Prime Urban Development India Ltd

₹ 5.48 -4.86%
06 Feb - close price
About

Prime Urban Development India is engaged in the business of Realty and textile.(Source : 201903 Annual Report Page No: 62)

  • Market Cap 14.6 Cr.
  • Current Price 5.48
  • High / Low 11.6 / 5.43
  • Stock P/E
  • Book Value -0.55
  • Dividend Yield 0.00 %
  • ROCE -10.9 %
  • ROE -25,300 %
  • Face Value 2.00

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -27.4% over past five years.
  • Company has a low return on equity of -119% over last 3 years.
  • Contingent liabilities of Rs.7.43 Cr.
  • Working capital days have increased from 147 days to 208 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
20.01 10.29 1.13 0.35 1.76 3.12 15.37 5.26 2.10 2.61 1.49 5.61 2.18
21.31 11.46 1.97 0.68 1.68 3.24 17.34 5.61 2.70 2.73 1.97 5.30 2.44
Operating Profit -1.30 -1.17 -0.84 -0.33 0.08 -0.12 -1.97 -0.35 -0.60 -0.12 -0.48 0.31 -0.26
OPM % -6.50% -11.37% -74.34% -94.29% 4.55% -3.85% -12.82% -6.65% -28.57% -4.60% -32.21% 5.53% -11.93%
0.30 0.39 0.17 0.27 1.94 0.11 0.41 0.06 0.09 0.14 0.12 0.14 0.15
Interest 0.64 1.17 0.71 0.71 0.34 0.50 0.22 0.26 0.26 0.32 0.30 0.25 0.21
Depreciation 0.08 0.09 0.14 0.09 0.09 0.09 0.05 0.08 0.06 0.07 0.07 0.05 0.05
Profit before tax -1.72 -2.04 -1.52 -0.86 1.59 -0.60 -1.83 -0.63 -0.83 -0.37 -0.73 0.15 -0.37
Tax % -0.00% -0.00% 1.97% -0.00% 1.26% -0.00% 0.55% -0.00% -0.00% -0.00% 2.74% -0.00% -0.00%
Net Profit -1.73 -2.04 -1.50 -0.86 1.57 -0.60 -1.83 -0.63 -0.82 -0.37 -0.71 0.14 -0.38
EPS in Rs -0.65 -0.77 -0.56 -0.32 0.59 -0.23 -0.69 -0.24 -0.31 -0.14 -0.27 0.05 -0.14
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
45.30 26.66 25.70 73.08 58.18 72.19 56.88 97.73 151.90 52.37 20.59 11.46 11.89
24.61 23.56 25.59 69.61 51.70 46.78 43.86 89.11 151.34 56.06 22.92 13.01 12.44
Operating Profit 20.69 3.10 0.11 3.47 6.48 25.41 13.02 8.62 0.56 -3.69 -2.33 -1.55 -0.55
OPM % 45.67% 11.63% 0.43% 4.75% 11.14% 35.20% 22.89% 8.82% 0.37% -7.05% -11.32% -13.53% -4.63%
-8.53 -4.02 0.09 -0.25 0.34 -4.61 1.22 -11.44 1.43 1.08 2.72 0.41 0.55
Interest 3.05 1.95 1.75 3.31 4.09 2.29 1.36 11.00 4.35 3.49 1.77 1.13 1.08
Depreciation 0.23 0.21 0.21 0.22 0.24 0.29 0.36 0.36 0.39 0.41 0.33 0.28 0.24
Profit before tax 8.88 -3.08 -1.76 -0.31 2.49 18.22 12.52 -14.18 -2.75 -6.51 -1.71 -2.55 -1.32
Tax % -0.00% -0.00% -0.00% -125.81% 20.48% 20.47% 22.52% -8.04% -10.18% 0.46% -0.58% 0.78%
Net Profit 8.88 -3.08 -1.75 -0.70 1.98 14.49 9.70 -15.32 -3.03 -6.48 -1.71 -2.53 -1.32
EPS in Rs 0.74 5.44 3.64 -5.75 -1.14 -2.43 -0.64 -0.95 -0.50
Dividend Payout % -0.00% -0.00% -0.00% -0.00% -0.00% 7.36% 0.22% -0.00% -0.00% -0.00% -0.00% -0.00%
Compounded Sales Growth
10 Years: -8%
5 Years: -27%
3 Years: -58%
TTM: -54%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 3%
TTM: 66%
Stock Price CAGR
10 Years: -4%
5 Years: -24%
3 Years: 0%
1 Year: -50%
Return on Equity
10 Years: 2%
5 Years: -35%
3 Years: -119%
Last Year: -25300%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
4.55 4.55 4.55 4.55 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33
Reserves 159.90 156.83 154.81 154.11 146.10 43.04 26.57 8.40 5.45 -2.29 -4.06 -6.58 -6.80
17.64 12.19 22.20 32.88 30.62 17.40 19.52 39.66 32.34 22.74 12.80 13.30 10.65
19.80 15.81 19.92 20.36 20.36 19.02 18.46 16.64 16.05 16.88 22.32 19.54 20.76
Total Liabilities 201.89 189.38 201.48 211.90 202.41 84.79 69.88 70.03 59.17 42.66 36.39 31.59 29.94
157.80 157.71 158.08 158.10 146.94 31.96 9.42 7.53 7.63 6.69 5.15 4.57 4.47
CWIP 0.73 -0.00 -0.00 -0.00 -0.00 -0.00 0.46 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Investments 3.21 0.29 0.07 0.70 0.12 0.06 2.08 7.70 0.05 0.05 0.88 0.05 1.02
40.15 31.38 43.33 53.10 55.35 52.77 57.92 54.80 51.49 35.92 30.36 26.97 24.45
Total Assets 201.89 189.38 201.48 211.90 202.41 84.79 69.88 70.03 59.17 42.66 36.39 31.59 29.94

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3.58 0.15 0.96 6.08 0.60 4.35 6.34 -3.54 1.86 11.20 11.28 -1.45
3.53 3.56 -0.69 -0.73 0.33 -1.32 -5.33 -3.29 7.59 1.30 0.63 1.45
-9.54 -3.84 -1.34 -2.37 -2.87 -1.70 -2.64 8.34 -10.84 -12.81 -11.57 -0.62
Net Cash Flow -2.43 -0.13 -1.07 2.98 -1.94 1.33 -1.63 1.50 -1.39 -0.31 0.35 -0.62

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 0.81 1.78 86.07 17.08 50.50 15.42 45.95 34.10 49.86 4.04 56.37 23.57
Inventory Days 420.30 682.63 408.75 188.75 260.25 293.18 338.88 153.70 51.50 183.63 387.55 844.87
Days Payable 27.28 71.65 61.22 18.82 21.25 22.56 38.35 8.79 3.85 6.17 108.37 294.31
Cash Conversion Cycle 393.83 612.77 433.60 187.02 289.50 286.05 346.47 179.00 97.52 181.50 335.55 574.13
Working Capital Days 208.04 321.33 459.16 188.54 251.70 198.05 309.88 128.36 80.76 121.41 110.97 207.98
ROCE % 9.18% 1.88% 0.04% 1.97% 3.53% 21.04% 23.77% 21.79% 3.75% -8.88% 0.30% -10.87%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
71.03 71.03 71.03 71.03 71.03 71.03 71.03 71.03 71.03 71.03 71.03 71.03
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.96 28.95

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents