Prime Urban Development India Ltd

₹ 10.9 None%
Mar 28 - 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 29.0 Cr.
  • Current Price 10.9
  • High / Low 11.8 / 6.02
  • Stock P/E
  • Book Value -0.07
  • Dividend Yield 0.00 %
  • ROCE 0.30 %
  • ROE -79.4 %
  • Face Value 2.00

Pros

  • Company has reduced debt.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -22.19% over past five years.
  • Company has a low return on equity of -51.88% for last 3 years.
  • Debtor days have increased from 36.76 to 56.37 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

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
37.88 20.95 20.01 10.29 1.13 0.35 1.76 3.12 15.37 5.26 2.10 2.61
37.04 21.59 21.31 11.46 1.97 0.68 1.68 3.24 17.34 5.61 2.70 2.73
Operating Profit 0.84 -0.64 -1.30 -1.17 -0.84 -0.33 0.08 -0.12 -1.97 -0.35 -0.60 -0.12
OPM % 2.22% -3.05% -6.50% -11.37% -74.34% -94.29% 4.55% -3.85% -12.82% -6.65% -28.57% -4.60%
0.53 0.23 0.30 0.39 0.17 0.27 1.94 0.11 0.41 0.06 0.09 0.14
Interest 0.84 0.72 0.64 1.17 0.71 0.71 0.34 0.50 0.22 0.26 0.26 0.32
Depreciation 0.09 0.09 0.08 0.09 0.14 0.09 0.09 0.09 0.05 0.08 0.06 0.07
Profit before tax 0.44 -1.22 -1.72 -2.04 -1.52 -0.86 1.59 -0.60 -1.83 -0.63 -0.83 -0.37
Tax % 18.18% 0.00% 0.00% 0.00% 1.97% 0.00% 1.26% 0.00% 0.55% 0.00% 0.00% 0.00%
Net Profit 0.36 -1.22 -1.73 -2.04 -1.50 -0.86 1.57 -0.60 -1.83 -0.63 -0.82 -0.37
EPS in Rs 0.14 -0.46 -0.65 -0.77 -0.56 -0.32 0.59 -0.23 -0.69 -0.24 -0.31 -0.14

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
31.45 45.30 26.66 25.70 73.08 58.18 72.19 56.88 97.73 151.90 52.37 20.59 25.34
44.13 24.61 23.56 25.59 69.61 51.70 46.78 43.86 89.11 151.34 56.06 22.92 28.38
Operating Profit -12.68 20.69 3.10 0.11 3.47 6.48 25.41 13.02 8.62 0.56 -3.69 -2.33 -3.04
OPM % -40.32% 45.67% 11.63% 0.43% 4.75% 11.14% 35.20% 22.89% 8.82% 0.37% -7.05% -11.32% -12.00%
-1.89 -8.53 -4.02 0.09 -0.25 0.34 -4.61 1.22 -11.44 1.43 1.08 2.72 0.70
Interest 4.86 3.05 1.95 1.75 3.31 4.09 2.29 1.36 11.00 4.35 3.49 1.77 1.06
Depreciation 0.85 0.23 0.21 0.21 0.22 0.24 0.29 0.36 0.36 0.39 0.41 0.33 0.26
Profit before tax -20.28 8.88 -3.08 -1.76 -0.31 2.49 18.22 12.52 -14.18 -2.75 -6.51 -1.71 -3.66
Tax % 15.88% 0.00% 0.00% 0.00% -125.81% 20.48% 20.47% 22.52% -8.04% -10.18% 0.46% -0.58%
Net Profit -17.06 8.88 -3.08 -1.75 -0.70 1.98 14.49 9.70 -15.32 -3.03 -6.48 -1.71 -3.65
EPS in Rs -7.52 3.91 -1.36 -0.77 -0.31 0.74 5.44 3.64 -5.75 -1.14 -2.43 -0.64 -1.38
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.36% 0.22% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -8%
5 Years: -22%
3 Years: -41%
TTM: 298%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 4%
TTM: -163%
Stock Price CAGR
10 Years: -1%
5 Years: -20%
3 Years: 14%
1 Year: 34%
Return on Equity
10 Years: 2%
5 Years: -4%
3 Years: -52%
Last Year: -79%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Sep 2021
4.55 4.55 4.55 4.55 4.55 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33
Reserves 242.12 159.90 156.83 154.81 154.11 146.10 43.04 26.57 8.40 5.45 -2.29 -4.06 -5.51
Borrowings 23.64 17.64 12.19 22.20 32.88 30.62 17.40 19.52 39.66 32.34 22.74 12.80 12.01
22.60 19.80 15.81 19.92 20.36 20.36 19.02 18.46 16.64 16.05 16.88 22.32 20.52
Total Liabilities 292.91 201.89 189.38 201.48 211.90 202.41 84.79 69.88 70.03 59.17 42.66 36.39 32.35
255.96 157.80 157.71 158.08 158.10 146.94 31.96 9.42 7.53 7.63 6.69 5.15 4.71
CWIP 0.73 0.73 0.00 0.00 0.00 0.00 0.00 0.46 0.00 0.00 0.00 0.00 0.00
Investments 0.25 3.21 0.29 0.07 0.70 0.12 0.06 2.08 7.70 0.05 0.05 0.88 0.05
35.97 40.15 31.38 43.33 53.10 55.35 52.77 57.92 54.80 51.49 35.92 30.36 27.59
Total Assets 292.91 201.89 189.38 201.48 211.90 202.41 84.79 69.88 70.03 59.17 42.66 36.39 32.35

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
17.91 3.58 0.15 0.96 6.08 0.60 4.35 6.34 -3.54 1.86 11.20 11.28
3.81 3.53 3.56 -0.69 -0.73 0.33 -1.32 -5.33 -3.29 7.59 1.30 0.63
-18.64 -9.54 -3.84 -1.34 -2.37 -2.87 -1.70 -2.64 8.34 -10.84 -12.81 -11.57
Net Cash Flow 3.08 -2.43 -0.13 -1.07 2.98 -1.94 1.33 -1.63 1.50 -1.39 -0.31 0.35

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 29.36 0.81 1.78 86.07 17.08 50.50 15.42 45.95 34.10 49.86 4.04 56.37
Inventory Days 34.79 420.30 682.63 408.75 188.75 260.25 293.18 338.88 153.70 51.50 183.63 387.55
Days Payable 35.48 27.28 71.65 61.22 18.82 21.25 22.56 38.35 8.79 3.85 6.17 108.37
Cash Conversion Cycle 28.68 393.83 612.77 433.60 187.02 289.50 286.05 346.47 179.00 97.52 181.50 335.55
Working Capital Days 38.07 213.44 324.75 463.42 189.39 252.89 199.77 312.19 129.19 81.36 123.50 113.81
ROCE % -6.68% 9.18% 1.88% 0.04% 1.97% 3.53% 21.04% 23.77% 21.79% 3.75% -8.88% 0.30%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 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 0.03 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
28.95 28.95 28.93 28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.95 28.95

Documents