Thakkers Developers Ltd
Company is engaged in the business of Real Estate & Construction activities.
Real Estate & Construction activities are based in Nashik.
[1]
- Market Cap ₹ 141 Cr.
- Current Price ₹ 156
- High / Low ₹ 217 / 110
- Stock P/E 11.3
- Book Value ₹ 162
- Dividend Yield 0.00 %
- ROCE 12.8 %
- ROE 11.8 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.95 times its book value
- Company has delivered good profit growth of 113% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
* 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.
Peer comparison
Sector: Construction Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14 | 37 | 57 | 51 | 32 | 42 | 28 | 18 | 21 | 28 | 55 | 58 | 59 | |
12 | 27 | 37 | 24 | 21 | 18 | 25 | 15 | 16 | 17 | 21 | 37 | 42 | |
Operating Profit | 2 | 10 | 19 | 27 | 11 | 24 | 3 | 4 | 5 | 10 | 34 | 20 | 17 |
OPM % | 16% | 27% | 34% | 54% | 35% | 57% | 10% | 20% | 22% | 38% | 62% | 35% | 29% |
0 | 0 | 2 | 0 | 0 | 0 | 4 | 1 | 7 | 4 | 2 | 1 | 1 | |
Interest | 2 | 3 | 3 | 11 | 7 | 5 | 3 | 2 | 2 | 1 | 0 | 0 | 1 |
Depreciation | 0 | 0 | 0 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
Profit before tax | 0 | 8 | 19 | 15 | 4 | 18 | 2 | 1 | 8 | 13 | 35 | 20 | 16 |
Tax % | 95% | 34% | 36% | 37% | 36% | 25% | 84% | -49% | 11% | 15% | 4% | 18% | |
0 | 5 | 12 | 9 | 2 | 14 | 0 | 1 | 7 | 11 | 34 | 16 | 12 | |
EPS in Rs | 0.09 | 4.07 | 13.39 | 10.39 | 2.50 | 15.18 | 0.39 | 1.24 | 8.23 | 12.70 | 37.72 | 17.94 | 13.82 |
Dividend Payout % | 0% | 0% | 9% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 40% |
TTM: | -6% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 113% |
3 Years: | 30% |
TTM: | -67% |
Stock Price CAGR | |
---|---|
10 Years: | -2% |
5 Years: | 23% |
3 Years: | 58% |
1 Year: | -17% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 14% |
3 Years: | 18% |
Last Year: | 12% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | |
Reserves | 5 | 9 | 19 | 50 | 53 | 66 | 67 | 68 | 75 | 86 | 120 | 136 |
18 | 18 | 25 | 55 | 45 | 30 | 31 | 32 | 27 | 3 | 15 | 22 | |
64 | 74 | 92 | 112 | 121 | 111 | 92 | 79 | 68 | 78 | 76 | 60 | |
Total Liabilities | 96 | 110 | 144 | 226 | 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 |
0 | 1 | 2 | 5 | 4 | 14 | 18 | 17 | 14 | 13 | 14 | 15 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 1 | 4 | 4 | 11 | 5 | 6 | 7 | 4 | 16 | 9 |
95 | 109 | 141 | 217 | 220 | 191 | 175 | 165 | 158 | 160 | 191 | 204 | |
Total Assets | 96 | 110 | 144 | 226 | 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
24 | 2 | -0 | 39 | 21 | 27 | -3 | 6 | 1 | 20 | -3 | -10 | |
-0 | -0 | -2 | -1 | 0 | -5 | 1 | -1 | 0 | 5 | -12 | 5 | |
-23 | -2 | 4 | -37 | -17 | -21 | 1 | 0 | -6 | -23 | 12 | 6 | |
Net Cash Flow | 1 | -0 | 2 | 1 | 5 | 1 | -1 | 5 | -5 | 2 | -2 | 1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 90 | 32 | 38 | 45 | 40 | 28 | 108 | 28 | 7 | 57 | 29 | 56 |
Inventory Days | 4,139 | |||||||||||
Days Payable | 43 | |||||||||||
Cash Conversion Cycle | 90 | 32 | 38 | 45 | 40 | 28 | 108 | 28 | 7 | 57 | 29 | 4,152 |
Working Capital Days | 736 | 334 | 299 | 276 | 792 | 754 | 1,137 | 1,762 | 1,483 | 1,243 | 612 | 700 |
ROCE % | 6% | 30% | 46% | 9% | 22% | 5% | 3% | 9% | 13% | 29% | 13% |
Documents
Announcements
- Reg. 34 (1) Annual Report. 9 Sep
- Intimation For Holding Annual General Meeting And Closing Of The Register Of Members & Transfer Books. 7 Sep
- Unaudited Financial Results Along With Limited Review Report For The Quarter Ended June 30, 2023 14 Aug
- Board Meeting Intimation for Board Meeting For The Quarter End 30Th June, 2023 5 Aug
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
7 Jul - Certificate issued under Regulation 74(5) of SEBI (Depositories and Participants) Regulation, 2018 by Purva Sharegistry (India) Pvt Ltd, Registrar & Transfer Agent of the Company …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2021
from web
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Market Position
The Co is one of the leading construction and real estate enterprises of Nashik. [1]