Thakkers Developers Ltd

₹ 156 0.61%

29 Sep 1:04 p.m.

thakkersdevelopers.com BSE: 526654

About

Company is engaged in the business of Real Estate & Construction activities.

Real Estate & Construction activities are based in Nashik.
^[1]

Key Points

Market Position
The Co is one of the leading construction and real estate enterprises of Nashik. ^[1]

Website BSE

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

Add ratio to table

Edit ratios

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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
	1.12	9.15	10.18	7.15	1.71	29.10	6.82	17.85	9.05	14.33	15.26	19.11	10.26
	2.11	4.54	3.93	6.75	1.51	3.14	5.45	11.29	4.54	7.54	14.17	11.15	9.17
Operating Profit	-0.99	4.61	6.25	0.40	0.20	25.96	1.37	6.56	4.51	6.79	1.09	7.96	1.09
OPM %	-88.39%	50.38%	61.39%	5.59%	11.70%	89.21%	20.09%	36.75%	49.83%	47.38%	7.14%	41.65%	10.62%
	0.55	0.02	0.07	3.64	0.37	0.08	0.06	1.95	0.10	0.09	0.24	0.92	0.17
Interest	0.23	0.18	0.05	0.07	0.01	0.02	0.01	0.10	0.01	0.01	0.08	0.25	0.25
Depreciation	0.21	0.17	0.17	0.17	0.10	0.20	0.29	0.39	0.33	0.34	0.43	0.56	0.52
Profit before tax	-0.88	4.28	6.10	3.80	0.46	25.82	1.13	8.02	4.27	6.53	0.82	8.07	0.49
Tax %	0.00%	0.00%	0.00%	51.32%	10.87%	0.00%	35.40%	12.97%	1.64%	0.00%	1.22%	43.00%	0.00%
	-0.88	4.28	6.10	1.85	0.41	25.82	0.73	6.99	4.20	6.53	0.81	4.61	0.49
EPS in Rs	-0.98	4.76	6.78	2.06	0.46	28.69	0.81	7.77	4.67	7.26	0.90	5.12	0.54
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%
	28.69%	28.69%	28.69%	28.69%	28.69%	28.69%	28.69%	28.69%	28.68%	28.69%	28.68%	28.69%
No. of Shareholders	849	871	860	886	897	1,128	1,359	1,309	1,227	1,274	1,311	1,313

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Jun 2023
	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%	71.31%
	28.69%	28.69%	28.69%	28.69%	28.69%	28.69%	28.68%	28.69%
No. of Shareholders	787	821	837	845	860	1,359	1,311	1,313

Documents

Announcements

All

Thakkers Developers Ltd

Thakkers Developers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports