Popular Estate Management Ltd
Incorporated in 1994, Popular Estate Management does construction & development of buildings and infrastructure[1]
- Market Cap ₹ 27.4 Cr.
- Current Price ₹ 19.6
- High / Low ₹ 28.8 / 8.98
- Stock P/E
- Book Value ₹ 30.7
- Dividend Yield 0.00 %
- ROCE -1.36 %
- ROE -1.64 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.64 times its book value
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -1.87% over last 3 years.
- Contingent liabilities of Rs.22.2 Cr.
* 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: Realty Industry: Construction
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 2.91 | 0.00 | 0.00 | 0.00 | 0.00 | 10.45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.76 | 9.04 | 0.82 | 0.68 | 0.76 | 1.44 | 1.34 | 7.69 | 0.91 | 0.57 | 0.39 | 0.44 | 0.53 | |
Operating Profit | -0.76 | -9.04 | 2.09 | -0.68 | -0.76 | -1.44 | -1.34 | 2.76 | -0.91 | -0.57 | -0.39 | -0.44 | -0.53 |
OPM % | 71.82% | 26.41% | |||||||||||
19.69 | 0.00 | 0.00 | 20.07 | 2.58 | 0.96 | 0.18 | 0.09 | 0.02 | 0.11 | 0.05 | -0.18 | 0.00 | |
Interest | 0.01 | 0.04 | 0.03 | 0.03 | 0.04 | 0.02 | 0.22 | 1.15 | 0.47 | 0.23 | 0.09 | 0.02 | 0.00 |
Depreciation | 0.25 | 0.30 | 0.30 | 0.53 | 0.39 | 0.24 | 0.20 | 0.26 | 0.26 | 0.35 | 0.35 | 0.26 | 0.18 |
Profit before tax | 18.67 | -9.38 | 1.76 | 18.83 | 1.39 | -0.74 | -1.58 | 1.44 | -1.62 | -1.04 | -0.78 | -0.90 | -0.71 |
Tax % | 0.80% | -1.81% | 21.02% | -0.42% | 19.42% | 9.46% | -13.92% | 2.08% | 25.93% | 25.00% | -26.92% | 0.00% | |
18.52 | -9.55 | 1.40 | 18.91 | 1.11 | -0.67 | -1.79 | 1.40 | -1.20 | -0.77 | -0.98 | -0.90 | -0.72 | |
EPS in Rs | 13.23 | -6.82 | 1.00 | 13.51 | 0.79 | -0.48 | -1.28 | 1.00 | -0.86 | -0.55 | -0.70 | -0.64 | -0.51 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | % |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 10% |
3 Years: | 12% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | 1% |
5 Years: | % |
3 Years: | 43% |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | -1% |
5 Years: | -1% |
3 Years: | -2% |
Last Year: | -2% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
Reserves | 22.46 | 12.91 | 14.31 | 33.26 | 34.37 | 33.70 | 31.91 | 33.31 | 32.11 | 31.34 | 30.36 | 29.46 | 29.04 |
3.08 | 1.24 | 0.27 | 0.40 | 0.31 | 0.08 | 12.24 | 6.78 | 6.38 | 7.03 | 7.36 | 7.60 | 7.83 | |
0.08 | 0.31 | 0.41 | 0.41 | 0.15 | 0.02 | 0.29 | 0.04 | 0.10 | 0.21 | 0.27 | 0.35 | 0.43 | |
Total Liabilities | 39.62 | 28.46 | 28.99 | 48.07 | 48.83 | 47.80 | 58.44 | 54.13 | 52.59 | 52.58 | 51.99 | 51.41 | 51.30 |
2.20 | 1.90 | 1.87 | 1.71 | 1.32 | 0.89 | 1.45 | 1.13 | 2.27 | 1.92 | 1.56 | 0.96 | 0.86 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 12.76 | 0.80 | 0.80 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
24.66 | 25.76 | 26.32 | 45.53 | 46.68 | 46.08 | 56.16 | 52.17 | 49.49 | 49.83 | 49.60 | 49.62 | 49.61 | |
Total Assets | 39.62 | 28.46 | 28.99 | 48.07 | 48.83 | 47.80 | 58.44 | 54.13 | 52.59 | 52.58 | 51.99 | 51.41 | 51.30 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
16.70 | -8.62 | 1.73 | 10.18 | -23.12 | -1.71 | -13.86 | 6.09 | 2.67 | -0.35 | -0.88 | -0.54 | |
3.64 | 10.97 | -1.10 | 9.77 | 3.29 | 1.79 | 1.96 | 0.54 | -1.39 | 0.00 | 0.03 | 0.34 | |
-20.40 | -2.36 | -0.63 | 0.12 | -0.26 | -0.10 | 11.90 | -6.63 | -1.26 | 0.33 | 0.85 | 0.22 | |
Net Cash Flow | -0.06 | -0.01 | 0.00 | 20.07 | -20.09 | -0.02 | -0.01 | 0.00 | 0.02 | -0.02 | 0.00 | 0.01 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 121.55 | ||||||||||
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0.00 | 121.55 | ||||||||||
Working Capital Days | 1,462.51 | 1,785.53 | ||||||||||
ROCE % | -2.47% | -27.60% | 6.31% | -2.99% | 2.97% | -1.39% | -2.59% | 4.49% | -2.18% | -1.54% | -1.40% | -1.36% |
Documents
Announcements
- CERTIFICATE UNDER CLAUSE 40(9) & 40(10) OF THE SEBI (LISTING OBLIGATION AND DISCLOSURE REQUIREMENTS) REGULATIONS, 2015 8 Apr
- Certificate Under Regulation 7(3) Of Securities Exchange Board Of India (Listing Obligation And Disclosure Requirements) Regulations, 2015 ('LODR Regulations') 6 Apr
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 5 Apr
- Disclosures Under Regulation 30(1) And 30(2) Of The SEBI (Substantial Acquisition Of Shares And Takeover) Regulations, 2011 5 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 5 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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
-
Financial Year 2009
from bse
Business Overview:[1]
Company started as a financial services provider and changed to software and IT related sector. At present, it deals in Real Estate, Construction and Infrastructure related projects. Company has developed many residential and commercial projects including plotting for residential localities in Ahmedabad