Samor Reality Ltd
Samor Reality Ltd is an Ahmedabad-focused real-estate developer, incorporated in 2020
by converting the Samor Reality partnership formed in 2014. It develops residential /commercial property and holds project inventory, land/investment property,
financial investments and a 75%
profit-share interest in The Leela
by Samor partnership firm.
- Market Cap ₹ 207 Cr.
- Current Price ₹ 91.5
- High / Low ₹ 105 / 48.6
- Stock P/E 1,880
- Book Value ₹ 5.25
- Dividend Yield 0.00 %
- ROCE 1.55 %
- ROE 1.53 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Stock is trading at 17.4 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Working capital days have increased from 124 days to 216 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.
Peer comparison
Consumer Discretionary Realty Realty Residential, Commercial Projects
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | |
|---|---|---|
| 9.64 | 17.32 | |
| 9.50 | 17.21 | |
| Operating Profit | 0.14 | 0.11 |
| OPM % | 1.45% | 0.64% |
| 0.00 | 0.06 | |
| Interest | 0.00 | 0.01 |
| Depreciation | 0.00 | 0.00 |
| Profit before tax | 0.14 | 0.16 |
| Tax % | 28.57% | 25.00% |
| 0.10 | 0.11 | |
| EPS in Rs | 0.07 | 0.05 |
| Dividend Payout % | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 80% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 10% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 45% |
| 1 Year: | 44% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | |
|---|---|---|
| Equity Capital | 3.00 | 4.30 |
| Reserves | 0.10 | 6.98 |
| 7.34 | 0.28 | |
| 0.43 | 0.22 | |
| Total Liabilities | 10.87 | 11.78 |
| 0.01 | 0.02 | |
| CWIP | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 |
| 10.86 | 11.76 | |
| Total Assets | 10.87 | 11.78 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | |
|---|---|---|
| -8.74 | -1.65 | |
| -0.01 | 0.04 | |
| 10.35 | 0.99 | |
| Net Cash Flow | 1.60 | -0.63 |
| Free Cash Flow | -8.75 | -1.66 |
| CFO/OP | -6,236% | -1,500% |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | |
|---|---|---|
| Debtor Days | 21.58 | 8.22 |
| Inventory Days | 26.16 | 227.02 |
| Days Payable | 14.44 | 2.64 |
| Cash Conversion Cycle | 33.29 | 232.60 |
| Working Capital Days | 31.80 | 216.43 |
| ROCE % | 1.55% |
Insights
In beta| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Inventory (Real Estate Work-in-Progress) Value INR Lakhs ・Standalone data |
|
||||
| Number of Equity Shares (Paid-up Capital) Lakhs of shares ・Standalone data |
|||||
| Land Bank / Investment Property (Fair Value) INR Lakhs ・Standalone data |
|||||
| Contract Liability (Customer Advances / Pre-Sales Bookings) INR Lakhs ・Standalone data |
|||||
| Number of Permanent Employees on Rolls count ・Standalone data |
|||||
| Investment in Subsidiary Partnership Firm (The Leela By Samor) INR Lakhs ・Standalone data |
|||||
| Project Land Area - The Gold Sky Villa (Under Construction) Sq. Ft. ・Standalone data |
|||||
| Project Saleable Area - Samor Heights (Completed) Sq. Mtr. ・Standalone data |
|||||
Extracted by Screener AI
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication
- Reg. 34 (1) Annual Report.
- Shareholder Meeting - 30.09.2026
-
Board Meeting Outcome for Approval Of Split Of Shares And AGM Of Company
- Board approved 1:5 stock split, AGM on 30 Sept 2026, subject to approvals.
-
Board Meeting Intimation for 6Th AGM And Stock Split
- Board meets on 5 September 2026 to consider share split and approve FY26 AGM matters.
Business Overview:[1][2]
Company is an integrated construction and
real estate development company, focused primarily on construction and development
of residential and commercial projects, in
and around Ahmedabad, Gujarat. It is a contractor, builder, developer, organizer
and supervisor of all types of real estate constructions and does buying and selling
of constructed house, complexes, shopping offices, holiday resorts, etc. Company also trades in construction material