D S Kulkarni Developers Ltd

₹ 13.6 -4.91%

20 Mar 2018

About

DS Kulkarni Developers is engaged in the business of real estate development in india.(Source : 202203 Annual Report Page No:81)

[ edit about ]

[ add key points ]

Website BSE NSE

Market Cap ₹ 35.0 Cr.
Current Price ₹ 13.6
High / Low ₹ /
Stock P/E
Book Value ₹ -129
Dividend Yield 0.00 %
ROCE 13.8 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
Earnings include an other income of Rs.56.2 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	75.50	0.00	0.00	0.00	0.00
	941.09	0.82	5.36	0.63	1.56	3.64	-1.64	0.01	67.97	0.03	0.03	0.07	0.17
Operating Profit	-941.09	-0.82	-5.36	-0.63	-1.56	-3.64	1.64	-0.01	7.53	-0.03	-0.03	-0.07	-0.17
OPM %									9.97%
	0.00	0.00	0.00	0.00	28.24	20.08	9.48	14.14	13.95	13.99	14.14	14.16	13.88
Interest	0.00	0.00	0.63	1.51	26.63	14.21	10.17	12.66	12.84	13.46	14.05	14.21	14.41
Depreciation	0.11	0.05	0.00	0.00	0.09	0.04	0.04	0.04	0.04	0.02	0.02	0.02	0.02
Profit before tax	-941.20	-0.87	-5.99	-2.14	-0.04	2.19	0.91	1.43	8.60	0.48	0.04	-0.14	-0.72
Tax %	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%
	-941.20	-0.88	-5.99	-2.14	-0.04	2.18	0.91	1.43	8.60	0.47	0.04	-0.15	-0.73
EPS in Rs	-364.79	-0.34	-5.99	-2.14	-0.04	2.18	0.91	1.43	8.60	0.47	0.04	-0.15	-0.73
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	54.10	30.91	94.95	203.07	0.00	0.00	0.00	0.00	0.00	0.00	75.50	0.00
	19.42	-12.89	51.33	160.98	1.04	0.80	1.60	2.11	635.23	8.26	69.99	0.31
Operating Profit	34.68	43.80	43.62	42.09	-1.04	-0.80	-1.60	-2.11	-635.23	-8.26	5.51	-0.31
OPM %	64.10%	141.70%	45.94%	20.73%		-1,233.33%					7.30%
	4.65	-7.32	1.10	-3.74	6.49	0.06	0.00	0.05	230.59	28.24	0.10	56.17
Interest	9.47	9.37	9.55	8.28	57.28	27.11	1.60	0.00	0.00	28.77	0.01	56.13
Depreciation	1.43	1.45	3.35	3.29	6.00	5.13	0.00	0.60	0.43	0.09	0.00	0.10
Profit before tax	28.43	25.66	31.82	26.78	-57.83	-32.98	-3.20	-2.66	-405.07	-8.88	5.60	-0.37
Tax %	35.17%	49.14%	41.83%	47.61%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	18.43	13.05	18.50	14.03	-57.83	-32.98	-3.20	-2.66	-405.06	-8.88	5.60	-0.36
EPS in Rs	7.14	5.06	7.17	5.44	-22.41	-12.78	-1.24	-1.03	-156.99	-8.88	5.60	-0.36
Dividend Payout %	14.00%	19.77%	17.43%	22.99%	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:	-100%

Compounded Profit Growth
10 Years:	%
5 Years:	14%
3 Years:	26%
TTM:	-106%

Stock Price CAGR
10 Years:	-15%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	25.80	25.80	25.80	25.80	25.80	25.80	25.80	25.80	25.80	10.00	10.00	10.00
Reserves	465.20	475.55	489.93	498.51	275.55	242.57	239.36	236.70	-168.36	-151.54	-138.43	-138.79
	405.86	485.67	533.31	743.32	873.31	887.38	887.38	884.35	731.28	465.33	519.75	543.14
	456.92	592.78	890.58	1,002.69	778.21	790.25	792.62	790.54	355.31	623.40	564.15	511.61
Total Liabilities	1,353.78	1,579.80	1,939.62	2,270.32	1,952.87	1,946.00	1,945.16	1,937.39	944.03	947.19	955.47	925.96
	40.45	40.47	38.83	49.02	37.51	32.38	30.77	30.17	27.25	27.67	27.39	27.29
CWIP	0.30	0.30	0.39	0.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	49.13	22.04	22.04	16.85	2.85	2.85	2.85	2.85	2.85	2.85	0.12	0.12
	1,263.90	1,516.99	1,878.36	2,203.97	1,912.51	1,910.77	1,911.54	1,904.37	913.93	916.67	927.96	898.55
Total Assets	1,353.78	1,579.80	1,939.62	2,270.32	1,952.87	1,946.00	1,945.16	1,937.39	944.03	947.19	955.47	925.96

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-64.66	-31.91	-80.43	-180.47	39.17	9.05	0.36	-4.55	390.46	320.11	-100.17	32.70
	3.47	26.84	-0.31	-11.42	-5.97	0.06	0.00	7.28	74.54	-0.46	3.01	0.00
	75.73	14.32	7.89	178.70	-33.45	-10.90	0.00	-3.03	-464.84	-318.25	96.91	-32.73
Net Cash Flow	14.54	9.25	-72.85	-13.20	-0.24	-1.80	0.36	-0.30	0.16	1.39	-0.25	-0.03
Free Cash Flow	-65.18	-33.49	-82.82	-194.45	39.17	9.05	0.36	-4.55	390.46	320.11	-100.17	32.70
CFO/OP	-165%	-49%	-163%	-389%	-3,766%	-1,131%	-22%	216%	-61%	-3,875%	-1,818%	-10,561%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	23.82	39.09	12.45	7.35							298.19
Inventory Days					19,122,106.67						4,542.51
Days Payable					655,540.00						15.35
Cash Conversion Cycle	23.82	39.09	12.45	7.35							4,825.35
Working Capital Days	4,016.55	6,815.62	2,410.58	1,479.14							3,000.01
ROCE %	4.18%	4.66%	4.21%	3.60%		-0.50%	-0.14%	-0.23%	-73.25%	4.36%	1.57%	13.84%

Insights

In beta

Mar 2015

Mar 2016

Annual Unit Launches
Units

	x,xxx
xxx
	xx,xxx.xx
	xx,xxx
	x,xxx
	xx
	x,xxx,xxx
	xxx,xxx.xx
	xx

Please log in to see hidden values.

Cumulative Real Estate Development
Lakh Square Feet (LSF)

Inventory of Finished Tenements and WIP (Value)
₹ Lacs

New Launch Saleable Area
Square Feet

Number of Units in Ongoing Projects
Units

Total Number of Ongoing Projects
Number

Total Saleable Area (Ongoing Projects)
Square Feet

Total Work-in-Progress (including land)
₹ Lacs

Units Sold in Bangalore Project (Mantri DSK Pinnacle - Cumulative)
Units

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	46.84%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%	95.00%
	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	53.14%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
No. of Shareholders	22,705	8	8	8	8	8	8	8	8	8	4,582	4,543

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	49.98%	46.84%	46.84%	46.84%	46.84%	46.84%	46.84%	95.00%	95.00%	95.00%
	0.57%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%
	49.45%	53.16%	53.16%	53.16%	53.16%	53.16%	53.15%	5.00%	5.00%	5.00%
No. of Shareholders	20,432	22,727	22,727	22,727	22,727	22,727	22,715	8	8	4,543

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

D S Kulkarni Developers Ltd

D S Kulkarni Developers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings