Pansari Developers Ltd

₹ 285 4.52%

05 Jun - close price

About

Incorporated in 1996, Pansari Developers Ltd is in the business of construction and real estate development of residential and commercial projects^[1]

Key Points

Business Overview:^[1]
PDL is an integrated construction and real estate development company focused primarily on constructing and developing residential and commercial projects in and around Kolkata. Company's residential portfolio covers projects catering to customers across all income groups

Website NSE

Market Cap ₹ 496 Cr.
Current Price ₹ 285
High / Low ₹ 352 / 218
Stock P/E 25.3
Book Value ₹ 88.2
Dividend Yield 0.00 %
ROCE 13.1 %
ROE 13.6 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 40.9% CAGR over last 5 years

Cons

Stock is trading at 3.23 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 8.08% over last 3 years.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.17.5 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
	4.43	7.94	5.60	30.30	9.56	7.57	6.07	17.84	18.63	17.74	27.57	37.20	13.58
	3.70	5.99	4.59	27.11	8.74	5.37	4.00	11.82	12.17	12.10	23.53	31.96	15.71
Operating Profit	0.73	1.95	1.01	3.19	0.82	2.20	2.07	6.02	6.46	5.64	4.04	5.24	-2.13
OPM %	16.48%	24.56%	18.04%	10.53%	8.58%	29.06%	34.10%	33.74%	34.68%	31.79%	14.65%	14.09%	-15.68%
	0.60	0.63	1.31	1.02	2.24	0.85	1.16	2.78	1.81	1.07	2.05	1.76	12.63
Interest	0.15	1.11	0.92	1.10	1.01	0.89	1.07	2.77	1.15	0.75	0.57	0.75	0.25
Depreciation	0.50	0.44	0.45	0.45	0.58	0.99	0.99	2.97	0.21	0.71	0.59	0.56	0.57
Profit before tax	0.68	1.03	0.95	2.66	1.47	1.17	1.17	3.06	6.91	5.25	4.93	5.69	9.68
Tax %	25.00%	18.45%	14.74%	22.18%	-1.36%	19.66%	22.22%	20.59%	26.63%	20.95%	34.08%	25.48%	17.46%
	0.51	0.83	0.82	2.07	1.49	0.94	0.91	2.43	5.07	4.14	3.26	4.24	7.98
EPS in Rs	0.29	0.48	0.47	1.19	0.85	0.54	0.52	1.39	2.91	2.37	1.87	2.43	4.57
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	10	7	3	6	13	35	27	36	22	53	36	96
	6	4	2	4	9	28	20	30	18	46	24	83
Operating Profit	4	2	1	2	4	6	6	6	4	7	12	13
OPM %	43%	33%	21%	35%	32%	19%	24%	17%	18%	13%	35%	13%
	2	1	1	3	1	1	1	1	1	5	5	18
Interest	1	0	0	1	1	2	2	1	0	4	4	2
Depreciation	0	0	0	1	1	1	1	2	2	2	3	2
Profit before tax	6	3	2	4	2	4	5	5	3	6	10	26
Tax %	9%	19%	24%	22%	21%	27%	17%	22%	24%	15%	25%	23%
	5	3	1	3	2	3	4	4	2	5	8	20
EPS in Rs	23.60	12.36	0.71	1.85	1.12	1.58	2.16	2.09	1.15	2.99	4.30	11.25
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	31%
5 Years:	29%
3 Years:	63%
TTM:	166%

Compounded Profit Growth
10 Years:	22%
5 Years:	41%
3 Years:	117%
TTM:	162%

Stock Price CAGR
10 Years:	%
5 Years:	39%
3 Years:	49%
1 Year:	14%

Return on Equity
10 Years:	5%
5 Years:	6%
3 Years:	8%
Last Year:	14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	2	2	17	17	17	17	17	17	17	17	17	17
Reserves	38	38	35	38	40	42	93	102	104	109	117	136
	9	15	47	43	47	50	39	37	60	64	72	67
	54	67	67	74	86	59	54	42	74	67	99	62
Total Liabilities	103	122	166	172	189	168	205	198	255	258	305	283
	1	1	12	23	25	32	77	75	74	93	90	79
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	11	12	0	0	0	1	3	9	9	9	9	13
	91	110	154	148	164	136	125	114	172	156	207	192
Total Assets	103	122	166	172	189	168	205	198	255	258	305	283

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1	9	-41	8	6	6	18	4	-16	9	-13	-12
	-0	-13	0	2	-4	-5	-3	0	-6	-9	8	21
	0	4	40	-10	-2	-2	-14	-5	22	0	4	-7
Net Cash Flow	1	1	-1	0	0	-0	1	-1	-0	0	-1	2
Free Cash Flow	1	9	-41	-5	6	-5	16	4	-17	-2	-12	-9
CFO/OP	95%	438%	-6,633%	428%	163%	104%	279%	68%	-362%	143%	-84%	-54%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	76	165	871	242	188	39	80	23	59	32	2	2
Inventory Days							1,858	3,098		3,093		1,522
Days Payable							22	32		138		17
Cash Conversion Cycle	76	165	871	242	188	39	1,915	3,090	59	2,987	2	1,507
Working Capital Days	1,574	2,339	4,628	2,449	1,566	555	714	432	646	175	409	225
ROCE %	13%	6%	2%	5%	4%	5%	5%	3%	2%	5%	7%	13%

Insights

In beta

Mar 2013

Mar 2014

Mar 2015

Mar 2016

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Advance against Flats / Customers (Consolidated)
INR Lakhs

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

Please log in to see hidden values.

Consolidated Inventory - Land and Land Development
INR Lakhs

Consolidated Inventory - Site under construction (WIP)
INR Lakhs

Consolidated Inventory - Stock of Residential Units
INR Lakhs

Total Workforce (Number of Permanent Employees)
Count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%	73.88%
	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%	26.12%
No. of Shareholders	855	845	955	1,179	1,387	1,438	1,177	1,146	1,287	1,169	1,143	1,169

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	73.45%	73.45%	73.45%	73.45%	73.93%	73.88%	73.88%	73.88%	73.88%	73.88%
	26.56%	26.56%	26.56%	26.55%	26.07%	26.12%	26.12%	26.12%	26.12%	26.12%
No. of Shareholders	150	147	134	133	96	713	855	1,387	1,287	1,169

Pansari Developers Ltd

Pansari Developers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports