Pansari Developers Ltd
Incorporated in 1996, Pansari Developers Ltd is in the business of construction and real estate development of residential and commercial projects[1]
- Market Cap ₹ 475 Cr.
- Current Price ₹ 272
- High / Low ₹ 289 / 115
- Stock P/E 63.6
- Book Value ₹ 76.9
- Dividend Yield 0.00 %
- ROCE 6.38 %
- ROE 5.73 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 24.8% CAGR over last 5 years
Cons
- Stock is trading at 3.54 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 2.66% over past five years.
- Company has a low return on equity of 3.87% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.4.87 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|
9.99 | 6.53 | 2.90 | 6.01 | 10.06 | 34.80 | 36.10 | 60.25 | 22.51 | 56.04 | 39.69 | |
5.74 | 3.62 | 1.21 | 2.73 | 8.27 | 27.57 | 26.91 | 52.55 | 17.96 | 48.73 | 27.09 | |
Operating Profit | 4.25 | 2.91 | 1.69 | 3.28 | 1.79 | 7.23 | 9.19 | 7.70 | 4.55 | 7.31 | 12.60 |
OPM % | 42.54% | 44.56% | 58.28% | 54.58% | 17.79% | 20.78% | 25.46% | 12.78% | 20.21% | 13.04% | 31.75% |
2.18 | 1.38 | 1.33 | 3.35 | 3.94 | 0.66 | 0.60 | 0.37 | 0.81 | 5.19 | 4.87 | |
Interest | 0.62 | 0.78 | 1.09 | 1.91 | 2.14 | 2.92 | 3.65 | 1.38 | 0.79 | 4.39 | 4.26 |
Depreciation | 0.30 | 0.26 | 0.32 | 0.58 | 1.14 | 1.19 | 1.19 | 1.83 | 1.86 | 1.92 | 3.17 |
Profit before tax | 5.51 | 3.25 | 1.61 | 4.14 | 2.45 | 3.78 | 4.95 | 4.86 | 2.71 | 6.19 | 10.04 |
Tax % | 8.53% | 18.77% | 23.60% | 21.98% | 20.82% | 26.98% | 24.04% | 24.90% | 25.83% | 15.83% | 25.30% |
5.04 | 2.64 | 1.23 | 3.23 | 1.95 | 2.76 | 3.76 | 3.64 | 2.01 | 5.21 | 7.50 | |
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 |
Dividend Payout % | 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: | 15% |
5 Years: | 3% |
3 Years: | -13% |
TTM: | -29% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | 25% |
3 Years: | 27% |
TTM: | 47% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 65% |
3 Years: | 37% |
1 Year: | 102% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 4% |
3 Years: | 4% |
Last Year: | 6% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2.14 | 2.14 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 |
Reserves | 37.75 | 38.43 | 34.54 | 37.76 | 39.70 | 42.46 | 93.41 | 101.91 | 103.98 | 109.20 | 116.79 |
9.81 | 17.49 | 59.09 | 63.89 | 69.68 | 73.59 | 62.02 | 54.17 | 81.49 | 86.11 | 100.95 | |
54.00 | 70.63 | 74.09 | 82.19 | 96.28 | 74.15 | 73.12 | 46.87 | 83.82 | 113.79 | 175.41 | |
Total Liabilities | 103.70 | 128.69 | 185.17 | 201.29 | 223.11 | 207.65 | 246.00 | 220.40 | 286.74 | 326.55 | 410.60 |
0.65 | 0.55 | 11.64 | 23.39 | 25.03 | 31.81 | 76.53 | 74.75 | 74.50 | 92.99 | 91.87 | |
CWIP | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 11.19 | 11.47 | 0.44 | 0.40 | 0.40 | 0.52 | 3.31 | 8.93 | 8.75 | 8.59 | 8.64 |
91.86 | 116.23 | 173.09 | 177.50 | 197.68 | 175.32 | 166.16 | 136.72 | 203.49 | 224.97 | 310.09 | |
Total Assets | 103.70 | 128.69 | 185.17 | 201.29 | 223.11 | 207.65 | 246.00 | 220.40 | 286.74 | 326.55 | 410.60 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|
1.33 | -15.04 | -29.41 | 8.67 | 4.27 | 4.92 | 20.33 | 9.97 | -21.61 | 11.18 | -16.37 | |
-0.21 | 8.80 | -22.13 | -10.53 | -3.56 | -5.43 | -4.27 | 0.13 | -5.22 | -9.58 | 5.35 | |
-0.60 | 6.90 | 50.69 | 2.27 | -0.59 | 0.27 | -15.08 | -11.26 | 26.52 | 0.23 | 10.58 | |
Net Cash Flow | 0.51 | 0.67 | -0.85 | 0.41 | 0.12 | -0.23 | 0.98 | -1.17 | -0.31 | 1.83 | -0.43 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 76.00 | 216.88 | 962.84 | 241.71 | 247.81 | 39.33 | 59.15 | 13.69 | 58.54 | 93.01 | 64.74 |
Inventory Days | 1,917.04 | 764.30 | |||||||||
Days Payable | 24.34 | 9.54 | |||||||||
Cash Conversion Cycle | 76.00 | 216.88 | 962.84 | 241.71 | 247.81 | 39.33 | 1,951.85 | 768.45 | 58.54 | 93.01 | 64.74 |
Working Capital Days | 1,953.24 | 2,873.05 | 5,096.16 | 2,451.15 | 2,086.23 | 552.95 | 501.50 | 239.78 | 583.90 | 132.67 | 298.60 |
ROCE % | 7.44% | 3.09% | 5.12% | 3.67% | 4.86% | 5.61% | 3.60% | 1.81% | 5.03% | 6.38% |
Documents
Announcements
-
Trading Window
25 September 2025 - Pansari Developers Limited has informed regarding the Trading Window closure pursuant to SEBI (Prohibition of Insider Trading) Regulations, 2015
-
Shareholders meeting
25 September 2025 - Meeting voting: six resolutions approved; 96.945% turnout; 16,913,795 votes for, 1 against.
-
Shareholders meeting
23 September 2025 - 23 Sep 2025 AGM: FY2025 audited accounts adopted; director and auditors reappointed; Section 186 and related-party approvals passed.
-
Reply to Clarification- Financial results
16 September 2025 - Exchange had sought clarification from Pansari Developers Limited for the quarter ended 31-Mar-2025 with respect to Regulation 33 of the SEBI (LODR) Regulations, 2015. On …
-
Updates
2 September 2025 - Dispatched AGM notice and FY2024-25 annual report to members; letters sent to shareholders without registered emails.
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