Pansari Developers Ltd

₹ 358 -0.72%

23 Jul 3:59 p.m.

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 ₹ 624 Cr.
Current Price ₹ 358
High / Low ₹ 389 / 231
Stock P/E 31.4
Book Value ₹ 88.4
Dividend Yield 0.00 %
ROCE 12.5 %
ROE 13.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 39.5% CAGR over last 5 years
Debtor days have improved from 58.4 to 17.4 days.

Cons

Stock is trading at 4.06 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 8.14% over last 3 years.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.18.2 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

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	8.58	4.55	8.04	6.01	30.22	12.22	7.63	21.30	18.68	17.74	27.57	37.21	13.58
	7.42	3.36	6.04	4.71	26.94	11.48	5.29	15.45	11.93	12.10	23.53	31.75	13.91
Operating Profit	1.16	1.19	2.00	1.30	3.28	0.74	2.34	5.85	6.75	5.64	4.04	5.46	-0.33
OPM %	13.52%	26.15%	24.88%	21.63%	10.85%	6.06%	30.67%	27.46%	36.13%	31.79%	14.65%	14.67%	-2.43%
	0.16	0.54	0.60	1.33	1.09	2.17	0.84	2.58	2.29	1.17	2.10	1.51	13.41
Interest	0.06	0.55	1.11	1.22	1.26	0.80	1.00	2.79	1.47	0.85	0.59	0.68	2.39
Depreciation	0.48	0.50	0.44	0.45	0.45	0.59	0.99	2.97	0.21	0.71	0.59	0.56	0.57
Profit before tax	0.78	0.68	1.05	0.96	2.66	1.52	1.19	2.67	7.36	5.25	4.96	5.73	10.12
Tax %	23.08%	29.41%	20.95%	14.58%	22.56%	1.97%	21.01%	21.35%	26.90%	20.95%	34.48%	26.00%	18.38%
	0.61	0.48	0.83	0.82	2.07	1.49	0.94	2.11	5.39	4.14	3.26	4.24	8.25
EPS in Rs	0.35	0.28	0.48	0.47	1.19	0.85	0.54	1.21	3.09	2.37	1.87	2.43	4.73
Raw PDF

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	Mar 2026
	10	7	3	6	10	35	36	60	23	56	40	96
	6	4	1	3	8	28	27	53	18	49	27	81
Operating Profit	4	3	2	3	2	7	9	8	5	7	13	15
OPM %	43%	45%	58%	55%	18%	21%	25%	13%	20%	13%	32%	15%
	2	1	1	3	4	1	1	0	1	5	5	18
Interest	1	1	1	2	2	3	4	1	1	4	4	5
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%	24%	25%	26%	16%	25%	24%
	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	11.40
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	31%
5 Years:	22%
3 Years:	62%
TTM:	142%

Compounded Profit Growth
10 Years:	22%
5 Years:	40%
3 Years:	118%
TTM:	166%

Stock Price CAGR
10 Years:	%
5 Years:	46%
3 Years:	61%
1 Year:	43%

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

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	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	137
	10	17	59	64	70	74	62	54	81	86	101	100
	54	71	74	82	96	74	73	47	84	114	175	230
Total Liabilities	104	129	185	201	223	208	246	220	287	327	411	484
	1	1	12	23	25	32	77	75	74	93	92	86
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	11	11	0	0	0	1	3	9	9	9	9	13
	92	116	173	178	198	175	166	137	203	225	310	385
Total Assets	104	129	185	201	223	208	246	220	287	327	411	484

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	Mar 2026
	1	-15	-29	9	4	5	20	10	-22	11	-16	-9
	-0	9	-22	-11	-4	-5	-4	0	-5	-10	5	15
	-1	7	51	2	-1	0	-15	-11	27	0	11	-5
Net Cash Flow	1	1	-1	0	0	-0	1	-1	-0	2	-0	1
Free Cash Flow	1	-16	-29	-5	4	-6	19	10	-23	-0	-18	-13
CFO/OP	109%	-510%	-1,686%	286%	283%	79%	228%	144%	-438%	167%	-110%	-21%

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	Mar 2026
Debtor Days	76	217	963	242	248	39	59	14	59	93	65	17
Inventory Days							1,917	764
Days Payable							24	10
Cash Conversion Cycle	76	217	963	242	248	39	1,952	768	59	93	65	17
Working Capital Days	1,953	2,873	5,096	2,451	2,086	553	502	240	584	133	299	178
ROCE %		7%	3%	5%	4%	5%	6%	4%	2%	5%	6%	12%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Land and Land Development Inventory
Rs Lakhs ・Standalone data

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

Please log in to see hidden values.

Site under Construction (WIP) Inventory
Rs Lakhs ・Standalone data

Stock of Residential Units Inventory
Rs Lakhs ・Standalone data

Sale of Land Revenue
Rs Lakhs ・Standalone data

Investment Property Value
Rs Lakhs ・Standalone data

Rent Received
Rs Lakhs ・Standalone data

Sale of Residential Units
Rs Lakhs ・Standalone data

Number of Permanent Employees
count ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

4 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Jun 2026
	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	845	955	1,179	1,387	1,438	1,177	1,146	1,287	1,169	1,143	1,169	1,120

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025	Jun 2026
	73.45%	73.45%	73.45%	73.45%	73.93%	73.88%	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%	26.12%
No. of Shareholders	150	147	134	133	96	713	855	1,387	1,287	1,169	1,120

Pansari Developers Ltd

Pansari Developers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports