Pansari Developers Ltd

Pansari Develop. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Pansari Developers Ltd

₹ 297 0.00%
11 Mar - close price
pansaridevelopers.com NSE: PANSARI
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 ₹ 518 Cr.
  • Current Price ₹ 297
  • High / Low ₹ 352 / 151
  • Stock P/E 30.4
  • Book Value ₹ 76.9
  • Dividend Yield 0.00 %
  • ROCE 6.38 %
  • ROE 5.73 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 24.8% CAGR over last 5 years

Cons

  • Stock is trading at 3.86 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

* 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
5.44 8.58 4.55 8.04 6.01 30.22 12.22 7.63 21.30 18.68 17.74 27.57 37.21
4.22 7.42 3.36 6.04 4.71 26.94 11.48 5.29 15.45 11.93 12.10 23.53 31.75
Operating Profit 1.22 1.16 1.19 2.00 1.30 3.28 0.74 2.34 5.85 6.75 5.64 4.04 5.46
OPM % 22.43% 13.52% 26.15% 24.88% 21.63% 10.85% 6.06% 30.67% 27.46% 36.13% 31.79% 14.65% 14.67%
0.04 0.16 0.54 0.60 1.33 1.09 2.17 0.84 2.58 2.29 1.17 2.10 1.51
Interest 0.09 0.06 0.55 1.11 1.22 1.26 0.80 1.00 2.79 1.47 0.85 0.59 0.68
Depreciation 0.46 0.48 0.50 0.44 0.45 0.45 0.59 0.99 2.97 0.21 0.71 0.59 0.56
Profit before tax 0.71 0.78 0.68 1.05 0.96 2.66 1.52 1.19 2.67 7.36 5.25 4.96 5.73
Tax % 35.21% 23.08% 29.41% 20.95% 14.58% 22.56% 1.97% 21.01% 21.35% 26.90% 20.95% 34.48% 26.00%
0.46 0.61 0.48 0.83 0.82 2.07 1.49 0.94 2.11 5.39 4.14 3.26 4.24
EPS in Rs 0.26 0.35 0.28 0.48 0.47 1.19 0.85 0.54 1.21 3.09 2.37 1.87 2.43
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 TTM
10 7 3 6 10 35 36 60 23 56 40 101
6 4 1 3 8 28 27 53 18 49 27 79
Operating Profit 4 3 2 3 2 7 9 8 5 7 13 22
OPM % 43% 45% 58% 55% 18% 21% 25% 13% 20% 13% 32% 22%
2 1 1 3 4 1 1 0 1 5 5 7
Interest 1 1 1 2 2 3 4 1 1 4 4 4
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 23
Tax % 9% 19% 24% 22% 21% 27% 24% 25% 26% 16% 25%
5 3 1 3 2 3 4 4 2 5 8 17
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 9.76
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
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: 51%
3 Years: 47%
1 Year: 60%
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 2 17 17 17 17 17 17 17 17 17
Reserves 38 38 35 38 40 42 93 102 104 109 117
10 17 59 64 70 74 62 54 81 86 101
54 71 74 82 96 74 73 47 84 114 175
Total Liabilities 104 129 185 201 223 208 246 220 287 327 411
1 1 12 23 25 32 77 75 74 93 92
CWIP 0 0 0 0 0 0 0 0 0 0 0
Investments 11 11 0 0 0 1 3 9 9 9 9
92 116 173 178 198 175 166 137 203 225 310
Total Assets 104 129 185 201 223 208 246 220 287 327 411

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 -15 -29 9 4 5 20 10 -22 11 -16
-0 9 -22 -11 -4 -5 -4 0 -5 -10 5
-1 7 51 2 -1 0 -15 -11 27 0 11
Net Cash Flow 1 1 -1 0 0 -0 1 -1 -0 2 -0

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

Insights

In beta
Mar 2013Mar 2014Mar 2015Mar 2016Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Advance against Flats / Customers (Consolidated)
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
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 ・Standalone data

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 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 8558459551,1791,3871,4381,1771,1461,2871,1691,1431,169

Documents

Announcements

Annual reports

DRHP