Puravankara Ltd

About [ edit ]

Puravankara is engaged in the business of real estate development.(Source : 201903 Annual Report Page No:169)

  • Market Cap 1,724 Cr.
  • Current Price 72.7
  • High / Low 96.0 / 35.0
  • Stock P/E
  • Book Value 79.6
  • Dividend Yield 0.00 %
  • ROCE 10.4 %
  • ROE 4.68 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Stock is trading at 0.91 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.94% over past five years.
  • Company has a low return on equity of 4.59% for last 3 years.
  • Company's cost of borrowing seems high

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
288 382 477 545 646 630 612 517 370 182 212 256
229 288 388 424 512 486 492 413 289 124 140 189
Operating Profit 59 94 89 121 134 144 120 104 80 58 71 67
OPM % 20% 25% 19% 22% 21% 23% 20% 20% 22% 32% 34% 26%
Other Income 35 13 22 20 21 16 12 11 20 8 8 47
Interest 64 68 75 96 88 89 84 84 87 84 88 88
Depreciation 3 3 3 3 5 5 6 6 6 5 5 5
Profit before tax 26 35 33 42 62 65 43 26 7 -23 -13 21
Tax % 7% 23% 35% 35% 38% 32% 35% 37% 95% 26% 27% 37%
Net Profit 25 27 22 27 39 44 28 16 0 -17 -10 13
EPS in Rs 1.04 1.13 0.91 1.15 1.64 1.87 1.16 0.68 0.01 -0.71 -0.41 0.56

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
445 478 600 814 1,246 1,310 1,672 1,584 1,407 1,415 2,050 2,128 1,020
308 309 317 425 669 835 1,294 1,244 998 1,110 1,612 1,681 743
Operating Profit 137 169 282 389 577 476 378 340 409 305 439 447 277
OPM % 31% 35% 47% 48% 46% 36% 23% 21% 29% 22% 21% 21% 27%
Other Income 130 124 10 16 26 18 26 47 68 90 76 59 84
Interest 114 122 141 201 240 241 233 243 290 251 328 343 347
Depreciation 6 11 4 5 7 8 15 16 16 15 15 23 22
Profit before tax 147 160 147 198 356 244 156 128 171 129 172 140 -8
Tax % 2% 19% 19% 32% 32% 35% 15% 34% 25% 29% 33% 37%
Net Profit 144 145 118 136 243 160 133 83 129 91 114 88 -13
EPS in Rs 6.77 6.81 5.52 6.36 11.41 6.75 5.60 3.49 5.44 3.85 4.82 3.73 -0.55
Dividend Payout % 0% 15% 18% 16% 11% 28% 28% 22% 41% 42% 21% 0%
Compounded Sales Growth
10 Years:16%
5 Years:5%
3 Years:15%
TTM:-58%
Compounded Profit Growth
10 Years:-5%
5 Years:-8%
3 Years:-10%
TTM:-110%
Stock Price CAGR
10 Years:-4%
5 Years:8%
3 Years:-21%
1 Year:88%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:5%
Last Year:5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
107 107 107 107 107 119 119 119 119 119 119 119 119
Reserves 1,258 1,379 1,470 1,581 1,793 2,055 2,142 2,165 2,248 2,275 1,738 1,795 1,769
Borrowings 815 881 1,184 1,349 1,786 1,697 1,793 2,172 2,067 2,379 2,895 2,670 1,054
468 409 381 355 385 869 1,109 1,090 1,814 2,011 3,973 3,487 5,184
Total Liabilities 2,648 2,775 3,142 3,391 4,070 4,739 5,163 5,546 6,247 6,783 8,725 8,071 8,126
1,439 1,389 1,203 71 86 92 112 88 114 125 128 122 121
CWIP 0 0 3 2 1 0 12 0 0 36 42 9 0
Investments 104 119 119 123 144 91 69 525 116 131 130 132 131
1,105 1,267 1,816 3,195 3,839 4,556 4,970 4,932 6,017 6,491 8,424 7,807 7,873
Total Assets 2,648 2,775 3,142 3,391 4,070 4,739 5,163 5,546 6,247 6,783 8,725 8,071 8,126

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-43 56 42 92 40 170 330 14 -277 -29 -131 578
-9 48 -85 -56 -52 -39 -79 -16 521 56 5 -23
44 -54 70 -51 170 -193 -204 73 -432 12 160 -579
Net Cash Flow -8 49 27 -15 158 -62 46 71 -188 39 34 -24

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 13% 12% 11% 14% 18% 13% 9% 9% 10% 8% 10% 10%
Debtor Days 94 85 70 86 90 96 96 78 100 71 45 51
Inventory Turnover 0.00 0.00 0.00 -0.38 0.11 0.02 0.28 0.23 -0.23 0.05 0.14 0.14

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
15.72 16.28 16.84 16.91 16.26 16.39 16.29 16.33 16.49 16.46 16.35 16.33
0.89 0.88 0.86 0.85 1.71 1.70 1.67 1.76 1.83 1.74 1.73 1.73
8.39 7.84 7.30 7.24 7.03 6.91 7.04 6.91 6.68 6.80 6.92 6.94

Documents