Sumit Woods Ltd
Incorporated in 1997, Sumit Woods Ltd is in the business of real estate development[1]
- Market Cap ₹ 461 Cr.
- Current Price ₹ 102
- High / Low ₹ 158 / 70.0
- Stock P/E 42.2
- Book Value ₹ 35.4
- Dividend Yield 0.00 %
- ROCE 10.9 %
- ROE 9.24 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 31.1% CAGR over last 5 years
- Debtor days have improved from 66.4 to 30.1 days.
Cons
- Stock is trading at 2.88 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -6.73%
- Company has a low return on equity of 10.7% over last 3 years.
* 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 29 | 45 | 31 | 54 | 49 | 47 | 66 | 101 | 180 | 141 | |
| 18 | 21 | 36 | 17 | 44 | 34 | 59 | 60 | 78 | 152 | 118 | |
| Operating Profit | 11 | 8 | 8 | 14 | 10 | 15 | -12 | 6 | 24 | 29 | 23 |
| OPM % | 37% | 28% | 19% | 44% | 19% | 30% | -26% | 9% | 23% | 16% | 17% |
| 0 | 1 | 3 | 3 | 3 | 1 | 3 | 1 | 1 | 2 | 3 | |
| Interest | 9 | 7 | 7 | 6 | 7 | 7 | 7 | 8 | 15 | 17 | 11 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 1 | 1 | 4 | 10 | 5 | 9 | -17 | -2 | 9 | 13 | 15 |
| Tax % | 18% | 19% | 21% | 23% | 50% | 26% | 27% | 69% | 24% | 19% | 28% |
| 1 | 1 | 3 | 8 | 6 | 6 | -24 | -5 | 7 | 10 | 11 | |
| EPS in Rs | 0.55 | 0.48 | 2.02 | 3.57 | 2.19 | 0.92 | -7.34 | -0.30 | 2.50 | 2.94 | 2.53 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 17% |
| 5 Years: | 24% |
| 3 Years: | 29% |
| TTM: | -22% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 29% |
| 5 Years: | 31% |
| 3 Years: | 141% |
| TTM: | 21% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 53% |
| 3 Years: | 111% |
| 1 Year: | 40% |
| Return on Equity | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | 1% |
| 3 Years: | 11% |
| Last Year: | 9% |
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 | 8 | 8 | 8 | 11 | 15 | 31 | 31 | 31 | 31 | 31 | 45 |
| Reserves | 27 | 28 | 32 | 39 | 62 | 49 | 26 | 25 | 37 | 45 | 115 |
| 58 | 65 | 55 | 47 | 36 | 50 | 65 | 110 | 138 | 119 | 64 | |
| 33 | 34 | 27 | 21 | 68 | 58 | 54 | 55 | 68 | 73 | 92 | |
| Total Liabilities | 126 | 135 | 122 | 118 | 181 | 188 | 176 | 222 | 274 | 268 | 316 |
| 10 | 9 | 8 | 8 | 9 | 8 | 7 | 7 | 7 | 6 | 8 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Investments | 13 | 20 | 17 | 22 | 26 | 22 | 22 | 20 | 14 | 9 | 8 |
| 103 | 106 | 97 | 88 | 147 | 158 | 146 | 195 | 252 | 253 | 299 | |
| Total Assets | 126 | 135 | 122 | 118 | 181 | 188 | 176 | 222 | 274 | 268 | 316 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 23 | -7 | -1 | -27 | -15 | 36 | 23 | ||||
| -4 | -9 | 7 | -2 | -4 | -4 | -5 | -12 | ||||
| -12 | -19 | 1 | 4 | 35 | 18 | -32 | 7 | ||||
| Net Cash Flow | 1 | -5 | 0 | 1 | 4 | -2 | -1 | 18 |
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 | 93 | 102 | 132 | 102 | 63 | 116 | 144 | 83 | 91 | 78 | 30 |
| Inventory Days | 6,636 | 4,173 | 1,076 | 4,866 | 2,864 | 9,973 | 1,081 | 2,017 | 820 | ||
| Days Payable | 428 | 342 | 106 | 401 | 150 | 708 | 71 | 140 | 33 | ||
| Cash Conversion Cycle | 6,300 | 3,933 | 1,102 | 4,566 | 2,777 | 9,380 | 1,154 | 83 | 91 | 1,955 | 817 |
| Working Capital Days | 851 | 837 | 556 | 727 | 714 | 890 | 841 | 769 | 648 | 353 | 466 |
| ROCE % | 8% | 10% | 17% | 10% | 10% | -6% | 4% | 12% | 14% | 11% |
Documents
Announcements
-
General Updates
3 June 2025 - SEBI issued administrative warning for disclosure violation; no financial impact on Sumit Woods.
-
Copy of Newspaper Publication
2 June 2025 - Sumit Woods Limited has informed about Newspaper Publication of Financial results for the Quarter and year ended 31.03.2025.
-
Copy of Newspaper Publication
31 May 2025 - Yuvraaj Hygiene Products reports FY25 profit of Rs 586.62L; Rallis India announces 77th AGM and Rs 2.50 dividend.
-
Notice Of Shareholders Meetings-XBRL
31 May 2025 - SUMIT WOODS LIMITED has informed about Notice of Shareholders Meeting for Postal Ballot
-
General Updates
30 May 2025 - Postal ballot for director appointment, key remuneration revisions, borrowing limit increase to Rs.1000 Cr, and related party transactions approval.
Business Overview:[1]
Company is in the business of taking up eco-friendly and large-scale projects like developing townships, commercial, malls, farmhouse, second-home resorts, slum rehabilitation and redevelopment projects.