Suraj Estate Developers Ltd

Suraj Estate Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Suraj Estate Developers Ltd

₹ 223 0.81%
02 Feb 9:26 a.m.
surajestate.com BSE: 544054 NSE: SURAJEST
About

Incorporated in 1986, Suraj Estate Developers Limited is a real estate construction company that develops residential and commercial real estate in the South Central Mumbai region.[1]

Key Points

Leadership in Redevelopment of Properties[1]
The company specializes in redevelopment projects, holding a 61% share in South Central Mumbai's redevelopment market. It has expertise in settling tenants, with over 1,011 homes redeveloped free of cost. It has launched 263 projects in SCM sub-markets, with 160 projects categorized as redevelopment.[2]

Market Leadership in South Centeral Mumbai[2]
No.1 in Market Absorption (Units): Suraj accounts for 16% of the total unit absorption among the top 10 developers in SCM.
No.1 in Market Absorption (Value): SEDL contributes 15% of the total value absorption in the same market.

Website BSE NSE
  • Market Cap ₹ 1,065 Cr.
  • Current Price ₹ 223
  • High / Low ₹ 473 / 209
  • Stock P/E 10.9
  • Book Value ₹ 200
  • Dividend Yield 0.00 %
  • ROCE 17.3 %
  • ROE 14.0 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Stock is trading at 1.11 times its book value
  • Company has delivered good profit growth of 133% CAGR over last 5 years
  • Debtor days have improved from 74.8 to 37.6 days.

Cons

* 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

Part of BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
102 103 106 100 134 109 170 136 132 145 180
56 40 36 47 70 46 124 106 83 80 126
Operating Profit 47 63 70 53 63 63 46 30 50 65 54
OPM % 46% 61% 66% 53% 47% 58% 27% 22% 37% 45% 30%
0 0 0 3 1 1 2 1 1 1 1
Interest 27 40 47 25 22 19 20 4 21 20 20
Depreciation 1 1 1 2 2 1 1 1 1 1 1
Profit before tax 19 23 22 30 40 44 26 26 28 44 34
Tax % 25% 26% 25% 34% 25% 27% 23% 30% 25% 25% 26%
15 17 17 19 30 32 20 18 21 33 25
EPS in Rs 4.42 5.10 3.74 4.34 6.79 7.18 4.18 3.83 4.45 6.93 5.26
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
35 87 240 273 306 412 549 594
-20 20 153 141 155 179 346 396
Operating Profit 54 67 87 132 151 233 203 198
OPM % 157% 77% 36% 48% 49% 57% 37% 33%
1 2 4 1 2 3 4 4
Interest 53 64 79 93 107 139 66 65
Depreciation 1 2 2 4 3 4 5 4
Profit before tax 2 2 9 36 43 94 136 133
Tax % 25% 35% 31% 27% 26% 28% 26%
2 2 6 27 32 67 100 98
EPS in Rs 2.36 2.18 9.44 7.93 9.67 15.22 20.97 20.47
Dividend Payout % -0% -0% -0% -0% -0% 6% -0%
Compounded Sales Growth
10 Years: %
5 Years: 45%
3 Years: 26%
TTM: 16%
Compounded Profit Growth
10 Years: %
5 Years: 133%
3 Years: 55%
TTM: -3%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -46%
Return on Equity
10 Years: %
5 Years: 21%
3 Years: 19%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 6 6 6 16 16 21 23 23
Reserves 15 17 23 23 56 495 880 934
375 500 600 649 593 441 461 550
201 186 162 175 339 333 383 481
Total Liabilities 597 710 792 864 1,004 1,290 1,747 1,988
6 22 19 18 16 38 37 35
CWIP -0 -0 2 -0 -0 -0 -0 -0
Investments 0 0 1 0 9 1 3 16
591 688 770 846 980 1,251 1,707 1,937
Total Assets 597 710 792 864 1,004 1,290 1,747 1,988

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-53 -32 -15 70 190 9 -306
-4 -15 -7 -21 -27 -90 79
59 45 27 -45 -157 70 238
Net Cash Flow 2 -2 5 4 6 -11 10

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 310 177 123 125 92 94 38
Inventory Days
Days Payable
Cash Conversion Cycle 310 177 123 125 92 94 38
Working Capital Days 3,253 1,691 688 529 411 532 776
ROCE % 15% 15% 20% 22% 29% 17%

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
74.95% 74.95% 74.95% 74.95% 69.60% 69.60% 69.60% 69.60% 69.60%
7.13% 5.66% 2.51% 3.14% 1.94% 2.32% 2.18% 1.70% 1.77%
4.02% 3.11% 1.42% 2.51% 2.49% 1.99% 1.45% 0.93% 1.03%
13.91% 16.28% 21.12% 19.40% 25.96% 26.09% 26.76% 27.78% 27.60%
No. of Shareholders 82,28259,30133,89831,73132,36934,06936,01640,05940,182

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls