Stock PANSARI PANSARI DEVELOPERS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pansari Developers Limited

Equities

PANSARI

INE697V01011

Real Estate Development & Operations

Market Closed - NSE India S.E.
Other stock markets
 12:43:49 10/05/2024 BST 		5-day change 1st Jan Change
87.85 INR -1.40% Intraday chart for Pansari Developers Limited -8.49% -2.50%
02-12 Pansari Developers Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Pansari Developers Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 344.6 525.1 400.4 907.2 2,286 1,407
Enterprise Value (EV) 1 975.3 1,212 1,124 1,505 2,816 2,214
P/E ratio 10.7 x 27 x 14.5 x 24.3 x 62.8 x 70 x
Yield - - - - - -
Capitalization / Revenue 5.5 x 5.22 x 1.15 x 2.51 x 3.79 x 6.07 x
EV / Revenue 15.6 x 12 x 3.23 x 4.17 x 4.67 x 9.55 x
EV / EBITDA 17.3 x 24.1 x 15.5 x 16.4 x 36.3 x 47.7 x
EV / FCF -14.9 x -22.9 x -17.5 x 9.51 x 365 x -10.2 x
FCF Yield -6.71% -4.36% -5.72% 10.5% 0.27% -9.79%
Price to Book 0.62 x 0.92 x 0.67 x 1.43 x 1.87 x 1.16 x
Nbr of stocks (in thousands) 17,447 17,447 17,447 17,447 17,447 17,447
Reference price 2 19.75 30.10 22.95 52.00 131.0 80.65
Announcement Date 30/06/18 30/05/19 11/07/20 03/09/21 05/09/23 05/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 62.65 100.6 348 361 602.5 231.8
EBITDA 1 56.5 50.36 72.38 91.94 77.61 46.43
EBIT 1 50.87 39.02 60.45 80.04 59.35 27.85
Operating Margin 81.21% 38.79% 17.37% 22.17% 9.85% 12.01%
Earnings before Tax (EBT) 1 41.45 24.56 37.8 49.31 48.61 27.16
Net income 1 32.26 19.47 27.56 37.28 36.42 20.11
Net margin 51.49% 19.36% 7.92% 10.33% 6.04% 8.67%
EPS 2 1.849 1.116 1.579 2.137 2.087 1.152
Free Cash Flow 1 -65.46 -52.85 -64.26 158.2 7.722 -216.8
FCF margin -104.49% -52.54% -18.47% 43.82% 1.28% -93.51%
FCF Conversion (EBITDA) - - - 172.06% 9.95% -
FCF Conversion (Net income) - - - 424.28% 21.2% -
Dividend per Share - - - - - -
Announcement Date 30/06/18 30/05/19 11/07/20 03/09/21 05/09/23 05/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 631 687 724 597 531 807
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.16 x 13.64 x 10 x 6.498 x 6.838 x 17.38 x
Free Cash Flow 1 -65.5 -52.9 -64.3 158 7.72 -217
ROE (net income / shareholders' equity) 6.02% 3.47% 4.71% 6.04% 3.98% 1.67%
ROA (Net income/ Total Assets) 1.65% 1.15% 1.75% 2.46% 1.77% 0.69%
Assets 1 1,960 1,695 1,571 1,515 2,058 2,912
Book Value Per Share 2 31.60 32.80 34.30 36.50 70.10 69.60
Cash Flow per Share 2 0.8100 0.8800 0.7400 1.300 0.6500 0.4600
Capex 1 134 2.7 105 12.7 0.54 12.6
Capex / Sales 214.67% 2.69% 30.26% 3.51% 0.09% 5.42%
Announcement Date 30/06/18 30/05/19 11/07/20 03/09/21 05/09/23 05/09/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PANSARI DEVELOPERS LIMITED Stock Pansari Developers Limited
-2.50% 18.35M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+14.64% 29.29B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.86% 28.36B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-8.82% 25.5B
DLF LIMITED Stock DLF Limited
+13.69% 24.47B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+50.95% 23.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+11.92% 21.57B
EMAAR PROPERTIES Stock Emaar Properties
+1.39% 19.32B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+31.19% 16.73B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-1.82% 15.96B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. PANSARI Stock
  4. Financials Pansari Developers Limited