About the Company - D B Realty Ltd
D B Realty Ltd. is a Public Limited Listed company incorporated on 08/01/2007 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L70200MH2007PLC166818 and registration number is 166818. Currently Company is involved in the business activities of Construction of buildings. Company’s Total Operating Revenue is Rs. 3.85 Cr. and Equity Capital is Rs. 259.06 Cr. for the Year ended 31/03/2022.
| Management |
|---|
| Name | Position Held |
|---|
| Mr. Vinod Goenka | Chairman & Managing Director |
| Mr. Shahid Balwa | Vice Chairman & Mng.Director |
| Mr. Jagat Killawala | Independent Director |
| Ms. Maryam Khan | Independent Director |
| Mr. Nabil Patel | Non Independent Director |
D B Realty Ltd. Share Price Update |
|---|
| Share Price | Value |
|---|
| Today | ₹211.30 |
| Previous Day | ₹204.00 |
Basic Stock Data of D B Realty Ltd
| Market Cap | 10,393 Cr. |
|---|
| Current Price | 207 |
|---|
| High / Low | 223/55.0 |
|---|
| Stock P/E | 92.1 |
|---|
| Book Value | 74.4 |
|---|
| Dividend Yield | 0.00 % |
|---|
| ROCE | 11.7 % |
|---|
| ROE | 37.1 % |
|---|
| Face Value | 10.0 |
|---|
D B Realty Ltd Quarterly Results
| Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|
| Sales | 8 | 11 | 5 | 7 | 9 | 8 | 196 | 7 | 10 | 623 | 58 | 2 | 68 |
| Expenses | 22 | 18 | 7 | 37 | 125 | 29 | 155 | 20 | 25 | 1,272 | 103 | 12 | 19 |
| Operating Profit | -15 | -7 | -2 | -30 | -116 | -21 | 40 | -13 | -15 | -649 | -44 | -9 | 49 |
| OPM % | -188% | -65% | -39% | -426% | -1,318% | -258% | 21% | -187% | -150% | -104% | -76% | -376% | 72% |
| Other Income | 25 | 188 | 42 | 6 | 16 | 7 | 527 | 39 | 599 | 45 | 32 | 6 | 915 |
| Interest | 68 | 68 | 117 | 67 | 191 | 22 | 6 | 12 | 9 | 13 | 20 | 22 | 23 |
| Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -58 | 112 | -77 | -91 | -291 | -36 | 561 | 14 | 575 | -617 | -32 | -25 | 941 |
| Tax % | -4% | 1% | -4% | -6% | -21% | 0% | 10% | 39% | 2% | -1% | -29% | -5% | 5% |
| Net Profit | -60 | 99 | -82 | -96 | -352 | -36 | 506 | 8 | 566 | -623 | -42 | -26 | 894 |
| EPS in Rs | -2.42 | 4.09 | -3.85 | -3.80 | -14.49 | -1.42 | 19.54 | 0.46 | 16.62 | -18.11 | -1.47 | -0.64 | 17.63 |
D B Realty Ltd Quarterly Chart
D B Realty Ltd Profit & Loss
| Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|
| Sales | 591 | 341 | 318 | 263 | 206 | 141 | 120 | 365 | 169 | 25 | 219 | 698 | 752 |
| Expenses | 570 | 337 | 277 | 247 | 265 | 224 | 358 | 466 | 405 | 134 | 317 | 1,413 | 1,405 |
| Operating Profit | 20 | 4 | 41 | 17 | -59 | -83 | -238 | -101 | -235 | -109 | -98 | -715 | -653 |
| OPM % | 3% | 1% | 13% | 6% | -29% | -59% | -199% | -28% | -139% | -444% | -45% | -102% | -87% |
| Other Income | 102 | 21 | 27 | 29 | 140 | 142 | 74 | -34 | 97 | 282 | 527 | 709 | 999 |
| Interest | 7 | 18 | 38 | 53 | 86 | 96 | 119 | 160 | 261 | 334 | 286 | 54 | 78 |
| Depreciation | 8 | 14 | 8 | 14 | 14 | 11 | 6 | 2 | 1 | 1 | 1 | 0 | 0 |
| Profit before tax | 108 | -7 | 22 | -21 | -19 | -47 | -289 | -296 | -401 | -162 | 142 | -61 | 267 |
| Tax % | 15% | 89% | 27% | 112% | -19% | -57% | -4% | 17% | -10% | -3% | 85% | -49% | |
| Net Profit | 92 | -2 | 13 | 8 | -23 | -74 | -301 | -247 | -440 | -167 | 22 | -90 | 204 |
| EPS in Rs | 3.55 | 0.14 | 0.47 | 0.02 | -0.76 | -2.45 | -10.30 | -10.90 | -17.20 | -6.98 | 1.04 | -2.57 | -2.59 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
D B Realty Ltd Profit & Loss Yearly Chart
D B Realty Ltd Growth
|
| Compounded Sales Growth |
|---|
| 10 Years:: | 7% |
| 5 Years:: | 42% |
| 3 Years:: | 60% |
| TTM:: | 240% |
D B Realty Ltd Growth
|
| Compounded Profit Growth |
|---|
| 10 Years:: | % |
| 5 Years:: | % |
| 3 Years:: | -25% |
| TTM:: | 421% |
D B Realty Ltd Growth
|
| Stock Price CAGR |
|---|
| 10 Years:: | 13% |
| 5 Years:: | 57% |
| 3 Years:: | 144% |
| 1 Year:: | 110% |
D B Realty Ltd Growth
|
| Return on Equity |
|---|
| 10 Years:: | -9% |
| 5 Years:: | -21% |
| 3 Years:: | -29% |
| Last Year:: | -37% |
No data available for the Balance Sheet data table.
D B Realty Ltd Reserves and Borrowings Chart
D B Realty Ltd Cash Flow
| Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|
| Cash from Operating Activity | 1,002 | 194 | 236 | -208 | -71 | 555 | -40 | -195 | 227 | 95 | -267 | 96 |
| Cash from Investing Activity | -875 | -501 | -226 | -231 | -394 | -588 | 165 | -36 | -160 | -165 | 275 | -200 |
| Cash from Financing Activity | -144 | 305 | 1 | 417 | 472 | -94 | -102 | 326 | -63 | 75 | 86 | 52 |
| Net Cash Flow | -18 | -2 | 11 | -22 | 7 | -127 | 22 | 95 | 5 | 5 | 94 | -52 |
|
D B Realty Ltd Financial Efficiency Indicators
| Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|
| Debtor Days | 57 | 209 | 181 | 189 | 102 | 203 | 171 | 90 | 181 | 1,109 | 372 | 36 |
| Inventory Days | | 29,946 | | | | | | | 24,576 | | | 1,231 |
| Days Payable | | 2,285 | | | | | | | 1,746 | | | 44 |
| Cash Conversion Cycle | 57 | 27,869 | 181 | 189 | 102 | 203 | 171 | 90 | 23,012 | 1,109 | 372 | 1,222 |
| Working Capital Days | 891 | 1,002 | 761 | 1,953 | 3,417 | 4,404 | 4,579 | 1,274 | 1,898 | 26,192 | 4,200 | 995 |
| ROCE % | 1% | 0% | 2% | 1% | 2% | 1% | -2% | -0% | -3% | -0% | -1% | -12% |
D B Realty Ltd Financial Efficiency Indicators Chart
No valid data available for the Shareholding
D B Realty Ltd Shareholding Pattern Chart
No. of D B Realty Ltd Shareholders
D B Realty Ltd Mutual Fund Holdings
| Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) |
|---|
| Motilal Oswal Nifty Microcap 250 Index Fund | 85726 | 0.32 | 1.47 |
| Groww Nifty Total Market Index Fund | 173 | 0.01 | 0 |
D B Realty Ltd ROCE Trend
D B Realty Ltd Key Financial Ratios
| Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
|---|
| FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Basic EPS (Rs.) | -2.94 | 1.11 | -6.98 | -17.20 | -11.41 |
| Diluted EPS (Rs.) | -2.94 | 1.05 | -6.98 | -17.20 | -11.41 |
| Cash EPS (Rs.) | -3.34 | 2.85 | -5.95 | -17.83 | -9.67 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 58.77 | 68.08 | 49.98 | 57.03 | 85.33 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 58.77 | 68.08 | 49.98 | 57.03 | 85.33 |
| Revenue From Operations / Share (Rs.) | 19.83 | 8.47 | 1.01 | 6.96 | 15.01 |
| PBDIT / Share (Rs.) | -17.29 | -1.07 | 0.75 | -4.69 | 0.19 |
| PBIT / Share (Rs.) | -17.30 | -1.09 | 0.70 | -4.74 | 0.12 |
| PBT / Share (Rs.) | -2.52 | 7.48 | -5.80 | -16.29 | -11.77 |
| Net Profit / Share (Rs.) | -3.36 | 2.82 | -6.01 | -17.88 | -9.75 |
| NP After MI And SOA / Share (Rs.) | -2.57 | 1.04 | -6.98 | -17.20 | -11.41 |
| PBDIT Margin (%) | -87.20 | -12.60 | 74.74 | -67.41 | 1.32 |
| PBIT Margin (%) | -87.26 | -12.92 | 69.35 | -68.11 | 0.80 |
| PBT Margin (%) | -12.70 | 88.33 | -574.56 | -234.17 | -78.41 |
| Net Profit Margin (%) | -16.92 | 33.32 | -595.01 | -257.11 | -64.95 |
| NP After MI And SOA Margin (%) | -12.94 | 12.27 | -691.15 | -247.30 | -76.03 |
| Return on Networth / Equity (%) | -4.22 | 1.42 | -12.70 | -26.86 | -12.47 |
| Return on Capital Employeed (%) | -17.58 | -0.74 | 0.60 | -4.01 | 0.08 |
| Return On Assets (%) | -1.06 | 0.30 | -2.31 | -6.24 | -3.98 |
| Long Term Debt / Equity (X) | 0.55 | 1.06 | 1.06 | 0.82 | 0.57 |
| Total Debt / Equity (X) | 1.21 | 1.73 | 1.36 | 0.98 | 0.69 |
| Asset Turnover Ratio (%) | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio (X) | 1.14 | 1.38 | 1.19 | 1.20 | 1.32 |
| Quick Ratio (X) | 0.61 | 0.70 | 0.66 | 0.63 | 0.69 |
| Interest Coverage Ratio (%) | -11.19 | -0.09 | 0.05 | -0.43 | 0.03 |
| Interest Coverage Ratio (Post Tax) (%) | -11.74 | -0.52 | 0.03 | -0.59 | 0.32 |
| Enterprise Value (Cr.) | 4805.09 | 5733.66 | 2307.35 | 1473.83 | 1912.47 |
| EV / Net Operating Revenue (X) | 6.88 | 26.13 | 93.96 | 8.71 | 5.24 |
| EV / EBITDA (X) | -7.89 | -207.21 | 125.70 | -12.92 | 395.66 |
| MarketCap / Net Operating Revenue (X) | 3.25 | 12.36 | 24.07 | 0.73 | 1.31 |
| Price / BV (X) | 1.06 | 1.44 | 0.44 | 0.08 | 0.21 |
| Price / Net Operating Revenue (X) | 3.25 | 12.36 | 24.08 | 0.73 | 1.31 |
| EarningsYield | -0.03 | 0.01 | -0.28 | -3.35 | -0.58 |
D B Realty Ltd Profitability Ratios (%)
D B Realty Ltd Liquidity Ratios
D B Realty Ltd Liquidity Ratios (%)
D B Realty Ltd Interest Coverage Ratios (%)
D B Realty Ltd Valuation Ratios
Fair Value of D B Realty Ltd Stock
Fair Value: ₹2593.02
The stock is undervalued by 1,152.67% compared to the current price ₹207
*This is not Investment Advice
Strength and Weakness of D B Realty Ltd Stock
Unable to fetch valid data for stock valuation.
