Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 June, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Pansari Developers Ltd

Basic Stock Data

Last Updated: June 19, 2024, 10:28 pm

Market Cap 183 Cr.
Current Price 105
High / Low152/70.2
Stock P/E35.2
Book Value 72.6
Dividend Yield0.00 %
ROCE5.09 %
ROE4.20 %
Face Value 10.0
PEG Ratio3.95

Competitors of Pansari Developers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Power Mech Projects Ltd 7,984 Cr. 5,0505,550/3,14132.2 1,1630.04 %23.9 %16.0 % 10.0
Zodiac Energy Ltd 912 Cr. 624695/11583.2 32.50.00 %22.5 %26.2 % 10.0
Reliance Industrial Infrastructure Ltd 2,021 Cr. 1,3381,605/920198 2850.26 %3.86 %2.48 % 10.0
Perfect Infraengineers Ltd 59.4 Cr. 36.261.4/15.072.4 19.90.00 %1.04 %3.84 % 10.0
Rites Ltd 16,946 Cr. 705826/36537.2 1092.91 %24.8 %17.5 % 10.0
Industry Average5,584.48 Cr1,550.6484.60321.880.64%15.22%13.20%10.00

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales15.2611.284.8017.1020.6017.744.605.448.584.558.046.0130.22
Expenses11.976.463.5214.6018.4415.993.614.227.423.366.044.7126.94
Operating Profit3.294.821.282.502.161.750.991.221.161.192.001.303.28
OPM %21.56%42.73%26.67%14.62%10.49%9.86%21.52%22.43%13.52%26.15%24.88%21.63%10.85%
Other Income0.120.280.020.070.100.190.070.040.160.540.601.331.09
Interest0.692.000.350.120.250.670.090.090.060.551.111.221.26
Depreciation0.320.320.280.280.800.460.420.460.480.500.440.450.45
Profit before tax2.402.780.672.171.210.810.550.710.780.681.050.962.66
Tax %15.42%28.78%1.49%18.89%24.79%61.73%16.36%35.21%23.08%29.41%20.95%14.58%22.56%
Net Profit2.041.990.671.760.910.310.470.460.610.480.830.822.07
EPS in Rs1.171.140.381.010.520.180.270.260.350.280.480.471.19

Last Updated: June 11, 2024, 3:11 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 27, 2024, 5:53 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales9.996.532.906.0110.0634.8036.1060.2522.5148.82
Expenses5.743.621.212.738.2727.5726.9152.5517.9641.05
Operating Profit4.252.911.693.281.797.239.197.704.557.77
OPM %42.54%44.56%58.28%54.58%17.79%20.78%25.46%12.78%20.21%15.92%
Other Income2.181.381.333.353.940.660.600.370.813.56
Interest0.620.781.091.912.142.923.651.380.794.14
Depreciation0.300.260.320.581.141.191.191.831.861.84
Profit before tax5.513.251.614.142.453.784.954.862.715.35
Tax %8.53%18.77%23.60%21.98%20.82%26.98%24.04%24.90%25.83%
Net Profit5.042.641.233.231.952.763.763.642.014.20
EPS in Rs23.6012.360.711.851.121.582.162.091.152.42
Dividend Payout %-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-47.62%-53.41%162.60%-39.63%41.54%36.23%-3.19%-44.78%
Change in YoY Net Profit Growth (%)0.00%-5.79%216.01%-202.23%81.17%-5.31%-39.42%-41.59%

Growth

Compounded Sales Growth
10 Years:%
5 Years:41%
3 Years:16%
TTM:151%
Compounded Profit Growth
10 Years:%
5 Years:22%
3 Years:11%
TTM:170%
Stock Price CAGR
10 Years:%
5 Years:33%
3 Years:22%
1 Year:12%
Return on Equity
10 Years:%
5 Years:3%
3 Years:3%
Last Year:4%

Last Updated: June 14, 2024, 8:42 pm

Pansari Developers Ltd Balance Sheet

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital2.142.1417.4517.4517.4517.4517.4517.4517.4517.45
Reserves37.7538.4334.5437.7639.7042.4693.41101.91103.98106.13
Borrowings9.8117.4959.0963.8969.6873.5962.0254.1781.4990.60
Other Liabilities54.0070.6374.0982.1996.2874.1573.1246.8780.7686.29
Total Liabilities103.70128.69185.17201.29223.11207.65246.00220.40283.68300.47
Fixed Assets0.650.5511.6423.3925.0331.8176.5374.7574.5073.31
CWIP0.000.440.000.000.000.000.000.000.000.00
Investments11.1911.470.440.400.400.523.318.938.758.55
Other Assets91.86116.23173.09177.50197.68175.32166.16136.72200.43218.61
Total Assets103.70128.69185.17201.29223.11207.65246.00220.40283.68300.47

Reserves and Borrowings Chart

Pansari Developers Ltd Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 1.33-15.04-29.418.674.274.9220.339.97-24.02
Cash from Investing Activity -0.218.80-22.13-10.53-3.56-5.43-4.270.13-2.82
Cash from Financing Activity -0.606.9050.692.27-0.590.27-15.08-11.2626.52
Net Cash Flow0.510.67-0.850.410.12-0.230.98-1.17-0.31

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-5.56-14.58-57.40-60.61-67.89-66.36-52.83-46.47-76.94

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days76.00216.88962.84241.71247.8139.3359.1513.698.92
Inventory Days1,917.04764.30
Days Payable24.349.54
Cash Conversion Cycle76.00216.88962.84241.71247.8139.331,951.85768.458.92
Working Capital Days1,953.243,850.6712,533.345,813.283,696.081,055.671,008.65568.011,905.10
ROCE %7.44%3.09%5.12%3.67%4.86%5.61%3.60%1.81%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters73.93%73.93%73.88%73.88%73.88%73.88%73.88%73.88%73.88%73.88%73.88%73.88%
Public26.07%26.07%26.13%26.12%26.12%26.12%26.12%26.12%26.12%26.12%26.12%26.12%
No. of Shareholders96525957137217598368558459551,1791,387

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)2.981.152.092.141.58
Diluted EPS (Rs.)2.981.152.092.141.58
Cash EPS (Rs.)4.092.223.132.822.26
Book Value[Excl.RevalReserv]/Share (Rs.)72.5944.7768.4136.4734.34
Book Value[Incl.RevalReserv]/Share (Rs.)72.5969.5968.4136.4734.34
Revenue From Operations / Share (Rs.)32.3813.2934.5320.6919.95
PBDIT / Share (Rs.)7.173.084.625.594.52
PBIT / Share (Rs.)6.072.013.584.913.84
PBT / Share (Rs.)3.551.562.792.832.17
Net Profit / Share (Rs.)2.981.152.092.141.58
NP After MI And SOA / Share (Rs.)2.981.152.092.141.58
PBDIT Margin (%)22.1323.1413.3827.0322.67
PBIT Margin (%)18.7315.1210.3523.7319.24
PBT Margin (%)10.9611.718.0613.6510.86
Net Profit Margin (%)9.218.676.0410.327.91
NP After MI And SOA Margin (%)9.218.676.0410.327.91
Return on Networth / Equity (%)4.112.573.055.854.59
Return on Capital Employeed (%)7.492.414.6410.147.20
Return On Assets (%)1.590.701.651.871.32
Long Term Debt / Equity (X)0.000.120.000.180.38
Total Debt / Equity (X)0.671.040.450.931.19
Asset Turnover Ratio (%)0.180.090.180.140.17
Current Ratio (X)1.121.341.471.371.47
Quick Ratio (X)0.530.470.270.200.31
Interest Coverage Ratio (X)2.856.785.852.682.70
Interest Coverage Ratio (Post Tax) (X)2.193.543.642.021.94
Enterprise Value (Cr.)222.71221.40281.62148.10109.83
EV / Net Operating Revenue (X)3.949.554.674.103.16
EV / EBITDA (X)17.8141.2634.9215.1713.92
MarketCap / Net Operating Revenue (X)2.466.073.792.511.15
Price / BV (X)1.101.801.911.430.66
Price / Net Operating Revenue (X)2.466.073.792.511.15
EarningsYield0.030.010.010.040.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 109.48

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 4.27% compared to the current price 105

Intrinsic Value: 119.22

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 13.55% compared to the current price ₹105

Last 5 Year EPS CAGR: 8.90%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (63.61 cr) compared to borrowings (58.18 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (23.80 cr) and profit (3.86 cr) over the years.
  1. The stock has a low average ROCE of 3.91%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 66.11, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 284.77, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Pansari Developers Ltd:
    1. Net Profit Margin: 9.21%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 7.49% (Industry Average ROCE: %)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.11% (Industry Average ROE: %)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.19
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.53
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✗ Stock P/E: 35.2 (Industry average Stock P/E: )
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.67
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company

Pansari Developers Ltd. is a Public Limited Listed company incorporated on 22/04/1996 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L72200WB1996PLC079438 and registration number is 079438. Currently company belongs to the Industry of Project Consultancy/Turnkey. Company’s Total Operating Revenue is Rs. 37.15 Cr. and Equity Capital is Rs. 17.45 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Project Consultancy/Turnkey14, N.S. Road, 4th Floor Kolkata West Bengal 700001cs@pansaridevelopers.com
http://www.pansaridevelopers.com
Management
NamePosition Held
Mr. Mahesh Kumar AgarwalManaging Director
Mr. Ankit AgarwalWhole Time Director
Mr. Manoj AgarwalInd. Non-Executive Director
Mr. Debasish BalInd. Non-Executive Director
Mrs. Garima AgarwalInd. Non-Executive Director
Ms. Shreya AgarwalNon Executive Director

FAQ

What is the latest fair value of Pansari Developers Ltd?

The latest fair value of Pansari Developers Ltd is ₹109.48.

What is the Market Cap of Pansari Developers Ltd?

The Market Cap of Pansari Developers Ltd is 183 Cr..

What is the current Stock Price of Pansari Developers Ltd as on 21 June 2024?

The current stock price of Pansari Developers Ltd as on 21 June 2024 is ₹105.

What is the High / Low of Pansari Developers Ltd stocks in FY 2024?

In FY 2024, the High / Low of Pansari Developers Ltd stocks is 152/70.2.

What is the Stock P/E of Pansari Developers Ltd?

The Stock P/E of Pansari Developers Ltd is 35.2.

What is the Book Value of Pansari Developers Ltd?

The Book Value of Pansari Developers Ltd is 72.6.

What is the Dividend Yield of Pansari Developers Ltd?

The Dividend Yield of Pansari Developers Ltd is 0.00 %.

What is the ROCE of Pansari Developers Ltd?

The ROCE of Pansari Developers Ltd is 5.09 %.

What is the ROE of Pansari Developers Ltd?

The ROE of Pansari Developers Ltd is 4.20 %.

What is the Face Value of Pansari Developers Ltd?

The Face Value of Pansari Developers Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Pansari Developers Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE