Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:32 am
Author: Getaka|Social: XLinkedIn

Puravankara Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹83.60Overvalued by 52.50%vs CMP ₹176.00

P/E (15.0) × ROE (10.0%) × BV (₹68.30) × DY (2.00%)

Defaults: P/E=15

₹102.74Overvalued by 41.63%vs CMP ₹176.00
MoS: -71.3% (Negative)Confidence: 44/100 (Low)Models: 1 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹50.1141%Over (-71.5%)
Net Asset ValueAssets₹68.3624%Over (-61.2%)
ROCE CapitalReturns₹305.8216%Under (+73.8%)
Revenue MultipleRevenue₹85.0418%Over (-51.7%)
Consensus (4 models)₹102.74100%Overvalued
Key Drivers: EPS CAGR -40.1% drags value — could be higher if earnings stabilize. | Wide model spread (₹50–₹306) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -40.1% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

55
Puravankara Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health40/100 · Moderate
ROCE 6.0% WeakROE 10.0% AverageD/E 0.74 ModerateInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality60/100 · Moderate
OPM stable around 18% SteadyWorking capital: -27 days (improving) Efficient
Quarterly Momentum70/100 · Strong
Revenue (4Q): +16% YoY GrowingOPM: 20.0% (up 15.0% YoY) Margin expansion
Industry Rank60/100 · Moderate
ROCE 6.0% vs industry 6.5% Average3Y sales CAGR: 28% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:32 am

Market Cap 4,168 Cr.
Current Price 176
Intrinsic Value₹102.74
High / Low 339/160
Stock P/E
Book Value 68.3
Dividend Yield0.00 %
ROCE6.04 %
ROE10.0 %
Face Value 5.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Puravankara Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Puravankara Ltd 4,168 Cr. 176 339/160 68.30.00 %6.04 %10.0 % 5.00
PNC Infratech Ltd 4,422 Cr. 172 332/15810.8 2580.35 %13.9 %13.9 % 2.00
Ramky Infrastructure Ltd 3,158 Cr. 456 706/37414.1 2970.00 %16.8 %10.9 % 10.0
PSP Projects Ltd 2,465 Cr. 622 1,031/56968.3 3090.00 %8.70 %5.40 % 10.0
SPML Infra Ltd – a Multi-sector Infrastructure Player 1,335 Cr. 169 323/15122.4 1050.00 %8.91 %7.78 % 2.00
Industry Average5,206.31 Cr157.2632.18102.960.06%6.53%9.16%7.10

All Competitor Stocks of Puravankara Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 3923893233685749206584963185425246441,069
Expenses 283373260283378808528384302511458540850
Operating Profit 110166385196112130112163067104219
OPM % 28%4%19%23%34%12%20%23%5%6%13%16%20%
Other Income 18911313222718321722141935
Interest 9410298105105127119141143152161169165
Depreciation 545671078811101111
Profit before tax 291-28-13106322-5-118-111-90-5779
Tax % 22%-2,093%-36%-13%27%352%31%257%-22%-21%-24%-24%26%
Net Profit 2327-18-1178-715-17-93-88-69-4358
EPS in Rs 0.951.12-0.75-0.473.29-0.280.64-0.71-3.90-3.62-2.85-1.762.53

Last Updated: March 3, 2026, 3:14 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 12:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,3101,6721,5841,4071,4152,0502,1289639551,2362,1852,0142,779
Expenses 8351,2871,2449981,1101,6121,6816817461,0061,7301,7232,359
Operating Profit 476386340409305439447282208230456291420
OPM % 36%23%21%29%22%21%21%29%22%19%21%14%15%
Other Income 1818476890765993427203758690
Interest 241233243290251328343357332360434555646
Depreciation 8151616151523201817283542
Profit before tax 244156128171129172140-22865568-212-179
Tax % 35%15%34%25%29%33%37%82%48%-20%38%-14%
Net Profit 160133831299111488-41486742-183-141
EPS in Rs 6.755.603.495.443.854.823.73-0.176.222.801.78-7.59-5.70
Dividend Payout % 28%28%22%41%42%21%0%0%80%36%354%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-16.88%-37.59%55.42%-29.46%25.27%-22.81%-104.55%3800.00%-54.73%-37.31%-535.71%
Change in YoY Net Profit Growth (%)0.00%-20.72%93.02%-84.88%54.73%-48.08%-81.74%3904.55%-3854.73%17.42%-498.40%

Puravankara Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:2%
5 Years:-1%
3 Years:28%
TTM:-25%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-450%
Stock Price CAGR
10 Years:17%
5 Years:45%
3 Years:39%
1 Year:-36%
Return on Equity
10 Years:3%
5 Years:1%
3 Years:-1%
Last Year:-10%

Last Updated: September 5, 2025, 12:45 pm

Balance Sheet

Last Updated: December 4, 2025, 1:51 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 119119119119119119119119119119119119119
Reserves 2,0552,1422,1652,2482,2751,7381,7951,7771,9231,8681,7651,6121,500
Borrowings 1,6971,7932,1722,0672,3792,8952,6702,8352,6272,9443,3254,3324,497
Other Liabilities 8691,1091,0901,8142,0113,9733,4873,6973,9555,1256,5188,1699,219
Total Liabilities 4,7395,1635,5466,2476,7838,7258,0718,4298,62310,05511,72714,23215,335
Fixed Assets 921128811412512812211196107163232233
CWIP 0120036429031200
Investments 916952511613113013213882104364047
Other Assets 4,5564,9704,9326,0176,4918,4247,8078,1798,4429,84411,52613,96015,055
Total Assets 4,7395,1635,5466,2476,7838,7258,0718,4298,62310,05511,72714,23215,335

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 17033014-277-29-131578244134145896-531
Cash from Investing Activity + -39-79-16521565-23245259513-74
Cash from Financing Activity + -193-20473-43212160-579-213-529-141-313354
Net Cash Flow -624671-1883934-245513199597-251
Free Cash Flow 1562956-276-31-157560240145138842-572
CFO/OP 52%101%15%-55%5%-23%132%73%88%88%212%-171%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow475.00385.00338.00407.00303.00437.00445.00280.00206.00228.00453.00287.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 969678100714551116931578384
Inventory Days 1,3281,7186,9903,0522,438
Days Payable 145155658211216
Cash Conversion Cycle 961,2791,6411006,4032,8862,273116931578384
Working Capital Days 42537253650241018015348858032232-27
ROCE %13%9%9%10%8%10%10%8%13%7%10%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%74.99%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 16.36%16.32%16.34%16.49%16.65%16.99%17.17%17.24%17.33%17.26%17.23%17.18%
DIIs 0.70%0.39%0.41%0.40%0.43%0.95%0.83%0.84%0.79%0.66%0.49%0.51%
Public 7.94%8.29%8.25%8.10%7.92%7.05%7.00%6.91%6.88%7.08%7.28%7.32%
No. of Shareholders 37,86837,29736,39841,36644,57643,27544,29543,19243,25145,95542,24641,836

Shareholding Pattern Chart

No. of Shareholders

Puravankara Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) -7.591.782.806.22-0.20
Diluted EPS (Rs.) -7.521.772.806.22-0.20
Cash EPS (Rs.) -6.503.252.217.180.76
Book Value[Excl.RevalReserv]/Share (Rs.) 72.9879.6784.0586.3880.49
Book Value[Incl.RevalReserv]/Share (Rs.) 72.9879.6784.0586.3880.49
Revenue From Operations / Share (Rs.) 84.9192.1452.1140.2640.51
PBDIT / Share (Rs.) 15.6222.6716.9127.0015.89
PBIT / Share (Rs.) 14.1521.4916.1826.2615.03
PBT / Share (Rs.) -9.213.181.0212.27-0.01
Net Profit / Share (Rs.) -7.972.071.486.44-0.09
NP After MI And SOA / Share (Rs.) -7.581.782.806.22-0.19
PBDIT Margin (%) 18.3924.6032.4467.0839.22
PBIT Margin (%) 16.6623.3131.0565.2337.10
PBT Margin (%) -10.853.441.9530.47-0.04
Net Profit Margin (%) -9.392.242.8415.99-0.22
NP After MI And SOA Margin (%) -8.931.935.3715.46-0.48
Return on Networth / Equity (%) -10.392.243.347.22-0.24
Return on Capital Employeed (%) 17.5820.3015.4423.3214.21
Return On Assets (%) -1.260.360.661.71-0.05
Long Term Debt / Equity (X) 0.060.300.230.280.28
Total Debt / Equity (X) 2.481.741.471.280.74
Asset Turnover Ratio (%) 0.150.200.130.100.08
Current Ratio (X) 1.051.121.191.301.24
Quick Ratio (X) 0.180.200.180.150.16
Inventory Turnover Ratio (X) 0.210.000.000.000.00
Dividend Payout Ratio (NP) (%) 0.00353.52178.360.000.00
Dividend Payout Ratio (CP) (%) 0.00212.48141.820.000.00
Earning Retention Ratio (%) 0.00-253.52-78.360.000.00
Cash Earning Retention Ratio (%) 0.00-112.48-41.820.000.00
Interest Coverage Ratio (X) 0.661.241.111.931.06
Interest Coverage Ratio (Post Tax) (X) 0.651.111.101.460.99
Enterprise Value (Cr.) 9425.397334.084121.774843.192925.63
EV / Net Operating Revenue (X) 4.683.363.345.073.05
EV / EBITDA (X) 25.4413.6410.287.567.76
MarketCap / Net Operating Revenue (X) 2.912.281.252.651.74
Retention Ratios (%) 0.00-253.52-78.360.000.00
Price / BV (X) 3.382.640.771.240.87
Price / Net Operating Revenue (X) 2.912.281.252.651.74
EarningsYield -0.030.010.040.050.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Puravankara Ltd. is a Public Limited Listed company incorporated on 03/06/1986 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L45200KA1986PLC051571 and registration number is 051571. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 917.50 Cr. and Equity Capital is Rs. 118.58 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
RealtyNo.130/1, Ulsoor Road, Bengaluru Karnataka 560042Contact not found
Management
NamePosition Held
Mr. Ravi PuravankaraChairman
Mr. Ashish Ravi PuravankaraManaging Director
Ms. Amanda Joy PuravankaraWhole Time Director
Mr. Anup Shah SanmukhIndependent Director
Prof. Shailaja JhaIndependent Director
Mr. K G KrishnamurthyIndependent Director

FAQ

What is the intrinsic value of Puravankara Ltd and is it undervalued?

As of 14 April 2026, Puravankara Ltd's intrinsic value is ₹102.74, which is 41.62% lower than the current market price of ₹176.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (10.0 %), book value (₹68.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Puravankara Ltd?

Puravankara Ltd is trading at ₹176.00 as of 14 April 2026, with a FY2026-2027 high of ₹339 and low of ₹160. The stock is currently near its 52-week low. Market cap stands at ₹4,168 Cr..

How does Puravankara Ltd's P/E ratio compare to its industry?

Puravankara Ltd has a P/E ratio of , which is below the industry average of 32.18. This is broadly in line with or below the industry average.

Is Puravankara Ltd financially healthy?

Key indicators for Puravankara Ltd: ROCE of 6.04 % is on the lower side compared to the industry average of 6.53%. Dividend yield is 0.00 %.

Is Puravankara Ltd profitable and how is the profit trend?

Puravankara Ltd reported a net profit of ₹-183 Cr in Mar 2025 on revenue of ₹2,014 Cr. Compared to ₹148 Cr in Mar 2022, the net profit shows a declining trend.

Does Puravankara Ltd pay dividends?

Puravankara Ltd has a dividend yield of 0.00 % at the current price of ₹176.00. The company is currently not paying meaningful dividends.

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 Puravankara 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
Explore Industry-wise Stock Analysis Reports