MarketFriction

Samruddhi Realty Ltd

BSE 535466 · Residential, Commercial Projects
Market cap₹4.85 Cr.
Not trading

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore
Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018
Sales8.993.462.825.4412.3126.8450.8149.7847.6113.323.09
Expenses8.573.592.184.949.9920.9240.4741.3535.340.00-10.96
Operating Profit0.42-0.130.640.502.325.9210.348.4312.2713.3214.05
OPM %4.67%-3.76%22.70%9.19%18.85%22.06%20.35%16.93%25.77%100.00%454.69%
Other Income0.070.000.060.230.220.450.861.541.761.402.53
Interest0.040.120.080.231.433.275.255.4510.4213.8316.31
Depreciation0.080.170.140.120.240.380.711.240.760.520.24
Profit before tax0.37-0.420.480.380.872.725.243.282.850.370.03
Tax %43.24%-2.38%6.25%23.68%52.87%33.09%38.55%38.11%36.84%200.00%566.67%
Net Profit0.21-0.410.450.290.411.833.222.031.80-0.37-0.14
EPS in Rs3.00-5.866.430.911.282.613.192.011.78-0.37-0.14
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%29.82%0.00%0.00%0.00%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth-10%-35%-60%-77%
Compounded Profit Growth%%%62%
Stock Price CAGR-11%%%%
Return on Equity11%9%3%-1%
Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018
Equity Capital0.500.500.502.252.254.838.4110.0910.0910.0910.09
Reserves0.23-0.180.270.561.033.034.684.416.215.825.73
Borrowings6.366.226.338.4815.4427.3437.1647.9772.6093.4295.65
Other Liabilities0.671.863.636.018.5724.2754.1160.9557.8884.68132.55
Total Liabilities7.768.4010.7317.3027.2959.47104.36123.42146.78194.01244.02
Fixed Assets0.670.540.460.830.902.353.212.231.721.200.51
CWIP0.000.000.000.000.000.000.000.000.000.000.00
Investments0.010.010.080.040.040.030.010.000.010.010.01
Other Assets7.087.8510.1916.4326.3557.09101.14121.19145.05192.80243.50
Total Assets7.768.4010.7317.3027.2959.47104.36123.42146.78194.01244.02
Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018
Cash from Operating Activity0.280.581.20-0.49-2.908.97-2.07-13.61-5.87-18.7030.26
Cash from Investing Activity-0.21-0.420.26-2.52-0.19-1.54-0.720.510.630.7910.95
Cash from Financing Activity0.01-0.290.023.833.600.0011.244.757.3915.11-41.16
Net Cash Flow0.08-0.131.480.820.517.438.45-8.352.14-2.800.06
Free Cash Flow-0.300.541.16-1.01-3.257.15-3.62-13.89-6.13-18.7030.89
CFO/OP107%-454%197%-78%-104%168%-0%-144%-39%-135%217%
Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018
Debtor Days78.77123.4285.43247.58194.21200.59164.51233.31176.791,083.492,855.03
Inventory Days391.15
Days Payable21.79
Cash Conversion Cycle448.12123.4285.43247.58194.21200.59164.51233.31176.791,083.492,855.03
Working Capital Days215.59489.48520.32332.12220.60-24.89-40.73114.09219.491,533.446,738.92
ROCE %-4.40%8.21%6.42%15.53%22.22%24.55%15.47%17.59%14.33%14.80%
Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018
Promoters69.69%69.69%69.85%69.85%69.85%69.85%69.85%69.85%69.85%69.85%
Public30.31%30.31%30.15%30.15%30.15%30.15%30.15%30.15%30.15%30.15%
No. of Shareholders125123130135134131139140135135

Fundamentals

Market Cap₹ 4.85 Cr.
Current Price₹ 4.80
Book Value₹ 15.7
ROCE14.8 %
ROE-0.88 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-77%
Compounded Profit Growth (TTM)62%
Standalone figures.
Valuation
P/E, 3-year average17.10x
P/B, 3-year average1.01x
P/E, 5-year average14.97x
P/B, 5-year average1.57x
Profitability
Operating margin (excl. other income)454.69%
Operating margin (incl. other income)536.57%
EBITDA margin536.57%
Pre-tax margin0.97%
Net profit margin-4.53%
ROE-0.88%
ROCE14.80%
ROA-0.06%
ROE, 3-year average2.84%
ROCE, 3-year average15.55%
ROA, 3-year average0.35%
ROE, 5-year average10.79%
ROCE, 5-year average17.34%
ROA, 5-year average1.35%
ROIC (approx.)-68.65%
Tax rate566.67%
Other income / net worth15.99%
Growth
Sales growth (latest year)-76.80%
Sales CAGR, 3 years-60.41%
Sales CAGR, 5 years-35.10%
Per share
EPS (TTM)Rs -0.14
EPS (latest year)Rs -0.14
EPS, 3-year averageRs 0.43
EPS, 5-year averageRs 1.42
Book value per shareRs 15.67
Sales per shareRs 3.06
Cash flow per shareRs 29.98
Free cash flow per shareRs 30.60
Dividend per share, 5-year averageRs 0.60
Dividends
Dividend payout, 5-year average30.05%
Efficiency
Asset turnover0.01x
Fixed asset turnover6.06x
Inventory turnover-0.10x
Debtor days2855 days
Debtors turnover0.13x
Creditor days22 days
Cash conversion cycle2855 days
Working capital days6739 days
Leverage
Total debtRs 96 Cr
Cash and bankRs 0 Cr
Net debtRs 95 Cr
Debt to equity6.05x
Net debt / EBITDA5.74x
Interest coverage1.00x
Owners' fund to total sources6.48%
Debt to assets39.20%
Cash flow
Cash from Operating Activity (latest year)Rs 30 Cr
Cash from Investing Activity (latest year)Rs 11 Cr
Cash from Financing Activity (latest year)Rs -41 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs 31 Cr
FCFE (approx.: FCF + change in debt)Rs 33 Cr
Cash from ops / profit, 5 years-1.53x
Sales to cash flow0.10x
Statement figures
Net sales (TTM)Rs 3 Cr
Net sales (latest year)Rs 3 Cr
Operating profit excl. other income (latest year)Rs 14 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 17 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs 0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -0 Cr
Net profit (latest year)Rs -0 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 16 Cr
Cost of goods sold (latest year)Rs -20 Cr
Total expenditure (latest year)Rs -11 Cr
Total income (latest year)Rs 6 Cr
Share capitalRs 10 Cr
ReservesRs 6 Cr
Shareholders' fundsRs 16 Cr
Total assetsRs 244 Cr
Net blockRs 1 Cr
InvestmentsRs 0 Cr
ReceivablesRs 24 Cr
InventoryRs 200 Cr
Other liabilitiesRs 133 Cr
Shares outstanding (crore)1.01
Ownership
Promoter holding69.85% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.

Red flags

F-score 6 of 8
explainReceivables outrunning sales Receivables grew -39% vs sales -77% in 2018
lookInventory outrunning sales Inventory grew 75% vs sales -77% in 2018
lookProfit leans on other income Other income was 8433% of pre-tax profit in 2018
lookRepeated losses Net loss in each of the last two years
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

No quarterly results published.

Activity

Compare
CompanyMcap (Cr)P/EROCE
DLF Ltd161,63837.66.32 %
Lodha Developers Ltd110,59226.816.4 %
Phoenix Mills Ltd68,99653.212.4 %
Oberoi Realty Ltd64,09924.217.3 %
Prestige Estates Projects Ltd61,05653.610.4 %
Godrej Properties Ltd49,23230.47.63 %
Anant Raj Ltd21,67537.512.1 %
Brigade Enterprises Ltd18,37027.010.5 %
Horizon Industrial Parks Ltd14,7093.18 %
Sobha Ltd13,00856.46.86 %
Aditya Birla Real Estate Ltd12,963-4.48 %
SignatureGlobal India Ltd10,6142.38 %
Sri Lotus Developers & Realty Ltd10,46640.721.2 %
Max Estates Ltd9,3121,5861.40 %
Embassy Developments Ltd7,833-2.44 %
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Samruddhi Realty Ltd?

Samruddhi Realty Ltd (535466) has a market capitalisation of Rs 4.85 Cr. at the close.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03