Is Prozone Realty a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Prozone Realty Ltd is a below average quality company .

Is Prozone Realty undervalued or overvalued?

The key valuation ratios of Prozone Realty Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone .

What is Prozone Realty share price return in the past 10 years?

Prozone Realty Ltd share price has appreciated 1.1% annually (CAGR) over the past ten years.

Is Prozone Realty a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Prozone Realty Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

Prozone Realty Ltd - Stock Valuation and Financial Performance

Name: Prozone Realty
Brand: Prozone Realty

BSE: 534675 | NSE: PROZONER | Construction - Real Estate | Small Cap

Place order

Prozone Realty Share Price

₹22.49 -0.30 -1.32%
as on 21-Nov'24 16:59

10 Year X-Ray of Prozone Realty:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	0.6%	2.5%	0.5%	2.7%	4.9%	4%	0.3%	3.6%	9.4%	5.3%	-
Value Creation Index ⓘ	-1.0	-0.8	-1.0	-0.8	-0.7	-0.7	-1.0	-0.7	-0.3	-0.6	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	57.8	86.2	63.2	96.2	118	85	44.9	93.4	173	185	163
Sales YoY Gr.	-	49.3%	-26.7%	52.2%	23%	-28.1%	-47.3%	108.2%	85.5%	6.6%	-
Adj EPS ⓘ	-0.4	0.5	0.1	-0.3	0.1	-0.2	-1.8	-0.3	1.6	0.3	-0.6
YoY Gr.	-	NA	-80%	-400%	NA	-257.1%	NA	NA	NA	-81.4%	-
BVPS (₹) ⓘ	32.7	36.1	35	34.3	32.7	32.5	31.5	31.6	33.6	33.4	33
Adj Net Profit ⓘ	-5.9	7.6	1.6	-4.5	2.1	-3.3	-27.9	-4.4	24.5	4.5	-9
Cash Flow from Ops. ⓘ	30.5	-30.3	-52.2	-9.8	28.4	-18.1	-18.3	90.9	81.5	60.2	-
Debt/CF from Ops. ⓘ	7.9	-7.9	-5.8	-34.7	12.5	-22.9	-25.1	5.2	5.2	7	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	13.8%	9.3%	60.2%	6.6%
Adj EPS ⓘ	NA	16.5%	NA	-81.4%
BVPSⓘ	0.2%	0.4%	2%	-0.5%
Share Price	1.1%	2.9%	-5.8%	-33.5%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	-1.2	1.5	0.3	-0.9	0.4	-0.7	-5.7	-0.9	4.9	0.9	-1.8
Op. Profit Mgn % ⓘ	29.5	27.7	7.8	39.1	51.2	57	42.6	41.9	32.1	30.6	26.7
Net Profit Mgn % ⓘ	-20.4	5.1	1.9	-7.5	5.1	-7.4	-93.5	-2.6	21.7	1.5	-5.5
Debt to Equity ⓘ	0.5	0.4	0.6	0.7	0.7	0.8	1	1	0.8	0.8	-
Working Cap Days ⓘ	2,363	1,610	2,225	1,393	1,255	2,323	5,655	2,779	1,450	1,304	593
Cash Conv. Cycle ⓘ	1,459	956	1,433	876	697	1,226	3,293	1,797	942	806	266

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 60.22%

Debt to equity has declined versus last 3 years average to 0.83

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -9.59%

Latest Financials - Prozone Realty Ltd.

	Standalone	Consolidated
TTM EPS (₹)	0.4	-0.6
TTM Sales (₹ Cr.)	10.8	163
BVPS (₹.) ⓘ	48.3	33
Reserves (₹ Cr.) ⓘ	706	473
P/BV ⓘ	0.47	0.69
PE ⓘ	61.63	0.00

From the Market
52 Week Low / High (₹)	20.97 / 44.90
All Time Low / High (₹)	7.45 / 78.35
Market Cap (₹ Cr.)	348
Equity (₹ Cr.)	30.5
Face Value (₹)	2
Industry PE ⓘ	72.9

Management X-Ray of Prozone Realty:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Prozone Realty

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Prozone Realty

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	58	86	63	96	118	85	45	93	173	185
Operating Expenses ⓘ	41	63	58	59	58	37	26	54	118	130
Manufacturing Costs	5	7	6	7	7	8	4	6	11	12
Material Costs	23	43	21	32	28	0	0	17	67	68
Employee Cost	1	1	1	2	1	1	1	1	5	5
Other Costs ⓘ	11	12	29	19	21	27	20	30	36	44
Operating Profit ⓘ	17	24	5	38	61	48	19	39	56	55
Operating Profit Margin (%)	29.5%	27.5%	7.8%	39.1%	51.2%	57.0%	42.6%	41.8%	32.1%	29.7%
Other Income ⓘ	4	8	11	12	16	20	14	22	58	18
Interest ⓘ	16	11	10	27	34	42	45	40	41	42
Depreciation ⓘ	16	13	12	27	34	33	30	27	24	24
Exceptional Items ⓘ	-1	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-12	8	-6	-5	8	-6	-42	-6	48	7
Tax ⓘ	0	4	-7	2	1	-2	0	-4	9	4
Profit After Tax	-12	4	1	-7	6	-4	-42	-1	38	3
PAT Margin (%)	-21.4%	4.8%	2.0%	-7.5%	5.4%	-5.3%	-93.0%	-1.6%	22.1%	1.5%
Adjusted EPS (₹)	-0.4	0.5	0.1	-0.3	0.2	-0.1	-1.8	-0.2	1.7	0.3
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	500	551	533	523	499	497	481	482	512	509
Share Capital ⓘ	31	31	31	31	31	31	31	31	31	31
Reserves ⓘ	469	520	503	492	469	466	450	452	481	479
Minority Interest	191	303	340	343	328	325	299	304	320	325
Debt	218	222	274	332	333	382	424	445	403	403
Long Term Debt	218	222	274	332	333	367	407	431	388	386
Short Term Debt	0	0	0	0	0	15	17	14	16	17
Trade Payables	19	15	17	23	22	66	12	21	23	19
Others Liabilities ⓘ	106	75	19	26	166	257	316	290	229	199
Total Liabilities ⓘ	1,033	1,165	1,185	1,247	1,348	1,526	1,532	1,542	1,488	1,454
Fixed Assets
Gross Block	636	613	114	757	852	843	105	104	106	106
Accumulated Depreciation	107	119	5	39	73	106	10	10	11	12
Net Fixed Assetsⓘ	529	494	109	718	779	737	95	94	95	94
CWIP ⓘ	96	193	253	110	25	36	37	37	37	36
Investmentsⓘ	20	72	73	64	76	66	19	70	45	27
Inventories	156	177	190	146	275	403	450	471	449	407
Trade Receivables	72	89	84	65	35	19	22	29	13	13
Cash Equivalents	14	21	22	5	4	17	50	52	70	106
Others Assetsⓘ	146	120	455	138	154	247	860	789	779	771
Total Assets ⓘ	1,033	1,165	1,185	1,247	1,348	1,526	1,532	1,542	1,488	1,454

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	30	-30	-52	-10	28	-18	-18	91	82	60
PBT ⓘ	-11	8	-6	-5	8	-6	-42	-6	48	7
Adjustment ⓘ	29	15	25	43	-6	58	64	49	14	57
Changes in Working Capital ⓘ	16	-52	-70	-46	33	-63	-46	45	26	4
Tax Paid ⓘ	-2	-1	-1	-1	-6	-6	5	2	-7	-7
Cash Flow From Investing Activity ⓘ	-50	-116	16	-10	-11	4	52	-56	11	-12
Capex	0	0	-1	-9	-1	0	0	0	-5	-2
Net Investments	26	-52	10	-12	-24	5	53	-54	16	-11
Others ⓘ	-76	-64	7	11	14	0	0	-1	0	0
Cash Flow From Financing Activityⓘ	26	153	40	4	-20	20	4	-47	-80	-41
Net Proceeds from Shares ⓘ	0	159	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	42	4	54	39	13	44	52	3	-40	1
Interest Paid ⓘ	-16	-10	-33	-34	-32	-39	-33	-33	-41	-42
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	0	19	0	0	15	-15	-17	1	1
Net Cash Flow ⓘ	6	7	4	-16	-2	6	38	-12	12	7

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	-2.46	0.79	0.23	-1.36	1.24	-0.9	-8.54	-0.31	7.71	0.56
ROCE (%)	0.55	2.45	0.49	2.66	4.91	3.99	0.28	3.61	9.41	5.26
Asset Turnover Ratio	0.06	0.08	0.05	0.08	0.09	0.06	0.03	0.06	0.11	0.13
PAT to CFO Conversion(x)	N/A	-7.5	-52	N/A	4.67	N/A	N/A	N/A	2.16	20
Working Capital Days
Receivable Days	433	342	500	283	154	111	170	101	45	26
Inventory Days	1,100	704	1,059	638	651	1,391	3,472	1,800	969	846
Payable Days	270	143	273	235	293	0	0	345	120	113

Prozone Realty Ltd Stock News

Prozone Realty Ltd FAQs

What is the share price of Prozone Realty?

Company share prices are keep on changing according to the market conditions. The closing price of Prozone Realty on 21-Nov-2024 16:59 is ₹22.49.

What is the market cap of Prozone Realty?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Prozone Realty stood at ₹347.8.