PANSARI
OVERVALUEDPansari Developers Limited
Others · NSE
↓ 45.5% vs fair value
52W Low
₹216
+20.4% from low
52W High
₹352
-26.2% from high
Valuation Gauge
Current Price
₹260
Fair Value
₹179
Fair Value Analysis
₹179
Based on balance sheet strength analysis and earnings growth potential for Others sector companies | CAUTION: ROCE declining (latest 5.5%) — returns on capital are falling; verify this isn't a value trap.
Balance Sheet Value
50% weight
Growth Valuation
50% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 12.7% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.5x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 27.1x trades at a 32% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-19 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 27.2% is well above the Others sector average of 12.0% — strong growth
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
-2.4%
Free cash flow / market cap
Revenue Growth (YoY)
+74.7%
Year-on-year revenue change
Profit Growth (YoY)
+101.0%
Year-on-year PAT change
Operating Cash Flow
₹-16 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹9.8
P/E Ratio
27.1x
P/B Ratio
3.5x
ROE
12.7%
ROCE
9.7%
Debt / Equity
0.48x
Beta
-0.44
Div Yield
—
FCF (Cr)
₹-19 Cr
Revenue (Cr)
₹30 Cr
EPS Growth 5Y
27.2%
Mkt Cap (Cr)
₹462 Cr
52W High
₹352.3
52W Low
₹216
Book Value/Share
₹76.8
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹101 Cr | ₹22 Cr | 22.0% | ₹17 Cr | ₹9.76 |
| 2025-03-31 | ₹40 Cr | ₹13 Cr | 32.0% | ₹8 Cr | ₹4.30 |
| 2024-03-31 | ₹56 Cr | ₹7 Cr | 13.0% | ₹5 Cr | ₹2.99 |
| 2023-03-31 | ₹23 Cr | ₹5 Cr | 20.0% | ₹2 Cr | ₹1.15 |
| 2022-03-31 | ₹60 Cr | ₹8 Cr | 13.0% | ₹4 Cr | ₹2.09 |
| 2021-03-31 | ₹36 Cr | ₹9 Cr | 25.0% | ₹4 Cr | ₹2.16 |
| 2020-03-31 | ₹35 Cr | ₹7 Cr | 21.0% | ₹3 Cr | ₹1.58 |
| 2019-03-31 | ₹10 Cr | ₹2 Cr | 18.0% | ₹2 Cr | ₹1.12 |
| 2018-03-31 | ₹6 Cr | ₹3 Cr | 55.0% | ₹3 Cr | ₹1.85 |
| 2017-03-31 | ₹3 Cr | ₹2 Cr | 58.0% | ₹1 Cr | ₹0.71 |
| 2016-03-31 | ₹7 Cr | ₹3 Cr | 45.0% | ₹3 Cr | ₹12.36 |
| 2015-03-31 | ₹10 Cr | ₹4 Cr | 43.0% | ₹5 Cr | ₹23.60 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant