PANSARI DEVELOPERS LTD
PANSARI · General/Diversified · NSE
₹276
Current Market Price
Fair Value (DCF)
₹150
Margin of Safety
-45.6%
Updated 2d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
5%
ROE
—
Debt/Equity
0.48
WACC
11.1%
Market Cap
₹482 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.7%
Return on capital employed
EV / EBITDA
22.6×
Enterprise multiple
Debt / EBITDA
4.2×
Leverage vs earnings
Interest Coverage
3.4×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
0.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-20.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹276.4
Bear case
₹0
MoS -Infinity%
Base case
₹150.46
MoS -83.7%
Bull case
₹157.98
MoS -75.0%
Ratio Trends
PANSARI · last 4 annual periods
ROE
5.6%
ROCE
7.4%
Operating Margin
—
Debt / Equity
0.75×
PE
0.0×
EV / EBITDA
—
Historical Financials
PANSARI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹60.2 Cr | ₹455.4K Cr | ₹12.2 Cr | ₹30.2 Cr | -20.6% |
| EBITDA | ₹8.1 Cr | ₹5.3 Cr | ₹12.5 Cr | ₹17.5 Cr | +29.3% |
| EBIT | ₹6.2 Cr | ₹123.3K Cr | ₹2.3 Cr | — | -28.0% |
| PAT | ₹3.6 Cr | ₹48.2K Cr | ₹1.5 Cr | ₹7.5 Cr | +27.2% |
| EPS (diluted) | ₹2.09 | ₹0.28 | ₹0.86 | — | -25.6% |
| CFO | ₹10.0 Cr | ₹-2743.7K Cr | ₹-18.6 Cr | ₹-16.4 Cr | — |
| CapEx | — | — | — | ₹-2.3 Cr | — |
| FCF | — | — | — | ₹-18.6 Cr | — |
| Total Assets | ₹220 Cr | ₹28227.6K Cr | ₹327 Cr | ₹411 Cr | +23.0% |
| Total Debt | — | ₹7149.2K Cr | ₹86.1 Cr | ₹101 Cr | -97.6% |
| Shareholders' Equity | — | ₹12000.7K Cr | ₹127 Cr | ₹134 Cr | -97.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PANSARI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SBGLP SBGLP | — | — | Pending | 15.7% | — |
| NILASPACES NILASPACES | — | — | Pending | 10.3% | — |
| PARSVNATH PARSVNATH | — | — | Pending | 18.0% | — |
| MODIS MODIS | — | — | Pending | 11.6% | — |
| GEECEE GEECEE | — | — | Pending | 6.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PANSARI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PANSARI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PANSARI →
Compare
Head-to-head with peers
Compare PANSARI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PANSARINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.