Suraj Estate Developers Limited

Suraj Estate Developers Limited

184.26
INR
-2.42
(-1.30%)
17.12EPS
11.47P/E
9.18BMarket Cap
Oct 27Next Earn
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
54.1
61.48
68.92
118.4
106.58
117.91
120.18
Basic EPS, GAAP
1.39
5.95
7.25
19.39
19.8
19.51
17.29
Free Cash Flow per Basic Share
-3.91
15.44
42.59
-4.69
-60.69
-12.32
- -
Dividend per Share
- -
- -
- -
- -
0.88
- -
- -
Book Value per Share
6.57
8.83
16.09
116.36
188.96
207.86
- -
Tangible Book Value per Share
3.37
5.96
13.37
113.92
186.78
205.95
- -
Basic Weighted Avg Shares
44
44
44
35
51
46
46
Sales/Revenue/Turnover
2,400
2,727
3,057
4,122
5,391
5,456
5,560
Operating Margin (%)
35.11
47.67
48.78
55.96
36.74
39.12
36.25
Depreciation Expense
24
22
19
23
50
47
47
Net Income, GAAP
62
264
322
675
1,002
903
800
Effective Tax Rate (%)
30.61
26.69
25.8
28.1
26.39
28.18
29.13
Profit Margin (%)
2.57
9.67
10.52
16.38
18.58
16.55
14.39
Working Capital
4,730
4,185
3,721
7,129
12,095
14,538
- -
LT Debt
4,656
3,970
3,457
2,438
3,463
5,344
- -
Total Equity
294
394
715
5,162
9,027
9,931
- -
Return on Invested Capital (%)
- -
14.31
16.16
19.96
12.18
9.73
- -
Return on Capital (%)
- -
14.18
16.38
20.54
12.75
10.27
- -
Return on Common Equity (%)
- -
77.22
58.18
22.98
14.12
9.52
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
1,109
- -
LT Borrowings
- -
5,320
- -
LT Finance Leases
- -
24
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
46
48
46
Market Capitalization
12,172
8,371
9,182

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
18,750
- -
Cash, Cash Equivalents & STI
- -
443
- -
Accounts Receivable, Net
- -
1,170
- -
Inventories
- -
9,453
- -
Total Current Liabilities
- -
4,211
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
1,109
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
164.49%
10.01%
Free Cash Flow
- -
254.19%
-81.43%
Net Income, GAAP
- -
99.66%
-9.87%
Sales/Revenue/Turnover
- -
18.51%
1.21%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1,337
1,091
1,698
1,365
5,391
2026
1,325
- -
1,801
988
5,456
2027
1,447
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
7.03
7.43
4.23
3.61
19.8
2026
4.6
- -
5.44
2.32
19.51
2027
4.94
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
0.88
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Company Description

CEO
Rajan Meenathakonil Thomas
Full Time Employees
194
Sector
Industrial services
Industry
Engineering & construction
Address
301, Aman Chambers Mumbai MA India 400025
IPO Date
Dec 26, 2023
Business
Suraj Estate Developers Limited (NSE: SURAJEST) engages in real estate development across residential and commercial segments in South Central Mumbai, India, with a focus on redevelopment projects in prime micro-markets including Dadar, Mahim, Prabhadevi, Lower Parel and Shivaji Park. Incorporated in 1986 and headquartered at Aman Chambers, Veer Savarkar Marg, Prabhadevi, Mumbai, the company develops value luxury and luxury residential properties offering 1BHK, compact 2BHK, 2BHK, 3BHK and 4BHK apartments priced from Rs 10 million to Rs 130 million per unit; commercial offices on built-to-suit and boutique models; and integrated developments combining residential, retail and social infrastructure, having completed 42 projects encompassing over 1 million square feet while currently executing 13 projects spanning 20.34 lakh square feet and planning 18 more covering 9.01 lakh square feet. The company holds a leading 61% share in South Central Mumbai's redevelopment market, where it excels in tenant settlements for over 1,011 homes redeveloped free of cost, and relies entirely on third-party contractors for construction services. Recent developments include the launch of Suraj Aureva, a value-luxury residential project in Prabhadevi with Rs 120 crore gross development value; acquisition of a 644 sqm adjacent land parcel in Lower Parel for Rs 6.44 crore to expand the Ambavat Bhavan project, boosting its combined GDV to Rs 130 crore; launch of Suraj Park View 1, a 29-storey value-luxury tower at Shivaji Park, Dadar West, with Rs 250 crore GDV and 0.53 lakh sq ft saleable area; acquisition of a 390 sqm plot at Shivaji Park for Rs 4.75 crore to develop a sea-view luxury project with Rs 80 crore GDV; a Rs 500 crore preferential issue of equity shares and warrants approved in September 2024 for land acquisitions, working capital and corporate purposes; acquisition of a 1,073 sqm freehold plot off Lady Jamshedji Road in Mahim West; and in November 2025, announcement of a Rs 1,200 crore commercial project in Mahim requiring Rs 850 crore investment.