1. India Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Development
Suraj Estate Developers L

Suraj Estate Developers L

SURAJEST.NS
Suraj Estate Developers LIN flagNational Stock Exchange of India
204.61
INR
+2.34
- -
9.77BMarket Cap
Suraj Estate Developers L
SURAJEST.NS
(National Stock Exchange of India)

Recent

price

204.61

P/E

ratio

- -

div

yld

- -

ROIC.AI

2021
2022
2023
2024
2025
2026
TTM
FRC
54.1
61.48
68.92
118.4
119.51
- -
117.18
Revenue per Share
1.39
5.95
7.25
19.39
21.8
- -
19.55
Basic EPS, GAAP
-3.91
15.44
42.59
-4.69
-60.44
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
0.97
- -
- -
Dividend per Share
4.2
8.93
16.95
44.79
55.12
- -
- -
Book Value per Share
3.42
6.01
13.39
145.16
194.21
- -
- -
Tangible Book Value per Share
44
44
44
35
46
- -
47
Basic Weighted Avg Shares
2,400
2,727
3,057
4,122
5,491
5,559
5,479
Sales/Revenue/Turnover
35.11
47.67
48.78
55.96
36
38.33
33.69
Operating Margin (%)
24
22
19
23
46
43
44
Depreciation Expense
62
264
322
675
1,002
903
914
Net Income, GAAP
30.61
26.69
25.8
28.1
26.39
28.18
26.43
Effective Tax Rate (%)
2.57
9.67
10.52
16.38
18.24
16.24
16.68
Profit Margin (%)
4,730
4,185
3,721
7,129
12,095
14,538
- -
Working Capital
4,656
3,970
3,457
2,438
3,463
5,344
- -
LT Debt
294
394
715
5,162
9,027
9,931
- -
Total Equity
- -
14.47
16.24
20.08
12.18
9.86
- -
Return on Invested Capital (%)
- -
14.29
16.33
26.38
22.85
22.66
74.65
Return on Capital (%)
- -
90.56
56.04
58.41
48.95
65.32
- -
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'25
Mar'25
Jun'26
ST Debt
- -
1,146
- -
LT Borrowings
- -
3,430
- -
LT Finance Leases
- -
33
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
48
- -
Market Capitalization
26,867
13,903
17,274

Working Capital

FRC

•

in mil. unless spec.
Dec'25
Mar'25
Jun'26
Total Current Assets
- -
16,974
- -
Cash, Cash Equivalents & STI
- -
169
- -
Accounts Receivable, Net
- -
565
- -
Inventories
- -
9,041
- -
Total Current Liabilities
- -
4,879
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
1,146
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
164.49%
10.01%
Free Cash Flow
- -
216.49%
-90.7%
Net Income, GAAP
- -
99.66%
-9.87%
Sales/Revenue/Turnover
- -
19%
1.23%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,024
1,035
1,060
1,004
4,122
2025
1,337
1,091
1,698
1,365
5,491
2026
1,325
1,801
988
- -
5,559

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3.31
3.82
5.03
- -
19.39
2025
7.03
7.43
4.23
3.61
21.8
2026
4.6
5.44
2.32
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
0.97
2026
- -
- -
- -
- -
- -
Similar Companies
China Properties Group Limited (1838.HK)
BSEL Infrastructure Realty Limited (BSELINFRA.NS)
Merchants' National Properties, Inc. (MNPP)
Ravad Ltd. (RAVD.TA)
Mega Nirman & Industries Limited (MNIL.BO)
Kadestone Capital Corp. (KDCCF)
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.