Login
Home
Charts
Search
Watchlist
Products

Manas Properties Ltd

MANAS·BSE
390.000.00%Fri, 2 Feb '24

Manas Properties Ltd

MANAS
BSE
390.00
0.00%
|Fri, 2 Feb '24
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
162Cr
Close
Close Price
390.00
Industry
Industry
Construction - Housing
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
14.96%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
010722232232
Operating Profit
Operating ProfitCr
0-10-7-2-2-2-3-2-2-3-2
OPM
OPM%
Other Income
Other IncomeCr
00081520162016231826
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000001000
PBT
PBTCr
0-1011318131714211624
Tax
TaxCr
000033333434
PAT
PATCr
0-1011015111311171319
Growth YoY
PAT Growth YoY%
-104.6-112.12.8220.02,937.11,576.78.7-11.71.824.814.815.0
NPM
NPM%
EPS
EPS
-0.9-1.80.00.00.00.00.00.00.00.00.00.0
QuarterSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
010722232232
Operating Profit
Operating ProfitCr
0-10-7-2-2-2-3-2-2-3-2
OPM
OPM%
Other Income
Other IncomeCr
00081520162016231826
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000001000
PBT
PBTCr
0-1011318131714211624
Tax
TaxCr
000033333434
PAT
PATCr
0-1011015111311171319
Growth YoY
PAT Growth YoY%
-104.6-112.12.8220.02,937.11,576.78.7-11.71.824.814.815.0
NPM
NPM%
EPS
EPS
-0.9-1.80.00.00.00.00.00.00.00.00.00.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
022000000000
Growth
Revenue Growth%
18.0-96.3-100.0
Expenses
ExpensesCr
001144174545
Operating Profit
Operating ProfitCr
011-1-4-4-1-7-4-5-4-5
OPM
OPM%
76.748.3-782.2
Other Income
Other IncomeCr
760117210835364044
Interest Expense
Interest ExpenseCr
920000000000
Depreciation
DepreciationCr
000000000011
PBT
PBTCr
-25101317-1131303439
Tax
TaxCr
000023006677
PAT
PATCr
-25101114-1125242832
Growth
PAT Growth%
42.6432.0-88.6-99.42,96,292.028.2-107.9150.54,380.0-3.514.515.0
NPM
NPM%
330.732.15.3
EPS
EPS
-4.013.31.50.026.233.6-2.71.360.158.066.476.3
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
022000000000
Growth
Revenue Growth%
18.0-96.3-100.0
Expenses
ExpensesCr
001144174545
Operating Profit
Operating ProfitCr
011-1-4-4-1-7-4-5-4-5
OPM
OPM%
76.748.3-782.2
Other Income
Other IncomeCr
760117210835364044
Interest Expense
Interest ExpenseCr
920000000000
Depreciation
DepreciationCr
000000000011
PBT
PBTCr
-25101317-1131303439
Tax
TaxCr
000023006677
PAT
PATCr
-25101114-1125242832
Growth
PAT Growth%
42.6432.0-88.6-99.42,96,292.028.2-107.9150.54,380.0-3.514.515.0
NPM
NPM%
330.732.15.3
EPS
EPS
-4.013.31.50.026.233.6-2.71.360.158.066.476.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
444444444444
Reserves
ReservesCr
-6066173129305579107139
Current Liabilities
Current LiabilitiesCr
25537776666688
Non Current Liabilities
Non Current LiabilitiesCr
582222222222222222212122
Total Liabilities
Total LiabilitiesCr
817838395062616287110140172
Current Assets
Current AssetsCr
4245526129275674109
Non Current Assets
Non Current AssetsCr
393434364461595360546663
Total Assets
Total AssetsCr
817838395062616287110140172
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
444444444444
Reserves
ReservesCr
-6066173129305579107139
Current Liabilities
Current LiabilitiesCr
25537776666688
Non Current Liabilities
Non Current LiabilitiesCr
582222222222222222212122
Total Liabilities
Total LiabilitiesCr
817838395062616287110140172
Current Assets
Current AssetsCr
4245526129275674109
Non Current Assets
Non Current AssetsCr
393434364461595360546663
Total Assets
Total AssetsCr
817838395062616287110140172

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8-10-1-110120126222823
Investing Cash Flow
Investing Cash FlowCr
13343-2-7-1507-83-49
Financing Cash Flow
Financing Cash FlowCr
-217-39000000000
Net Cash Flow
Net Cash FlowCr
003-33-30818242432
Free Cash Flow
Free Cash FlowCr
8-10-1-110120126182823
CFO To PAT
CFO To PAT%
-475.3-184.3-170.4-24,633.193.286.511.3180.6104.089.3100.871.3
CFO To EBITDA
CFO To EBITDA%
-16,799.1-794.3-113.2165.5-279.8-306.010.9-14.1-618.7-410.8-633.9-492.9
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8-10-1-110120126222823
Investing Cash Flow
Investing Cash FlowCr
13343-2-7-1507-83-49
Financing Cash Flow
Financing Cash FlowCr
-217-39000000000
Net Cash Flow
Net Cash FlowCr
003-33-30818242432
Free Cash Flow
Free Cash FlowCr
8-10-1-110120126182823
CFO To PAT
CFO To PAT%
-475.3-184.3-170.4-24,633.193.286.511.3180.6104.089.3100.871.3
CFO To EBITDA
CFO To EBITDA%
-16,799.1-794.3-113.2165.5-279.8-306.010.9-14.1-618.7-410.8-633.9-492.9

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
150150213183162
Price To Earnings
Price To Earnings
245.036,000.015.3
Price To Sales
Price To Sales
78.52,139.4
Price To Book
Price To Book
15.215.26.25.51.1
EV To EBITDA
EV To EBITDA
160.4-274.8-54.1-161.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.099.0
OPM
OPM%
76.748.3-782.2
NPM
NPM%
330.732.15.3
ROCE
ROCE%
19.914.910.00.161.048.2-2.81.551.835.930.927.227.2
ROE
ROE%
105.8139.86.20.052.640.3-3.31.642.229.024.922.322.3
ROA
ROA%
-2.06.81.60.021.922.5-1.80.928.821.819.818.518.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
150150213183162
Price To Earnings
Price To Earnings
245.036,000.015.3
Price To Sales
Price To Sales
78.52,139.4
Price To Book
Price To Book
15.215.26.25.51.1
EV To EBITDA
EV To EBITDA
160.4-274.8-54.1-161.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.099.0
OPM
OPM%
76.748.3-782.2
NPM
NPM%
330.732.15.3
ROCE
ROCE%
19.914.910.00.161.048.2-2.81.551.835.930.927.227.2
ROE
ROE%
105.8139.86.20.052.640.3-3.31.642.229.024.922.322.3
ROA
ROA%
-2.06.81.60.021.922.5-1.80.928.821.819.818.518.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Manas Properties is a Mumbai real estate company that makes its living from a single, long-term bet: it owns a hotel building and collects rent from the operator, a contract that runs until 2038 with built-in increases. Founded in 2004 and listed on the BSE’s small-company platform in 2017, the firm operates with just three permanent employees, outsourcing everything from construction to management. The recurring approach is simple - acquire a property, lock in a tenant on a multi-year lease with step-up clauses, and run the business on a skeleton crew while the rental income compounds. # Business segments A single engine - a hotel property under a long-term lease with contractual rent escalations - that generates all the company’s operating cash flow, supplemented by small-scale property trading and development activity. ## 1. Property leasing: the company’s cash-flow engine **A single hotel premises, leased to an operator until 2038, provides a contractual, rising income stream with almost no ongoing cost.** - **One building, one tenant** - the company owns a hotel premises carried on its books at about Rs.32.6 crore and leases it to a hotel operator under a non-cancellable agreement that runs from October 2018 to December 2038. - **Rent that rises on a schedule** - the lease includes step-up clauses: a 12% increase from January 2027 to December 2029, then 9% every three years until the lease ends, so the income grows predictably without renegotiation. - **A pandemic stress test, resolved in court** - when Covid-19 hit hospitality, the company stopped recognising rental income from March 2020 to December 2021, but a court later ordered the tenant to pay Rs.2.5 crore per month from January 2022 onwards, restoring the cash-flow stream. - **Future cash locked in** - as of March 2024, the minimum lease payments the company is entitled to receive were Rs.3 crore within one year and Rs.15.8 crore over the following four years, giving visibility on income regardless of hotel occupancy. ## 2. Real estate development and construction: opportunistic project work **The company buys land, builds or redevelops properties, and sells or commissions them - but this is episodic, not a steady factory.** - **Full-cycle capability, lean execution** - the company handles everything from finding land and getting approvals through construction and marketing to managing finished buildings, but it does this with only three permanent staff, relying entirely on outsourced contractors and partners. - **Revenue recognised as work progresses** - for construction and development projects, the company books income using the percentage-completion method, meaning it records revenue in step with the physical progress of a build rather than waiting until the end. - **Capital tied up in land advances** - the company had Rs.169.39 Lakhs in advances paid to a related party as of March 2024, showing it parks money in future development sites while the leasing income covers the wait. - **A 2-to-3-year cycle** - the company’s operating cycle for development projects runs from acquiring land to turning it into cash, which means any project it starts today is unlikely to generate returns for at least two years. # Group structure and partners **The company is a standalone entity with no subsidiaries or joint ventures, and its only related party is a promoter-owned firm that provides office space and management services.** - **No corporate web** - as of March 2025, Manas Properties has no holding company, no subsidiaries, no joint ventures, and no associates, so all its assets and liabilities sit on one balance sheet. - **One related party, multiple transactions** - Dev Land & Housing Private Limited, which holds 4.82% of the equity, rents office space to the company, provides management services, and engages in property sales and purchases with it, all on an arm’s-length basis. - **Office lease from a promoter entity** - the company operates from premises leased from Dev Land & Housing under a cancellable agreement running to December 2026, paying Rs.1.2 crore in annual rent. - **Promoter control** - Mr. Vijay Thakordas Thakkar owns 68.50% of the equity, giving him effective control over all decisions, while the company has never paid a dividend since it was founded.

Documents — Manas Properties Ltd

  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/1x7clpvbd3de849m3530dxqu.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/ly9navkiy7axb7yqpeebpdnb.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/37aq3erjn9c0u8ogzx4nvowx.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/fhah7uyw7x2dpxp3g7v1q4oi.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/n7htegb5r9je50b63l04vhos.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/crmh6vxli4omnveyudfftzpt.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/hoznsssks94hh31r7n5fuxw4.pdf
  • Q2 FY2023 Quarterly Result (Sep 2022, PDF): https://www.stockscans.in/document/94k75qvox7970su3qwta4x9b.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/xs7vin2hii3kw81613yqdtis.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/86tkpexhgdqfmxc315r74un8.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/z0kvaty3cs6z6xjy1jixci8f.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/v6c9duoxswadh5ah6jq3q0kp.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/hvzeta9pm7501nw9ct1csmtx.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/umb8r5l7ld6pcheb2x61im7f.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/4jz3dijlc9sax5e6l4k8ltqu.pdf