Login
Home
Charts
Search
Watchlist
Products

Samor Reality Ltd

SAMOR·BSE
99.90+2.20%Wed, 23 Sept '26 09:21

Samor Reality Ltd

SAMOR
BSE
99.90
+2.20%
|Wed, 23 Sept '26 09:21
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
226Cr
Close
Close Price
99.90
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
-619.15%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
Quarter
Revenue
RevenueCr
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
Operating Profit
Operating ProfitCr
OPM
OPM%
Other Income
Other IncomeCr
Interest Expense
Interest ExpenseCr
Depreciation
DepreciationCr
PBT
PBTCr
Tax
TaxCr
PAT
PATCr
Growth YoY
PAT Growth YoY%
NPM
NPM%
EPS
EPS
Quarter
Revenue
RevenueCr
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
Operating Profit
Operating ProfitCr
OPM
OPM%
Other Income
Other IncomeCr
Interest Expense
Interest ExpenseCr
Depreciation
DepreciationCr
PBT
PBTCr
Tax
TaxCr
PAT
PATCr
Growth YoY
PAT Growth YoY%
NPM
NPM%
EPS
EPS

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
811017120000
Growth
Revenue Growth%
-87.3814.079.7-28.4-99.5-100.0
Expenses
ExpensesCr
81101712-1-432
Operating Profit
Operating ProfitCr
0000014-3-2
OPM
OPM%
2.4-8.01.40.60.71,089.7
Other Income
Other IncomeCr
00000000
Interest Expense
Interest ExpenseCr
000001401
Depreciation
DepreciationCr
000000000
PBT
PBTCr
00000-1-1-3-3
Tax
TaxCr
000000044
PAT
PATCr
000000-1-7-7
Growth
PAT Growth%
-178.5219.78.0-299.4-32.1-110.9-987.5-619.1
NPM
NPM%
1.3-8.31.10.7-1.8-477.4
EPS
EPS
1.9-1.50.30.1-1.9-0.1-0.3-30.2-30.2
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
811017120000
Growth
Revenue Growth%
-87.3814.079.7-28.4-99.5-100.0
Expenses
ExpensesCr
81101712-1-432
Operating Profit
Operating ProfitCr
0000014-3-2
OPM
OPM%
2.4-8.01.40.60.71,089.7
Other Income
Other IncomeCr
00000000
Interest Expense
Interest ExpenseCr
000001401
Depreciation
DepreciationCr
000000000
PBT
PBTCr
00000-1-1-3-3
Tax
TaxCr
000000044
PAT
PATCr
000000-1-7-7
Growth
PAT Growth%
-178.5219.78.0-299.4-32.1-110.9-987.5-619.1
NPM
NPM%
1.3-8.31.10.7-1.8-477.4
EPS
EPS
1.9-1.50.30.1-1.9-0.1-0.3-30.2-30.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
003411222323
Reserves
ReservesCr
000716263940
Current Liabilities
Current LiabilitiesCr
10019101911
Non Current Liabilities
Non Current LiabilitiesCr
00006284559
Total Liabilities
Total LiabilitiesCr
204124286125133
Current Assets
Current AssetsCr
20212325985111
Non Current Assets
Non Current AssetsCr
002010284121
Total Assets
Total AssetsCr
204124286125133
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
003411222323
Reserves
ReservesCr
000716263940
Current Liabilities
Current LiabilitiesCr
10019101911
Non Current Liabilities
Non Current LiabilitiesCr
00006284559
Total Liabilities
Total LiabilitiesCr
204124286125133
Current Assets
Current AssetsCr
20212325985111
Non Current Assets
Non Current AssetsCr
002010284121
Total Assets
Total AssetsCr
204124286125133

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
51-2-8-13-29-25-8
Investing Cash Flow
Investing Cash FlowCr
0000-10-6-124
Financing Cash Flow
Financing Cash FlowCr
-6-138253425-16
Net Cash Flow
Net Cash FlowCr
00102-1-11
Free Cash Flow
Free Cash FlowCr
51-2-8-13-29-25
CFO To PAT
CFO To PAT%
4,808.8-1,057.5-2,159.6-7,221.25,732.79,711.13,935.3119.2
CFO To EBITDA
CFO To EBITDA%
2,721.3-1,088.7-1,635.4-7,605.1-14,614.3-4,254.1-653.3282.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
51-2-8-13-29-25-8
Investing Cash Flow
Investing Cash FlowCr
0000-10-6-124
Financing Cash Flow
Financing Cash FlowCr
-6-138253425-16
Net Cash Flow
Net Cash FlowCr
00102-1-11
Free Cash Flow
Free Cash FlowCr
51-2-8-13-29-25
CFO To PAT
CFO To PAT%
4,808.8-1,057.5-2,159.6-7,221.25,732.79,711.13,935.3119.2
CFO To EBITDA
CFO To EBITDA%
2,721.3-1,088.7-1,635.4-7,605.1-14,614.3-4,254.1-653.3282.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2753275161175226
Price To Earnings
Price To Earnings
244.2-25.7
Price To Sales
Price To Sales
1.64.24,586.7
Price To Book
Price To Book
2.41.95.82.62.83.6
EV To EBITDA
EV To EBITDA
248.5672.7439.153.4-69.4-155.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
5.5-3.73.14.212.02,785.9
OPM
OPM%
2.4-8.01.40.60.71,089.7
NPM
NPM%
1.3-8.31.10.7-1.8-477.4
ROCE
ROCE%
38.04.51.40.41.13.7-3.0-3.0
ROE
ROE%
3.41.0-0.8-0.6-1.0-10.8-10.8
ROA
ROA%
6.6-24.03.01.0-0.5-0.3-0.5-5.1-5.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2753275161175226
Price To Earnings
Price To Earnings
244.2-25.7
Price To Sales
Price To Sales
1.64.24,586.7
Price To Book
Price To Book
2.41.95.82.62.83.6
EV To EBITDA
EV To EBITDA
248.5672.7439.153.4-69.4-155.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
5.5-3.73.14.212.02,785.9
OPM
OPM%
2.4-8.01.40.60.71,089.7
NPM
NPM%
1.3-8.31.10.7-1.8-477.4
ROCE
ROCE%
38.04.51.40.41.13.7-3.0-3.0
ROE
ROE%
3.41.0-0.8-0.6-1.0-10.8-10.8
ROA
ROA%
6.6-24.03.01.0-0.5-0.3-0.5-5.1-5.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Samor Reality is a Gujarat-based builder that started as a family partnership in 2014, converted to a public company in late 2020, and listed on the BSE a year later. It develops and sells residential and commercial projects in and around Ahmedabad, and for years it funded that ambition by trading construction materials - a two-engine approach that kept the company going while its real estate projects were still being built. The recurring pattern is simple: use trading income to buy land and development rights, then sell finished flats and shops once the buildings are ready. # Business segments Two engines that fed each other - a trading business that generated cash while real estate projects were under construction, and a development business that is now the company's sole focus. ## 1. Real estate development: the long game of land and flats **The company buys land and development rights in Ahmedabad, builds residential and commercial projects on it, and books revenue only when it hands over possession to the buyer.** - **Paid at possession, not during construction** - revenue from a flat or shop is recognised at a single point in time, when the keys are handed over, though for some contracts where the buyer controls the asset as it is built, revenue may be recognised over time. - **Land is the raw material** - the company acquires land and development rights as the foundation of every project, and also holds investment properties for capital appreciation, which as of March 2024 were carried at about ₹10 crore but had a fair value of roughly ₹43 crore. - **Fixed-price contracts tame input costs** - to protect against volatile steel, cement and other material prices, the company locks in fixed-price deals with vendors and uses commodity derivatives on recognised exchanges, never for speculation. - **Two named projects show the pipeline** - "The Gold Skyvilla" in Bhadaj was originally a subsidiary's project, taken over directly by Samor in late 2021 using ₹6 crore of unutilised IPO money; "The Leela by Samor" is a partnership project where Samor's profit share was restructured to 56.25% in February 2026. - **Execution is a juggling act** - the business depends on labour availability, timely government approvals, electricity and water access, weather, and the absence of litigation, with reputed contractors hired to do the actual building. ## 2. Trading of building materials: the cash engine that came first **For several years, the company bought and sold construction goods - the trading desk generated revenue while the real estate projects were still works-in-progress.** - **Goods sold before flats were ready** - in the period from December 2020 to March 2021, trading brought in about ₹9.6 crore of revenue; in FY22 it generated roughly ₹17.3 crore, all while the real estate segment reported zero revenue. - **Simple buy-and-sell logic** - revenue was booked when goods were dispatched or appropriated under the sale terms, and inventory was valued at the lower of cost or what it could realistically sell for. - **Now absorbed into the main business** - by the half-year to September 2024, the company reported only one segment: real estate activities, meaning the trading operation has been folded in or discontinued as a separate line. # Group structure and partners **A lean structure with no subsidiaries and one active project partnership, plus a small portfolio of outside investments.** - **No subsidiaries since 2023** - the company's only subsidiary, Samor & Motherland LLP, had its entire business purchased by Samor in May 2022 for about ₹2.2 crore and was subsequently struck off, leaving the parent with no subsidiaries as of March 2023. - **One active project partnership** - as of February 2026, Samor holds a 56.25% stake and profit share in "The Leela by Samor" partnership, alongside four other partners including Swastik Landmark Projects LLP. - **Investment book on the side** - the company holds quoted shares in Laxmi Goldorna House Limited and Sona Hi Sona Jewellers (Gujarat) Limited, mutual fund units, and a partnership interest in Laxmi Gold Orna House valued at about ₹2.9 crore as of March 2024.

Documents — Samor Reality Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/i10gaifwc7yrujbcugoc1fa7.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/aur09nkl6urqt5c4w16eh0vi.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/kjqss9rn5znhl9ljrg8wzp8k.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/uj85kyaxgq8vdzd7q36ft32s.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/qh8kc62jw7qk7irjy0fwowi1.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/exyzl1cut2h5zv0pajm7hyez.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/b20m4gwe6ub46s286iqgin5k.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/cogfvkzagesao9tw34ulsi9i.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/4zspkpm818x2663o7exbsnw2.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/e53hbm2lirf7i9iu478al68y.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/8imj2emp9vgsenrps1osatg3.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/ljepnghruhyxzyqly7k6d2z5.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/ysw5dmshvze99ghc9jdqwsc4.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/m1v6jh2u6sb0ihusc6uyh6ls.pdf