Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹134Cr
Rev Gr TTM
Revenue Growth TTM
13.47%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

THAKDEV
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 7.1 | 13.4 | -37.4 | -66.0 | -66.6 | -60.1 | 59.0 | 35.8 | -3.1 | 119.8 | -54.4 | 104.1 |
| 11 | 9 | 8 | 5 | 8 | 4 | 12 | 7 | 2 | 8 | 8 | 10 |
Operating Profit Operating ProfitCr |
| 41.6 | 10.6 | 7.3 | 9.8 | -25.9 | -5.9 | 18.8 | -1.4 | 60.4 | 13.9 | -20.5 | 33.6 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | 0 | 0 | 0 | -2 | 0 | 3 | 0 | 5 | 1 | 1 | 5 |
| 3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -34.0 | -88.3 | -99.2 | -4.9 | -149.0 | -167.3 | 5,660.0 | -83.1 | 269.0 | 536.4 | -77.1 | 3,784.6 |
| 24.1 | 4.8 | 0.6 | 14.8 | -35.4 | -8.1 | 20.2 | 1.8 | 61.8 | 16.0 | 10.2 | 35.1 |
| 5.1 | 0.5 | 0.1 | 0.9 | -2.5 | -0.4 | 3.2 | 0.1 | 4.3 | 1.6 | 0.7 | 5.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -36.9 | 29.9 | -32.7 | -34.5 | 13.5 | 32.0 | 101.0 | 4.1 | -46.7 | 2.5 | 14.2 |
| 24 | 21 | 18 | 25 | 15 | 16 | 17 | 21 | 37 | 30 | 26 | 28 |
Operating Profit Operating ProfitCr |
| 53.7 | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 | 23.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 4 | 1 | 7 | 4 | 2 | 1 | 1 | 5 | 6 |
Interest Expense Interest ExpenseCr | 11 | 7 | 5 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 2 | 1 |
Depreciation DepreciationCr | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| 15 | 4 | 18 | 2 | 1 | 8 | 13 | 35 | 20 | -2 | 8 | 12 |
| 5 | 1 | 4 | 2 | 0 | 1 | 2 | 1 | 4 | -1 | 1 | 1 |
|
| | -75.9 | 506.2 | -97.5 | 221.5 | 560.1 | 54.4 | 197.0 | -52.4 | -105.9 | 782.9 | 69.4 |
| 18.4 | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 | 30.4 |
| 10.4 | 2.5 | 15.2 | 0.4 | 1.3 | 8.2 | 12.6 | 37.8 | 17.9 | -1.1 | 7.2 | 12.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| 50 | 53 | 66 | 67 | 68 | 75 | 86 | 120 | 136 | 135 | 142 | 144 |
Current Liabilities Current LiabilitiesCr | 89 | 50 | 34 | 28 | 22 | 23 | 31 | 21 | 21 | 30 | 20 | 9 |
Non Current Liabilities Non Current LiabilitiesCr | 78 | 117 | 107 | 95 | 90 | 73 | 50 | 70 | 62 | 60 | 47 | 55 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 120 | 121 | 122 | 114 | 112 | 112 | 129 | 128 | 135 | 160 | 118 | 129 |
Non Current Assets Non Current AssetsCr | 107 | 107 | 95 | 84 | 76 | 67 | 48 | 92 | 93 | 75 | 100 | 88 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 39 | 21 | 27 | -3 | 6 | 1 | 20 | -3 | -10 | 15 | -14 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | -5 | 1 | -1 | 0 | 5 | -12 | 5 | -22 | 27 |
Financing Cash Flow Financing Cash FlowCr | -37 | -17 | -21 | 1 | 0 | -6 | -23 | 12 | 6 | 7 | -14 |
|
Free Cash Flow Free Cash FlowCr | 38 | 21 | 24 | -6 | 5 | 1 | 21 | -6 | -13 | 13 | -16 |
| 416.8 | 942.5 | 194.1 | -916.3 | 501.7 | 15.0 | 177.7 | -7.8 | -59.0 | -1,626.0 | -215.8 |
CFO To EBITDA CFO To EBITDA% | 142.6 | 191.0 | 111.0 | -119.4 | 151.3 | 24.2 | 195.8 | -7.8 | -46.8 | 2,533.7 | -230.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 132 | 93 | 78 | 73 | 61 | 43 | 86 | 89 | 115 | 141 | 153 |
Price To Earnings Price To Earnings | 14.2 | 41.4 | 5.7 | 207.3 | 54.5 | 5.8 | 7.5 | 2.6 | 7.1 | 0.0 | 23.6 |
Price To Sales Price To Sales | 2.6 | 2.9 | 1.9 | 2.6 | 3.3 | 2.1 | 3.1 | 1.6 | 2.0 | 4.6 | 4.8 |
Price To Book Price To Book | 2.2 | 1.5 | 1.0 | 1.0 | 0.8 | 0.5 | 0.9 | 0.7 | 0.8 | 1.0 | 1.0 |
| 6.4 | 11.1 | 4.1 | 36.5 | 22.6 | 14.5 | 8.1 | 3.0 | 6.5 | 276.9 | 27.9 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 104.5 | 101.8 | 136.4 | 82.9 | 76.8 | 98.0 |
| 53.7 | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 |
| 18.4 | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 |
| 24.5 | 10.1 | 23.1 | 4.9 | 2.9 | 9.2 | 14.2 | 24.6 | 12.0 | -0.2 | 5.6 |
| 15.8 | 3.7 | 18.1 | 0.5 | 1.5 | 8.8 | 12.0 | 26.3 | 11.1 | -0.7 | 4.3 |
| 4.1 | 1.0 | 6.3 | 0.2 | 0.6 | 4.1 | 6.5 | 15.4 | 7.1 | -0.4 | 3.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Incorporated in **1987** and listed on the **BSE** in **1994**, Thakkers Developers Limited (TDL) is a cornerstone of the real estate landscape in **Nashik, Maharashtra**. The company operates a diversified portfolio spanning residential townships, commercial hubs, and plotted developments. With a strategic focus on the high-growth corridors of North Maharashtra, TDL leverages its decades of local expertise to capitalize on major infrastructure catalysts, including the **Samruddhi Mahamarg** and the upcoming **2026-27 Kumbh Mela**.
---
### **Strategic Market Positioning & Regional Focus**
TDL’s strategy is centered on a "geographic deep-dive" within Nashik, targeting high-demand urban corridors. The company aligns its project launches with the cyclical upswing of the Indian real estate sector and the robust GDP growth of the domestic economy.
* **Core Hubs:** Operations are concentrated in **Gangapur Road**, **College Road**, **ABB Circle**, **Govind Nagar**, **New Pandit Colony**, and **Makhamalabad**.
* **Infrastructure Integration:** Projects are strategically positioned near the **30m Ring Road junction** and **Aakashwani Tower** to ensure high visibility and capital appreciation.
* **Diversified Product Mix:** The company has transitioned from traditional builds to a multi-tier offering:
* **Commercial:** Modern office spaces and retail plazas.
* **Residential:** From mid-market housing to **ultra-luxury "Villaments."**
* **Plotted Development:** Land layouts both within and outside municipal corporation limits to capture the rising demand for independent housing.
---
### **Project Portfolio & Product Specifications**
The company emphasizes **health-inspired design**, **aesthetic elevation**, and **uber-modern** architectural standards. Its current portfolio features a mix of ready-possession units and ongoing developments.
| Project Type | Key Features & Specifications | Target Segment |
| :--- | :--- | :--- |
| **Premium Offices** | **134 units** (starting **305 sq. ft.**); natural ventilation; clean floor plates; **5-meter high lobbies**. | Corporates & Professionals |
| **Retail & Showrooms** | **Double-height showrooms**; **G+2 landmarks**; road-facing plazas on **30m wide roads**. | High-end Retailers |
| **Luxury Residential** | **Limited edition Villaments**; **6-level landmarks**; **Sky Life** amenities; **Aqua Cascades**. | High Net-worth Individuals |
**Flagship Developments:**
* **Thakkers H E A D Q U A R T E R $:** A landmark commercial project in **Govind Nagar** featuring modern business facilities and **4 lavish showrooms**.
* **Thakkers M Square:** Recently completed commercial hub with over **100 units**.
* **Sawarkar Nagar:** A newly launched **ultra-luxury residential township** targeting the premium urban segment.
* **Wellness Integration:** New projects feature **Green Gyms**, **Meditation Zones**, **Terrace Gardens**, and **Sky Leisure Avenues**.
---
### **Corporate Structure & Subsidiary Ecosystem**
TDL operates through a parent entity and **five subsidiary companies**, providing a vertically integrated approach to land acquisition, marketing, and construction.
| Subsidiary Name | Business Focus | Shareholding |
| :--- | :--- | :--- |
| **Harshwardhan Developers Pvt. Ltd.** | Real Estate Development | **100%** |
| **Jamuna Horticulture Pvt. Ltd.** | Land/Horticulture | **100%** |
| **Motel Kutir Nirman Pvt. Ltd.** | Construction/Hospitality | **100%** |
| **Pratap Marketing Pvt. Ltd.** | Marketing/Trading | **100%** |
| **Shree Kalavati Farm Pvt. Ltd.** | Farming/Land Development | **95%** |
---
### **Financial Performance & Revenue Dynamics**
TDL has demonstrated a recovery in profitability in **FY2025**, supported by a strong reserve base and increasing contributions from its subsidiaries.
**Audited Annual Financials (Standalone & Consolidated):**
| Metric (INR Crore) | FY2025 (Consol.) | FY2025 (Stand.) | FY2024 (Stand.) | FY2023 (Stand.) |
| :--- | :---: | :---: | :---: | :---: |
| **Gross Revenue** | **36.79** | **18.49** | **17.79** | **56.68** |
| **Operating Profit** | **15.83** | **8.88** | **7.66** | **17.65** |
| **Net Profit (PAT)** | **6.54** | **2.77** | **(2.28)** | **16.72** |
**Nine-Month Performance (Ending Dec 31, 2025):**
* **Subsidiary Impact:** Subsidiaries generated **₹19.37 crore** in revenue and **₹5.13 crore** in net profit, significantly bolstering the consolidated bottom line.
* **Cash Flow Recovery:** Net cash from operating activities improved to **₹142.53 lakhs**, up from a negative **₹1,888.52 lakhs** in the prior year.
* **Debt Management:** The company utilized **₹1,108.54 lakhs** for the **repayment of borrowings**, reflecting a commitment to deleveraging.
* **Reserves:** Maintained a substantial reserve base of **₹126.04 crore** (Standalone) and **₹137.52 crore** (Consolidated).
---
### **Operational Policies & Equity Structure**
* **Revenue Recognition:** TDL utilizes the **cost-based input method**. Revenue is recognized in proportion to actual project costs incurred (excluding land) against total estimated costs.
* **Inventory Management:** Construction materials are treated as **Project Work in Progress (WIP)** upon purchase; they are not valued as separate raw material inventory.
* **Shareholding:** The company has a single class of equity shares (**Par value ₹10**). Notably, no single shareholder holds more than **5%** of the total equity, indicating a diversified shareholding pattern.
---
### **Risk Assessment & Governance Observations**
While TDL maintains a formal **Risk Management Policy** overseen by an **Audit Committee**, several recurring observations have been noted in recent audit cycles:
**1. Internal Controls & Compliance:**
* **IFC Strengthening:** Auditors have highlighted the need to strengthen **Internal Financial Controls** to better match the company’s scale.
* **CSR Non-compliance:** The company has historically seen **partial non-compliance** with **Section 135 of the Companies Act**, failing to meet the full mandatory spend for **Corporate Social Responsibility**.
**2. Asset Ownership Transparency:**
A significant portion of the company’s tangible assets (vehicles) are registered in the names of **Directors** or their **Relatives** rather than the company itself.
| Period Ending | Total Tangible Assets (WDV) | Vehicles held by Directors/Relatives (WDV) |
| :--- | :--- | :--- |
| **March 2025** | **₹6.57 Crore** | **₹57.08 Lakhs** |
| **March 2024** | **₹6.52 Crore** | **₹84.68 Lakhs** |
| **March 2023** | **₹5.81 Crore** | **₹128.02 Lakhs** |
**3. Liquidity Outlook:**
While management asserts the ability to meet liabilities due within **one year**, auditors provide **no assurance** regarding the company’s long-term viability or the discharge of liabilities beyond the immediate **12-month horizon**. The company remains sensitive to **interest rate fluctuations** and **inflationary pressures** on construction raw materials.