Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Thakkers Developers Ltd

THAKDEV
BSE
149.25
4.94%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Thakkers Developers Ltd

THAKDEV
BSE
149.25
4.94%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
134Cr
Close
Close Price
149.25
Industry
Industry
Construction - Housing
PE
Price To Earnings
12.23
PS
Price To Sales
3.73
Revenue
Revenue
36Cr
Rev Gr TTM
Revenue Growth TTM
13.47%
PAT Gr TTM
PAT Growth TTM
2,511.90%
Peer Comparison
How does THAKDEV stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
THAKDEV
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1910956414769714
Growth YoY
Revenue Growth YoY%
7.113.4-37.4-66.0-66.6-60.159.035.8-3.1119.8-54.4104.1
Expenses
ExpensesCr
119858412728810
Operating Profit
Operating ProfitCr
8111-203041-15
OPM
OPM%
41.610.67.39.8-25.9-5.918.8-1.460.413.9-20.533.6
Other Income
Other IncomeCr
100011112131
Interest Expense
Interest ExpenseCr
000010000000
Depreciation
DepreciationCr
111110000000
PBT
PBTCr
8000-20305115
Tax
TaxCr
300-100001000
PAT
PATCr
5001-20304115
Growth YoY
PAT Growth YoY%
-34.0-88.3-99.2-4.9-149.0-167.35,660.0-83.1269.0536.4-77.13,784.6
NPM
NPM%
24.14.80.614.8-35.4-8.120.21.861.816.010.235.1
EPS
EPS
5.10.50.10.9-2.5-0.43.20.14.31.60.75.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
513242281821285558313236
Growth
Revenue Growth%
-36.929.9-32.7-34.513.532.0101.04.1-46.72.514.2
Expenses
ExpensesCr
242118251516172137302628
Operating Profit
Operating ProfitCr
271124345103420168
OPM
OPM%
53.734.657.29.520.221.937.661.535.22.019.223.5
Other Income
Other IncomeCr
000417421156
Interest Expense
Interest ExpenseCr
1175322100121
Depreciation
DepreciationCr
211221112222
PBT
PBTCr
15418218133520-2812
Tax
TaxCr
514201214-111
PAT
PATCr
9214017113416-1611
Growth
PAT Growth%
-75.9506.2-97.5221.5560.154.4197.0-52.4-105.9782.969.4
NPM
NPM%
18.47.032.71.26.135.441.461.228.0-3.120.530.4
EPS
EPS
10.42.515.20.41.38.212.637.817.9-1.17.212.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
999999999999
Reserves
ReservesCr
50536667687586120136135142144
Current Liabilities
Current LiabilitiesCr
89503428222331212130209
Non Current Liabilities
Non Current LiabilitiesCr
78117107959073507062604755
Total Liabilities
Total LiabilitiesCr
226228217198188180176220228234218217
Current Assets
Current AssetsCr
120121122114112112129128135160118129
Non Current Assets
Non Current AssetsCr
107107958476674892937510088
Total Assets
Total AssetsCr
226228217198188180176220228234218217

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
392127-36120-3-1015-14
Investing Cash Flow
Investing Cash FlowCr
-10-51-105-125-2227
Financing Cash Flow
Financing Cash FlowCr
-37-17-2110-6-231267-14
Net Cash Flow
Net Cash FlowCr
151-15-52-2110
Free Cash Flow
Free Cash FlowCr
382124-65121-6-1313-16
CFO To PAT
CFO To PAT%
416.8942.5194.1-916.3501.715.0177.7-7.8-59.0-1,626.0-215.8
CFO To EBITDA
CFO To EBITDA%
142.6191.0111.0-119.4151.324.2195.8-7.8-46.82,533.7-230.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
13293787361438689115141153
Price To Earnings
Price To Earnings
14.241.45.7207.354.55.87.52.67.10.023.6
Price To Sales
Price To Sales
2.62.91.92.63.32.13.11.62.04.64.8
Price To Book
Price To Book
2.21.51.01.00.80.50.90.70.81.01.0
EV To EBITDA
EV To EBITDA
6.411.14.136.522.614.58.13.06.5276.927.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0104.5101.8136.482.976.898.0
OPM
OPM%
53.734.657.29.520.221.937.661.535.22.019.2
NPM
NPM%
18.47.032.71.26.135.441.461.228.0-3.120.5
ROCE
ROCE%
24.510.123.14.92.99.214.224.612.0-0.25.6
ROE
ROE%
15.83.718.10.51.58.812.026.311.1-0.74.3
ROA
ROA%
4.11.06.30.20.64.16.515.47.1-0.43.0
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.