Login
Home
Charts
Search
Watchlist
Products

Thakkers Developers Ltd

THAKDEV·BSE
134.95+5.72%Wed, 23 Sept '26 09:37

Thakkers Developers Ltd

THAKDEV
BSE
134.95
+5.72%
|Wed, 23 Sept '26 09:37
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
121Cr
Close
Close Price
134.95
Industry
Industry
Construction - Housing
PE
Price To Earnings
8.89
PS
Price To Sales
2.76
Revenue
Revenue
44Cr
Rev Gr TTM
Revenue Growth TTM
20.75%
PAT Gr TTM
PAT Growth TTM
65.18%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
956414769714518
Growth YoY
Revenue Growth YoY%
-37.4-66.0-66.6-60.159.035.8-3.1119.8-54.4104.1-22.6104.5
Expenses
ExpensesCr
85841272881069
Operating Profit
Operating ProfitCr
11-203041-15-110
OPM
OPM%
7.39.8-25.9-5.918.8-1.460.413.9-20.533.6-23.452.2
Other Income
Other IncomeCr
001111213121
Interest Expense
Interest ExpenseCr
001000000000
Depreciation
DepreciationCr
111000000010
PBT
PBTCr
00-20305115010
Tax
TaxCr
0-10000100020
PAT
PATCr
01-20304115-210
Growth YoY
PAT Growth YoY%
-99.2-4.9-149.0-167.35,660.0-83.1269.0536.4-77.13,784.6-155.0597.9
NPM
NPM%
0.614.8-35.4-8.120.21.861.816.010.235.1-43.954.7
EPS
EPS
0.10.9-2.5-0.43.20.14.31.60.75.6-2.311.2
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
956414769714518
Growth YoY
Revenue Growth YoY%
-37.4-66.0-66.6-60.159.035.8-3.1119.8-54.4104.1-22.6104.5
Expenses
ExpensesCr
85841272881069
Operating Profit
Operating ProfitCr
11-203041-15-110
OPM
OPM%
7.39.8-25.9-5.918.8-1.460.413.9-20.533.6-23.452.2
Other Income
Other IncomeCr
001111213121
Interest Expense
Interest ExpenseCr
001000000000
Depreciation
DepreciationCr
111000000010
PBT
PBTCr
00-20305115010
Tax
TaxCr
0-10000100020
PAT
PATCr
01-20304115-210
Growth YoY
PAT Growth YoY%
-99.2-4.9-149.0-167.35,660.0-83.1269.0536.4-77.13,784.6-155.0597.9
NPM
NPM%
0.614.8-35.4-8.120.21.861.816.010.235.1-43.954.7
EPS
EPS
0.10.9-2.5-0.43.20.14.31.60.75.6-2.311.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
324228182128555831323544
Growth
Revenue Growth%
-36.929.9-32.7-34.513.532.0101.04.1-46.72.59.820.8
Expenses
ExpensesCr
211825151617213730263132
Operating Profit
Operating ProfitCr
112434510342016412
OPM
OPM%
34.657.29.520.221.937.661.535.22.019.210.627.2
Other Income
Other IncomeCr
004174211566
Interest Expense
Interest ExpenseCr
753221001211
Depreciation
DepreciationCr
112211122222
PBT
PBTCr
418218133520-28716
Tax
TaxCr
14201214-1122
PAT
PATCr
214017113416-16514
Growth
PAT Growth%
-75.9506.2-97.5221.5560.154.4197.0-52.4-105.9782.9-21.165.2
NPM
NPM%
7.032.71.26.135.441.461.228.0-3.120.514.731.0
EPS
EPS
2.515.20.41.38.212.637.817.9-1.17.25.715.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
324228182128555831323544
Growth
Revenue Growth%
-36.929.9-32.7-34.513.532.0101.04.1-46.72.59.820.8
Expenses
ExpensesCr
211825151617213730263132
Operating Profit
Operating ProfitCr
112434510342016412
OPM
OPM%
34.657.29.520.221.937.661.535.22.019.210.627.2
Other Income
Other IncomeCr
004174211566
Interest Expense
Interest ExpenseCr
753221001211
Depreciation
DepreciationCr
112211122222
PBT
PBTCr
418218133520-28716
Tax
TaxCr
14201214-1122
PAT
PATCr
214017113416-16514
Growth
PAT Growth%
-75.9506.2-97.5221.5560.154.4197.0-52.4-105.9782.9-21.165.2
NPM
NPM%
7.032.71.26.135.441.461.228.0-3.120.514.731.0
EPS
EPS
2.515.20.41.38.212.637.817.9-1.17.25.715.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Jun 2026
Equity Capital
Equity CapitalCr
999999999999
Reserves
ReservesCr
536667687586120136135142147157
Current Liabilities
Current LiabilitiesCr
503428222331212130201214
Non Current Liabilities
Non Current LiabilitiesCr
11710795907350706260474442
Total Liabilities
Total LiabilitiesCr
228217198188180176220228234218213222
Current Assets
Current AssetsCr
121122114112112129128135160118141147
Non Current Assets
Non Current AssetsCr
10795847667489293751007275
Total Assets
Total AssetsCr
228217198188180176220228234218213222
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Jun 2026
Equity Capital
Equity CapitalCr
999999999999
Reserves
ReservesCr
536667687586120136135142147157
Current Liabilities
Current LiabilitiesCr
503428222331212130201214
Non Current Liabilities
Non Current LiabilitiesCr
11710795907350706260474442
Total Liabilities
Total LiabilitiesCr
228217198188180176220228234218213222
Current Assets
Current AssetsCr
121122114112112129128135160118141147
Non Current Assets
Non Current AssetsCr
10795847667489293751007275
Total Assets
Total AssetsCr
228217198188180176220228234218213222

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
2127-36120-3-1015-142
Investing Cash Flow
Investing Cash FlowCr
0-51-105-125-22271
Financing Cash Flow
Financing Cash FlowCr
-17-2110-6-231267-14-3
Net Cash Flow
Net Cash FlowCr
51-15-52-21101
Free Cash Flow
Free Cash FlowCr
2124-65121-6-1313-162
CFO To PAT
CFO To PAT%
942.5194.1-916.3501.715.0177.7-7.8-59.0-1,626.0-215.848.7
CFO To EBITDA
CFO To EBITDA%
191.0111.0-119.4151.324.2195.8-7.8-46.82,533.7-230.467.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
2127-36120-3-1015-142
Investing Cash Flow
Investing Cash FlowCr
0-51-105-125-22271
Financing Cash Flow
Financing Cash FlowCr
-17-2110-6-231267-14-3
Net Cash Flow
Net Cash FlowCr
51-15-52-21101
Free Cash Flow
Free Cash FlowCr
2124-65121-6-1313-162
CFO To PAT
CFO To PAT%
942.5194.1-916.3501.715.0177.7-7.8-59.0-1,626.0-215.848.7
CFO To EBITDA
CFO To EBITDA%
191.0111.0-119.4151.324.2195.8-7.8-46.82,533.7-230.467.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
9378736143868911514115381121
Price To Earnings
Price To Earnings
41.45.7207.354.55.87.52.67.123.615.88.9
Price To Sales
Price To Sales
2.91.92.63.32.13.11.62.04.64.82.32.8
Price To Book
Price To Book
1.51.01.00.80.50.90.70.81.01.00.50.7
EV To EBITDA
EV To EBITDA
11.14.136.522.614.58.13.06.5276.927.925.09.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.779.644.273.968.256.873.455.039.552.8
OPM
OPM%
34.657.29.520.221.937.661.535.22.019.210.627.2
NPM
NPM%
7.032.71.26.135.441.461.228.0-3.120.514.731.0
ROCE
ROCE%
10.123.14.92.99.214.224.612.0-0.25.64.58.9
ROE
ROE%
3.718.10.51.58.812.026.311.1-0.74.33.38.2
ROA
ROA%
1.06.30.20.64.16.515.47.1-0.43.02.46.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
9378736143868911514115381121
Price To Earnings
Price To Earnings
41.45.7207.354.55.87.52.67.123.615.88.9
Price To Sales
Price To Sales
2.91.92.63.32.13.11.62.04.64.82.32.8
Price To Book
Price To Book
1.51.01.00.80.50.90.70.81.01.00.50.7
EV To EBITDA
EV To EBITDA
11.14.136.522.614.58.13.06.5276.927.925.09.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.779.644.273.968.256.873.455.039.552.8
OPM
OPM%
34.657.29.520.221.937.661.535.22.019.210.627.2
NPM
NPM%
7.032.71.26.135.441.461.228.0-3.120.514.731.0
ROCE
ROCE%
10.123.14.92.99.214.224.612.0-0.25.64.58.9
ROE
ROE%
3.718.10.51.58.812.026.311.1-0.74.33.38.2
ROA
ROA%
1.06.30.20.64.16.515.47.1-0.43.02.46.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Thakkers Developers is Nashik’s hometown builder - a family-run enterprise that has been putting up homes, offices and plotted layouts in North Maharashtra since before the city had its first public company. It was founded in 1987, traces its roots to 1957, and became the first business from the region to list on the Bombay Stock Exchange in 1994. The recurring approach is simple: develop real estate projects on its own land or through its subsidiaries, fund construction with surplus cash and director-backed working-capital loans, and sell directly to buyers in a geography it knows block by block. # Business segments Three engines, all anchored in Nashik - a real-estate development business that creates and sells projects, a construction-and-contracting arm that builds for itself and for others through subsidiaries, and a rental-property portfolio that throws off steady income from completed assets. ## 1. Real estate development: the core engine that creates and sells projects **The company buys land, obtains approvals, builds commercial and residential projects, and sells units directly to buyers - it is a developer, not a broker.** - **Sells flats, shops and plots** - it develops commercial complexes, residential townships and plotted layouts within Nashik city limits, including a recently completed flagship project, “Thakkers M Square,” with over 100 commercial units. - **Revenue recognised as the building rises** - it books income over time using a cost-based percentage-of-completion method: the share of total project cost incurred (excluding land) determines how much revenue is recognised, on execution of agreement or letter of allotment and when control of the goods or services are transferred to the customer. - **Sells both off-plan and ready units** - work-in-progress for booked flats and shops is valued at the proportionate sale price, while finished unsold stock is carried at the lower of cost or what it can realistically fetch. - **Direct sales team, no middlemen** - the company employs a Sales Head and a Sales Manager, so it controls the customer relationship from first enquiry to handover. - **Rides Nashik’s infrastructure wave** - the chairman points to the Samruddhi Mahamarg cutting the Mumbai drive to two-and-a-half hours, the upcoming Surat-Chennai Economic Corridor, and the city’s selection as India’s first model city by the Quality Council of India as reasons demand will hold. ## 2. Construction and contracting: the execution muscle, deployed through subsidiaries **The company builds not only its own projects but also takes on outside construction work, channelling surplus funds into subsidiaries that execute the contracts.** - **Subsidiaries do the building** - the company deploys its surplus cash into wholly owned subsidiaries that carry out construction and contract-related activity, keeping the execution separate from the development balance sheet. - **Materials bought project by project** - construction materials are not held in a central store; they are purchased for a specific project and treated as part of that project’s cost immediately, which keeps inventory lean. - **A dedicated purchase function** - a Purchase Manager role exists in the organisational structure, and the company maintains internal controls over purchasing, marketing and finance that it upgrades as needed. - **Working capital has been financed through director-backed loans** - the company has raised working-capital finance secured against the personal property of directors and their relatives, a practical arrangement for a firm of this size, though the amount outstanding as of 31-03-2023 and 31-03-2022 was Rs. Nil. - **Equipment fleet written down over long lives** - site equipment is depreciated over 12 years on a written-down-value basis, reflecting a view that the machinery lasts. ## 3. Investment properties: the quiet rental-income stream **Completed properties held for rental income or capital appreciation sit on the books at cost, with their market value disclosed each year by an independent valuer.** - **Earns rent, not just sales proceeds** - the company holds investment properties - buildings kept to generate rental income or to benefit from price appreciation over time, or both. - **Valued conservatively on the books** - these properties are carried at cost, but a fair-value estimate is produced annually by an accredited external valuer, so the board and shareholders can see what they are really worth. # Group structure and partners **The company is controlled by the Thakker family, operates through five wholly owned subsidiaries and a web of partnership firms, and is surrounded by dozens of related enterprises under common key-person influence.** - **Five wholly owned subsidiaries** - Harshwardhan Developers, Pratap Marketing, Jamuna Horticulture, Shree Kalavati Farm (95% in some periods) and Motel Kutir Nirman are all fully controlled by the parent. - **Eight partnership firms with varying stakes** - the company is a partner in entities such as Shri Rachana Constructions (60% share), Model Activity (30-40% across periods), Shri Balaji Enterprises (95%) and several farm-focused firms, giving it flexible participation in different projects. - **A dense related-party network** - over 30 enterprises in which key management personnel have significant influence - from Thakkers Housing to Rainbow Agricultural to Mahalaxmi Travels - sit alongside the listed company, and the group routinely provides advances to many of them. - **Family leadership, with a recent generational shift** - the Chairman, Managing Director and CEO are three Thakker brothers; in March 2026 the CEO’s daughter, a law graduate with real-estate legal expertise, was appointed Whole-Time Director, replacing a departing family member on the board.

Documents — Thakkers Developers Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/6lah5h2rf553rg73os6brwev.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/dh6vfz1wasyve9f9bjbuokvr.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/83908uyq0vfhgjfo166zcdwa.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/8fkah7m4on24e2q88zezrzo2.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/90mmw6gpfu35u62uky6zmvpn.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/u2ustg52z2eybl1bpr1hcszd.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/jzslcitjg48gr5r4qq7qf715.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/c609j48bup7xo74m26p3shj9.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/zxpxbc7wj6wejz7krkl59jfq.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/n45aiwi1m7e0pa2j7lgmckvd.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/bme8r6k3w1t0d0z7dj93rlle.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/scac7smrizbx26wkae0ji9pv.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/1dvkbinpyreq4fz0ojhh0wrq.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/33sjdjlv3qtrpphgqbsm7od4.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/pqfdlemtpv90nij4wfst1z47.pdf