Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹257Cr
Realty - Construction & Contracting
Rev Gr TTM
Revenue Growth TTM
-42.62%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SUMIT
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% | 45.5 | 156.4 | 86.2 | 96.6 | 42.8 | -3.6 | 18.4 | -30.4 | -49.7 | 30.5 | -72.0 | -61.6 |
| 38 | 28 | 34 | 36 | 55 | 30 | 38 | 25 | 24 | 36 | 11 | 7 |
Operating Profit Operating ProfitCr |
| 16.7 | 17.8 | 12.6 | 17.0 | 16.3 | 7.8 | 16.3 | 15.8 | 27.1 | 15.4 | 12.6 | 35.0 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 1 | 3 | -2 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 4 | 5 | 3 | 3 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | 2 | 1 | 4 | 6 | 2 | 2 | 4 | 7 | 5 | 0 | 2 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | 361.1 | 25.6 | -14.6 | 7.6 | 123.0 | 5.6 | 171.3 | -10.6 | -15.9 | 100.6 | -92.2 | -47.8 |
| 5.4 | 4.8 | 2.4 | 5.3 | 8.5 | 5.3 | 5.6 | 6.8 | 14.1 | 8.1 | 1.6 | 9.3 |
| 0.8 | 0.5 | 0.2 | 0.5 | 1.7 | 0.5 | 0.7 | 0.7 | 1.0 | 0.8 | 0.1 | 0.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 71.6 | -9.6 | -3.4 | 40.5 | 53.5 | 77.9 | -22.0 | -29.4 |
| 17 | 44 | 34 | 59 | 60 | 78 | 152 | 117 | 78 |
Operating Profit Operating ProfitCr |
| 44.3 | 18.8 | 30.0 | -26.0 | 8.9 | 23.4 | 16.0 | 16.8 | 21.1 |
Other Income Other IncomeCr | 3 | 3 | 1 | 3 | 1 | 1 | 2 | 3 | 3 |
Interest Expense Interest ExpenseCr | 6 | 7 | 7 | 7 | 8 | 15 | 17 | 11 | 9 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 10 | 5 | 9 | -17 | -2 | 9 | 13 | 16 | 15 |
| 2 | 2 | 2 | 5 | 1 | 2 | 2 | 4 | 5 |
|
| | -68.3 | 161.5 | -431.0 | 84.4 | 308.6 | 50.7 | 8.1 | -17.2 |
| 24.7 | 4.6 | 13.2 | -45.2 | -5.0 | 6.8 | 5.8 | 8.0 | 9.4 |
| 7.1 | 0.8 | 2.1 | -7.0 | -0.3 | 2.5 | 2.9 | 2.7 | 2.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 15 | 31 | 31 | 31 | 31 | 31 | 45 | 45 |
| 40 | 62 | 49 | 26 | 25 | 33 | 42 | 106 | 117 |
Current Liabilities Current LiabilitiesCr | 41 | 35 | 32 | 30 | 42 | 60 | 64 | 72 | 62 |
Non Current Liabilities Non Current LiabilitiesCr | 54 | 30 | 50 | 63 | 103 | 126 | 104 | 54 | 54 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 162 | 141 | 152 | 140 | 181 | 232 | 226 | 268 | 262 |
Non Current Assets Non Current AssetsCr | 27 | 40 | 36 | 36 | 41 | 42 | 42 | 47 | 44 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 18 | 23 | -7 | -1 | -27 | -15 | 36 | 23 |
Investing Cash Flow Investing Cash FlowCr | -4 | -9 | 7 | -2 | -4 | -4 | -5 | -12 |
Financing Cash Flow Financing Cash FlowCr | -12 | -19 | 1 | 4 | 35 | 18 | -32 | 7 |
|
Free Cash Flow Free Cash FlowCr | 18 | 23 | -7 | -1 | -27 | -16 | 36 | 21 |
| 230.7 | 953.2 | -108.6 | 6.5 | 823.3 | -219.2 | 344.9 | 206.1 |
CFO To EBITDA CFO To EBITDA% | 128.5 | 230.7 | -47.8 | 11.4 | -464.3 | -63.9 | 124.8 | 98.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 54 | 43 | 29 | 34 | 93 | 159 | 429 |
Price To Earnings Price To Earnings | 0.0 | 8.1 | 15.3 | 0.0 | 0.0 | 12.2 | 17.6 | 37.4 |
Price To Sales Price To Sales | 0.0 | 1.0 | 0.9 | 0.6 | 0.5 | 0.9 | 0.9 | 3.0 |
Price To Book Price To Book | 0.0 | 0.7 | 0.5 | 0.5 | 0.6 | 1.5 | 2.2 | 2.8 |
| 3.6 | 8.1 | 6.2 | -7.3 | 23.4 | 9.5 | 9.5 | 19.7 |
Profitability Ratios Profitability Ratios |
| 83.9 | 71.0 | 90.4 | 23.4 | 141.5 | 129.4 | 82.9 | 121.7 |
| 44.3 | 18.8 | 30.0 | -26.0 | 8.9 | 23.4 | 16.0 | 16.8 |
| 24.7 | 4.6 | 13.2 | -45.2 | -5.0 | 6.8 | 5.8 | 8.0 |
| 14.9 | 11.3 | 11.7 | -8.1 | 3.6 | 12.1 | 15.8 | 12.2 |
| 15.2 | 3.2 | 8.1 | -37.4 | -5.9 | 10.9 | 14.4 | 7.5 |
| 4.1 | 1.4 | 3.4 | -12.1 | -1.5 | 2.5 | 3.9 | 3.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Sumit Woods Limited (SWL) is a premier Indian real estate developer established in **1986**. With a **39-year legacy**, the company has evolved from a local builder into a specialist in **society redevelopment** and **premium residential townships**. Operating primarily in the **Mumbai Metropolitan Region (MMR)** and **Goa**, SWL has delivered over **68 projects** encompassing more than **50 lakh sq. ft.** of built-up area, serving a loyal base of over **7,000 families**.
The company is a recognized expert in navigating complex **DCPR 2034 schemes** (including 33-5, 7, 9, 11, and 12) and managing diverse land tenures such as **SRA (Slum Rehabilitation Authority)**, **MHADA**, and **Collector’s land**.
---
### **The "Asset-Light" Strategic Framework**
SWL employs a capital-efficient business model designed to maximize returns while minimizing balance sheet strain.
* **Strategic Partnerships:** The company prioritizes **Joint Ventures (JV)** and **Development Management (DM)** agreements. This allows SWL to execute large-scale projects without the heavy capital expenditure of outright land acquisition, significantly improving the **asset turnover ratio**.
* **Outsourcing Excellence:** By employing an external network of specialized engineers, architects, and contractors, the company maintains scalability and ensures modern design standards without high fixed overheads.
* **Revenue Recognition Policy:** Following **Ind AS 115**, the company utilizes the **Percentage-of-Completion (POC) method**. Notably, SWL maintains a conservative accounting stance, recording **100% of revenue** for sold and registered units only upon the issuance of the **Occupancy Certificate (OC)**.
* **Sales Velocity:** A key strength is the company's high inventory turnover; typically, **90% of inventory** is sold or allotted before project completion, ensuring robust operating cash flows.
---
### **Operational Portfolio & Project Pipeline**
The company targets the **mid-income, aspirational, and premium** segments, with a current focus on high-rise luxury and commercial redevelopment.
#### **Key Project Metrics**
| Metric | Value |
| :--- | :--- |
| **Total Projects Completed** | **68+** |
| **Area Under Construction** | **15+ Lakh Sq. Ft.** |
| **Future Pipeline Area** | **15+ Lakh Sq. Ft.** |
| **Total Project Value (Ongoing + Completed)** | **~₹3,362 Crore** |
#### **Active and Recently Delivered Projects**
| Project Name | Location | Status | Key Details |
| :--- | :--- | :--- | :--- |
| **Sumit Gurukrishna** | Vile Parle (E) | **Completed (Mar 2025)** | Delivered **9 months ahead** of schedule; **1.40 lakh sq. ft.** |
| **Sumit Atulyam** | Matunga (W) | **Delivered (Jul 2024)** | Slabs completed in record **15 months**. |
| **Sumit KMR Param** | Borivali (W) | **Ongoing** | 37-floor high-rise; **₹350-400 Cr** revenue potential. |
| **Pruthvi Enclave** | Borivali (E) | **Ongoing** | Resi-Comm redevelopment; **GDV of ₹695 Cr**. |
| **Station Plaza** | Bhandup (W) | **Ongoing** | Commercial redevelopment; **GDV of ₹700 Cr**. |
| **Sumit Bells I** | Nuvem, Goa | **Delivered (Sep 2024)** | 3 BHK Villa-themed row houses. |
#### **High-Value Future Pipeline**
SWL has identified **10+ upcoming projects** in supply-constrained micro-markets:
* **Mahim:** Nav Vidya Laxmi / Brothers CHSL (**₹737 Cr** Est. Revenue).
* **Borivali (W):** Patel Shopping Centre (**₹595 Cr**) and Dattani Trade Center (**₹450 Cr**).
* **Malad (E):** Jay Shivam CHS (**₹250 Cr**).
* **Other Locations:** Santacruz (E), Prabhadevi, and Bhayandar.
---
### **Financial Performance & Capital Structure**
SWL has demonstrated aggressive growth, with consolidated revenue increasing by **77.32%** in **FY24**.
#### **Consolidated Financial Highlights**
| Metric | FY 2023-24 (₹ Cr) | FY 2022-23 (₹ Cr) | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **182.47** | **102.90** | **+77.32%** |
| **Profit Before Tax (PBT)** | **12.85** | **9.15** | **+40.44%** |
| **Total Comprehensive Income** | **10.28** | **6.74** | **+52.52%** |
#### **Capital Allocation & Liquidity**
* **Credit Rating:** Upgraded to **ACUITE BBB | Stable** (Sept 2024).
* **Debt Management:** Consolidated borrowings decreased from **₹138.39 Cr** to **₹119.43 Cr** in FY24.
* **Equity Infusion:** In late 2024/early 2026, the company allotted **46.81 lakh equity shares** and **27.65 lakh warrants** at **₹115 per share**. This followed a prior conversion of **1 crore warrants** at **₹15 per share** in April 2024.
* **Expansion Capacity:** Shareholders approved an increase in borrowing powers to **₹1,000 Crores** and authorized share capital to **₹65 Crores**.
* **Subsidiary Consolidation:** SWL increased its stake in **Sumit Pragati Ventures LLP** to **98%** and acquired **60%** of **JSN Realtors LLP** in late 2025.
---
### **Risk Profile & Mitigation Strategies**
While SWL maintains a strong market position, it operates within a high-stakes regulatory and financial environment.
* **Funding Dependency:** For three major ongoing projects totaling **₹520.20 Cr**, approximately **63.98% (₹332.84 Cr)** is expected to be funded via customer advances. Any slowdown in sales velocity could impact liquidity.
* **Geographic Concentration:** Operations are heavily concentrated in the **MMR** and **Goa**. While these are high-demand zones, they are sensitive to local regulatory shifts.
* **Regulatory & Compliance Oversight:**
* **NSE Penalty:** Fined **₹1,20,000** in Dec 2025 for delayed filing of limited review reports.
* **SEBI Warning:** Received an administrative warning in June 2025 regarding the non-disclosure of a material arbitration with **Aryadeep Builders** (Claim: **₹4.60 Cr**; Counterclaim: **₹12 Cr**).
* **Mitigation:** The company utilizes a Board-constituted **Risk Management Committee** and maintains a **Risk Assessment Policy**. Credit risk is mitigated by requiring substantial customer advances before title transfer, and execution risk is managed through phased launches and in-house legal/design teams.
---
### **Investment Thesis Summary**
Sumit Woods Limited represents a high-growth play on the **Mumbai redevelopment theme**. Its transition toward a **redevelopment-led, high-value portfolio** in mature micro-markets like Mahim and Borivali, combined with an **asset-light JV model**, positions it to capture premium margins with reduced capital risk. The company’s track record of delivering projects **9 months ahead of schedule** serves as a significant competitive moat in an industry often plagued by delays.