Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Suraj Estate Developers Ltd

SURAJEST
NSE
239.14
0.66%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Suraj Estate Developers Ltd

SURAJEST
NSE
239.14
0.66%
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
1,142Cr
Close
Close Price
239.14
Industry
Industry
Realty - Construction & Contracting
PE
Price To Earnings
11.50
PS
Price To Sales
1.92
Revenue
Revenue
594Cr
Rev Gr TTM
Revenue Growth TTM
15.71%
PAT Gr TTM
PAT Growth TTM
-3.53%
Peer Comparison
How does SURAJEST stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SURAJEST
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
102103106100134109170136132145180
Growth YoY
Revenue Growth YoY%
30.55.460.336.0-0.932.56.0
Expenses
ExpensesCr
5640364770461241068380126
Operating Profit
Operating ProfitCr
4763705363634630506554
OPM
OPM%
45.661.065.753.347.458.227.022.137.444.829.8
Other Income
Other IncomeCr
00031121111
Interest Expense
Interest ExpenseCr
274047252219204212020
Depreciation
DepreciationCr
11122111111
PBT
PBTCr
1923223040442626284434
Tax
TaxCr
566101012687119
PAT
PATCr
1517171930322018213325
Growth YoY
PAT Growth YoY%
107.488.120.6-6.1-29.44.026.0
NPM
NPM%
14.216.415.619.422.529.211.813.416.122.914.0
EPS
EPS
4.65.35.04.47.07.44.23.64.67.25.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3587240273306412549594
Growth
Revenue Growth%
151.3176.113.612.134.833.28.1
Expenses
ExpensesCr
-2020153141155179346396
Operating Profit
Operating ProfitCr
546787132151233203198
OPM
OPM%
157.276.636.148.349.456.536.933.4
Other Income
Other IncomeCr
12412344
Interest Expense
Interest ExpenseCr
536479931071396665
Depreciation
DepreciationCr
12243454
PBT
PBTCr
229364394136133
Tax
TaxCr
1131011263635
PAT
PATCr
22627326710098
Growth
PAT Growth%
-6.6314.0322.321.0110.548.4-2.3
NPM
NPM%
4.71.72.69.710.516.418.216.5
EPS
EPS
0.50.52.08.310.119.421.820.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
6661616212323
Reserves
ReservesCr
1517232356495830934
Current Liabilities
Current LiabilitiesCr
268274293422581522488546
Non Current Liabilities
Non Current LiabilitiesCr
307412470403351252356485
Total Liabilities
Total LiabilitiesCr
5977107928641,0041,2901,7471,988
Current Assets
Current AssetsCr
5846837668419531,2351,6971,944
Non Current Assets
Non Current AssetsCr
1327262351554943
Total Assets
Total AssetsCr
5977107928641,0041,2901,7471,988

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-53-32-15701909-306
Investing Cash Flow
Investing Cash FlowCr
-4-15-7-21-27-9079
Financing Cash Flow
Financing Cash FlowCr
594527-45-15770238
Net Cash Flow
Net Cash FlowCr
2-2546-1110
Free Cash Flow
Free Cash FlowCr
-54-37-1768189-16-307
CFO To PAT
CFO To PAT%
-3,276.7-2,091.7-237.9263.2591.613.4-305.9
CFO To EBITDA
CFO To EBITDA%
-97.8-47.6-17.253.0125.63.9-151.2

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000001,1581,445
Price To Earnings
Price To Earnings
0.00.00.00.00.016.614.0
Price To Sales
Price To Sales
0.00.00.00.00.02.82.6
Price To Book
Price To Book
0.00.00.00.00.02.21.6
EV To EBITDA
EV To EBITDA
6.87.46.74.73.76.39.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
444.0190.7109.3120.4110.2121.1130.0
OPM
OPM%
157.276.636.148.349.456.536.9
NPM
NPM%
4.71.72.69.710.516.418.2
ROCE
ROCE%
13.912.814.019.022.624.615.4
ROE
ROE%
7.56.621.567.744.913.111.7
ROA
ROA%
0.30.20.83.13.25.25.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Suraj Estate Developers Limited (SEDL) is a leading Mumbai-based real estate developer with over **38 years of experience** since its inception in **1986**. The company is a prominent player in **South-Central Mumbai (SCM)**, specializing in **residential and commercial redevelopment projects** under **DCPR Regulations 33(7) and 33(7B)**. With a strong focus on **value-luxury and luxury segments**, SEDL has built a market-leading position through a capital-efficient, asset-light business model centered on **tenant settlement and society redevelopment**. --- ### **Core Business Focus & Expertise** - **Specialization**: Redevelopment of tenanted buildings and cooperative housing societies. - **Key Markets**: Mahim, Dadar, Prabhadevi, Parel, Lower Parel, and expanding into **Bandra and Santacruz (East)**. - **Core Competency**: Unlocking high-value development potential from occupied, aging land parcels through **tenant negotiation and statutory rehousing**, enabling **higher FSI utilization** while reducing land acquisition costs. - **Regulatory Mastery**: Deep expertise in **DCPR 33(7)** framework, which allows cost-efficient redevelopment without TDR, enhancing project margins. - **Market Position**: Held an **8% share in SCM redevelopment projects** (2024), with **90% of upcoming projects being redevelopment-led**. --- ### **Strategic Strengths** 1. **Asset-Light & Capital-Efficient Model**: - Utilizes **Joint Development Agreements (JDAs)** and development rights acquisition, minimizing upfront capital outlay. - Over **2,000 tenants** have been rehoused across completed projects, building trust and enabling smooth project execution. 2. **Strong Brand & Market Trust**: - Known for **timely delivery**, reliable construction, and superior customer experience. - Achieves **high pre-sales during construction**, indicating strong market confidence. 3. **Flexible Land Acquisition Strategy**: - Combines outright purchases, joint ventures, joint developments, and development management to secure land in a fragmented market. 4. **Strategic Consolidation**: - Proactively merges adjacent land parcels to enhance scale, value, and commercial viability (e.g., Mahim commercial project, Lower Parel residential project). --- ### **Development Pipeline & Key Projects (As of Nov 2025)** #### **Ongoing & Upcoming Portfolio** - **Total Developable Area**: ~**20.34 lakh sq ft** across **13 ongoing projects** with **~6.12 lakh sq ft** RERA-registered saleable area. - **Upcoming Pipeline**: ~**12.4 lakh sq ft** (19 projects) with an estimated **GDV exceeding ₹6,000 crores**. - **Phased Launch Plan**: Targets **₹2,000 crores in GDV launches during FY26**, including: - **₹1,200 crores**: Commercial (Mahim) - **₹800 crores**: Residential (Dadar, Shivaji Park, Mahim) #### **Key Residential Projects** - **Suraj Park View (Dadar)**: Value-luxury tower (0.53 lakh sq ft, GDV ₹250 cr); **42% sold at launch**. - **Suraj Aureva (Prabhadevi)**: 21-storey value-luxury project (24,000 sq ft, GDV ₹120 cr); offers **unobstructed views of Siddhivinayak Temple**. - **The Palette (Dadar)** & **Ocean Star-I (Prabhadevi)**: Luxury sea-facing towers with high ceilings (12.5 ft), premium amenities, and jodi units. - **Emmanuel (Dadar West)**: Compact 1 & 2 BHK sea-view units targeting young professionals. - **Lumiere, Bandra 1-2-3, Mari Nagar Phases 2 & 3**: Flagship projects in growth corridors. #### **Commercial Projects – Strategic Growth Axis** - **Suraj Vibe (Mahim Commercial Project)**: - **Formerly Tulsi Pipe Road Project**, now expanded through land amalgamation. - **3,000 sq m combined land** (Plots A & B), **2.09 lakh sq ft saleable area**, **GDV ₹1,200 crores**. - **RERA registration expected by November 2025**, launch imminent. - Designed for **Gold LEED certification**, with **bigger floor plates** and flexible strata-sale model. - Targets **institutional and corporate tenants** (e.g., Saraswat Bank, CCIL), capitalizing on BKC proximity and Metro connectivity. - **One Business Bay (Mahim)**: - Commercial project with **international green standards**. - Strategically located near Senapati Bapat Marg and BKC. - Reinforces SEDL’s shift toward **commercial diversification**. - **Mari Nagar Commercial (Mahim West)**: Part of the mixed-use expansion. --- ### **Recent Strategic Moves** - **Land Acquisitions**: - Acquired **1,464 sq m** plot at Tulsi Pipe Road for ₹101 crores (Dec 2024), increasing GDV from ₹475 cr to ₹1,200 cr. - Purchased **644 sq m** in Lower Parel for ₹6.44 crores (Aug 2025), merging with existing parcel for a combined 1,310 sq m site and **₹130 cr GDV project** (premium 1 & 2 BHK). - Acquired **390 sq m** at **Shivaji Park** for ₹4.75 crores (Jun 2025) to develop a **₹80 cr luxury sea-view project**. - **Funding & Capital Management**: - Raised **₹343 crores** via preferential equity and convertible warrants (FY25), used for land acquisition, working capital, and FSI. - Repaid ₹285 crores of high-cost debt post-IPO, reducing net debt to **₹315 cr (Sep 2024)**, now at **₹414 cr (Mar 2025)** due to pre-launch funding. - Secured **₹500 crore fundraising facility** for future growth. - **Metro FSI Benefits**: - Gained **2 lakh sq ft additional carpet area** in **Marinagar project (Mahim)** via TOD policy, adding **₹800 crores in GDV upside**. - Metro connectivity (Dadar, Sitladevi, Shivaji Park) significantly boosting project appeal. --- ### **Financial & Sales Performance (Selected Metrics)** - **Sales Realization**: - **₹45,409/sq ft average realization** (Nov 2025). - **Luxury segment**: ₹48,101/sq ft (98.4% sold). - **Value-luxury segment**: ₹40,821/sq ft (98.5% sold). - Record realization of **₹64,321/sq ft** achieved in FY25 (luxury segment). - **Collections & Revenue Visibility**: - **Collections**: ₹1,363 crores (Nov 2025). - **Receivables**: ₹881 crores. - **Unsold Inventory (GDV)**: ₹285 crores. - **Revenue Visibility (Sep 2025)**: ~**₹1,166 crores**. - **Sales Execution Strength**: - Sold **489,000 sq ft** of real estate. - Achieved **97%+ sales completion** across ongoing projects. --- ### **Market Opportunity: South-Central Mumbai (SCM)** - **Redevelopment Potential**: Over **19,642 buildings >80 years old** in SCM, creating a long-term project pipeline. - **Demand Drivers**: - Nuclear family formation, urban migration, premium housing demand. - Upgrade cycle from old, unsafe structures. - Proximity to BKC, Lower Parel, Coastal Road, Metro, and Worli Sea Link. - **Supply Constraints**: Virtually no freehold land; redevelopment is primary source of new inventory. --- ### **Growth Strategy** 1. **Geographic Expansion**: Extend footprint into **Bandra and Santacruz (E)**. 2. **Segment Diversification**: Strengthen **commercial presence** while maintaining dominance in **value-luxury residential** (67% of pipeline). 3. **Build-to-Sell Model**: Monetize commercial assets (e.g., CCIL, Saraswat Bank) to accelerate cash flow and reduce balance sheet risk. 4. **Phased Pipeline Rollout**: Launch ~**₹6,000 crores GDV** over 36–48 months to ensure **stable cash flows and capital recycling**. 5. **Brand Extension**: Upcoming **₹2,000 crore project in Bandra (Mount Mary)** slated for 2026–27. --- ### **Management & Execution Excellence** - **Leadership**: Decades of experience in real estate, finance, and legal compliance. - **Execution Model**: Dedicated teams for **sourcing, marketing, sales closure, and post-sale care**, ensuring high conversion and retention. - **Partnerships**: Collaborates with **Sanjay Puri Architects**, **Vivek Bhole Architects**, **Fem Constructions**, and **ACC India** for quality delivery.