COMPOSITE RISK SCORE
67
MODERATE
VAL:15/25 · FIN:18/25 · GRO:20/25 · TECH:14/25
📖 P/B RATIO
3.9x
Price to Book
🏛 MARKET CAP
₹17,861Cr
Mid Cap
📊 ROE
10.2%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Anant Raj Limited
💼 BUSINESS MODEL
Anant Raj Limited is primarily engaged in the real estate and infrastructure development business in India.. It develops and constructs residential townships, group housings, commercial developments, information and technology parks, malls, office complexes, affordable housings, data centres, hospitality, and serviced apartments.. The company was formerly known as Anant Raj Industries Limited and changed its name to Anant Raj Limited in October 2012.. The company was founded in 1969 and is headquartered in New Delhi, India.. Operates in Real Estate - Development within the Real Estate sector.
🏰 MOAT & COMPETITION
Mid-cap (₹17,861 Cr) — growing company in a competitive landscape. Profit margin of 21.9% suggests pricing power / cost moat. Key competitors: Ganesh Housing, DLF, Sri Lotus, Prestige Estates.
🚀 CATALYSTS
Company has delivered good profit growth of 73.9% CAGR over last 5 years Revenue growing at 20% — strong top-line momentum. Earnings growth of 28% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹663 — ₹800 (mean ₹721, 3 analysts). Moderate asymmetry — upside +61% vs downside +34% (1.8x).P/E of 32.7x — fair value territory; catalysts needed for re-rating.
🔭 FUTURE OUTLOOK
Analyst consensus: None (3 analysts). Latest quarter earnings grew 31% YoY — positive trajectory.
✅ PROS
Company has delivered good profit growth of 73.9% CAGR over last 5 years
❌ CONS
Stock is trading at 4.01 times its book value Company has a low return on equity of 8.50% over last 3 years. Promoter holding has decreased over last 3 years: -5.81%
P/E at 33x
P/B at 3.9x
Analyst target: ₹721 (+45.3%)
1Y return: +6.6%
ROE: 10.2%
Profit margin: 21.9%
Revenue growth: 20.0%
Debt/Equity: 13%
Revenue growth: 20.0%
Earnings growth: 28.2%
Beta: 0.28
Sector: Real Estate
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
1585.4
1196.0
806.6
417.2
27.8
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 146.0
Mar 2015: 103.0
Mar 2016: 211.2
Mar 2017: 190.2
Mar 2018: 216.7
Mar 2019: 342.3
Mar 2020: 545.4
Mar 2021: 1378.6
Mar 2022: 266.8
Mar 2023: 104.9
Mar 2024: 65.0
Mar 2025: 40.0
TTM: 32.7
32.7
P/B Ratio at current CMP
1.4
1.2
1.0
0.8
0.6
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2014: 0.7
Mar 2015: 0.7
Mar 2016: 0.7
Mar 2017: 0.7
Mar 2018: 0.7
Mar 2019: 1.2
Mar 2020: 1.2
Mar 2021: 1.2
Mar 2022: 1.1
Mar 2023: 1.1
Mar 2024: 0.9
Mar 2025: 0.8
Sep 2025: 0.8
0.8
Market Cap to Sales at current MCap
82.2
63.2
44.2
25.3
6.3
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 37.0
Mar 2015: 36.9
Mar 2016: 41.4
Mar 2017: 38.3
Mar 2018: 37.2
Mar 2019: 51.0
Mar 2020: 64.7
Mar 2021: 71.4
Mar 2022: 38.7
Mar 2023: 18.7
Mar 2024: 12.0
Mar 2025: 8.7
TTM: 7.4
7.4
Earnings Per Share (₹)
17.4
13.2
8.9
4.6
0.3
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 3.4
Mar 2015: 4.8
Mar 2016: 2.4
Mar 2017: 2.6
Mar 2018: 2.3
Mar 2019: 1.4
Mar 2020: 0.9
Mar 2021: 0.4
Mar 2022: 1.9
Mar 2023: 4.7
Mar 2024: 7.6
Mar 2025: 12.4
TTM: 15.2
15.2
💎 Valuation & Financial Metrics
P/E RATIO
32.7x
Trailing twelve months
P/B RATIO
3.9x
Price to Book value
PROFIT MARGIN
21.9%
Net profit margin
OPM
24.4%
Operating profit margin
PEG RATIO
0.35
Price/Earnings to Growth
EV/EBITDA
28.7x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.15%
Annual yield
GROSS MARGIN
29.8%
Gross profit margin
INDUSTRY AVERAGES — RESIDENTIAL, COMMERCIAL PROJECTS
P/E 33.9x (below avg)
P/B 2.5x (sector fair)
ROCE 16.6% (below avg)
ROE 15% (sector good)
OPM 25% (sector good)
Div Yield 0.47%
D/E <50 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
N/A —
N/A —
N/A
N/A
Q3 FY25
₹535 Cr —
₹110 Cr —
N/A
26.7%
Q4 FY25
₹541 Cr +1.1%
₹119 Cr +7.8%
N/A
28.1%
Q1 FY26
₹592 Cr +9.6%
₹126 Cr +5.9%
N/A
27.1%
Q2 FY26
₹631 Cr +6.5%
₹138 Cr +9.7%
N/A
28.2%
Q3 FY26
₹642 Cr +1.7%
₹144 Cr +4.4%
N/A
29.4%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹462 Cr —
₹57 Cr —
₹423 Cr —
FY23
₹957 Cr +107.2%
₹151 Cr +167.4%
₹33 Cr -92.2%
FY24
₹1,483 Cr +55.0%
₹266 Cr +76.0%
₹-26 Cr -177.6%
FY25
₹2,060 Cr +38.9%
₹426 Cr +60.1%
₹97 Cr +478.6%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Anant Raj Limited Makes Its Money
Quarterly
Annual
Revenue
₹642 Cr
Cost of Revenue
₹444 Cr
Gross Profit
₹198 Cr
Op. Expenses
₹42 Cr
Operating Inc.
₹156 Cr
Tax
₹30 Cr
Interest
₹3 Cr
Other
₹19 Cr
Net Income
₹144 Cr
(22.5% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹631 Cr
Cost of Revenue
₹439 Cr
Gross Profit
₹192 Cr
Op. Expenses
₹34 Cr
Operating Inc.
₹157 Cr
Tax
₹28 Cr
Other
₹10 Cr
Net Income
₹138 Cr
(21.9% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹592 Cr
Cost of Revenue
₹424 Cr
Gross Profit
₹168 Cr
Op. Expenses
₹25 Cr
Operating Inc.
₹143 Cr
Tax
₹26 Cr
Other
₹10 Cr
Net Income
₹126 Cr
(21.2% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹541 Cr
Cost of Revenue
₹377 Cr
Gross Profit
₹163 Cr
Op. Expenses
₹30 Cr
Operating Inc.
₹134 Cr
Tax
₹23 Cr
Other
₹28 Cr
Net Income
₹119 Cr
(22.0% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹2.1K Cr
Cost of Revenue
₹1.5K Cr
Gross Profit
₹577 Cr
SG&A
₹15 Cr
Operating Inc.
₹461 Cr
Tax
₹69 Cr
Interest
₹10 Cr
Net Income
₹426 Cr
(20.7% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.5K Cr
Cost of Revenue
₹1.1K Cr
Gross Profit
₹403 Cr
SG&A
₹12 Cr
Operating Inc.
₹316 Cr
Tax
₹54 Cr
Interest
₹33 Cr
Net Income
₹266 Cr
(17.9% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹957 Cr
Cost of Revenue
₹710 Cr
Gross Profit
₹247 Cr
SG&A
₹12 Cr
Operating Inc.
₹181 Cr
Tax
₹52 Cr
Interest
₹31 Cr
Net Income
₹151 Cr
(15.8% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹462 Cr
Cost of Revenue
₹347 Cr
Gross Profit
₹115 Cr
SG&A
₹10 Cr
Operating Inc.
₹59 Cr
Tax
₹23 Cr
Interest
₹27 Cr
Other
₹39 Cr
Net Income
₹57 Cr
(12.2% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of Anant Raj Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹5.4K Cr
Cash & Equiv.: ₹292 Cr (5.4%)
Receivables: ₹45 Cr (0.8%)
Inventory: ₹873 Cr (16.0%)
Other Current: ₹1.4K Cr (25.3%)
PP&E: ₹248 Cr (4.6%)
Other Non-Curr.: ₹2.6K Cr (47.9%)
Liab. + Equity
₹5.4K Cr
Current Liab.: ₹523 Cr (9.6%)
Long-Term Debt: ₹316 Cr (5.8%)
Other Liab.: ₹180 Cr (3.3%)
Equity: ₹4.4K Cr (81.3%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹5.2K Cr
Cash & Equiv.: ₹330 Cr (6.3%)
Receivables: ₹126 Cr (2.4%)
Inventory: ₹1.2K Cr (22.0%)
Other Current: ₹1.1K Cr (20.2%)
PP&E: ₹340 Cr (6.5%)
Other Non-Curr.: ₹2.2K Cr (42.7%)
Liab. + Equity
₹5.2K Cr
Current Liab.: ₹490 Cr (9.4%)
Long-Term Debt: ₹389 Cr (7.4%)
Other Liab.: ₹166 Cr (3.2%)
Equity: ₹4.2K Cr (80.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹4.8K Cr
Cash & Equiv.: ₹219 Cr (4.5%)
Receivables: ₹171 Cr (3.5%)
Inventory: ₹1.2K Cr (24.5%)
Other Current: ₹978 Cr (20.3%)
PP&E: ₹125 Cr (2.6%)
Other Non-Curr.: ₹2.1K Cr (44.5%)
Liab. + Equity
₹4.8K Cr
Current Liab.: ₹372 Cr (7.7%)
Long-Term Debt: ₹308 Cr (6.4%)
Other Liab.: ₹284 Cr (5.9%)
Equity: ₹3.9K Cr (80.0%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹5.2K Cr
Cash & Equiv.: ₹330 Cr (6.3%)
Receivables: ₹126 Cr (2.4%)
Inventory: ₹1.2K Cr (22.0%)
Other Current: ₹1.1K Cr (20.2%)
PP&E: ₹340 Cr (6.5%)
Other Non-Curr.: ₹2.2K Cr (42.7%)
Liab. + Equity
₹5.2K Cr
Current Liab.: ₹490 Cr (9.4%)
Long-Term Debt: ₹389 Cr (7.4%)
Other Liab.: ₹166 Cr (3.2%)
Equity: ₹4.2K Cr (80.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹4.9K Cr
Cash & Equiv.: ₹305 Cr (6.3%)
Receivables: ₹100 Cr (2.0%)
Inventory: ₹1.4K Cr (29.1%)
Other Current: ₹918 Cr (18.8%)
PP&E: ₹219 Cr (4.5%)
Other Non-Curr.: ₹1.9K Cr (39.3%)
Liab. + Equity
₹4.9K Cr
Current Liab.: ₹464 Cr (9.5%)
Long-Term Debt: ₹467 Cr (9.6%)
Other Liab.: ₹252 Cr (5.2%)
Equity: ₹3.7K Cr (75.7%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹4.4K Cr
Cash & Equiv.: ₹34 Cr (0.8%)
Receivables: ₹51 Cr (1.2%)
Inventory: ₹1.2K Cr (27.5%)
Other Current: ₹895 Cr (20.6%)
PP&E: ₹231 Cr (5.3%)
Other Non-Curr.: ₹1.9K Cr (44.7%)
Liab. + Equity
₹4.4K Cr
Current Liab.: ₹380 Cr (8.7%)
Long-Term Debt: ₹874 Cr (20.1%)
Other Liab.: ₹244 Cr (5.6%)
Equity: ₹2.9K Cr (65.6%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹4.4K Cr
Cash & Equiv.: ₹19 Cr (0.4%)
Receivables: ₹22 Cr (0.5%)
Inventory: ₹1.1K Cr (25.9%)
Other Current: ₹978 Cr (22.3%)
PP&E: ₹210 Cr (4.8%)
Other Non-Curr.: ₹2.0K Cr (46.1%)
Liab. + Equity
₹4.4K Cr
Current Liab.: ₹616 Cr (14.0%)
Long-Term Debt: ₹900 Cr (20.5%)
Other Liab.: ₹195 Cr (4.4%)
Equity: ₹2.7K Cr (61.0%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
💸 Looking into Anant Raj Limited's Cash Flow
Annual
Operating CF
₹97 Cr
Capital Exp.
₹77 Cr
Free Cash Flow
₹20 Cr
Dividends
₹25 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹33 Cr
Capital Exp.
₹42 Cr
FY2023 · All values in ₹ Crores
Operating CF
₹423 Cr
Free Cash Flow
₹422 Cr
Retained / Other
₹419 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 316 332 392 443 472 513 535 541 592 631 642
YOY Sales Growth % 98.36% 32.06% 47.59% 57.98% 49.24% 54.34% 36.29% 22.16% 25.56% 23.00% 20.00%
Expenses + 257 252 302 338 369 400 401 398 442 463 472
Material Cost % 76% 72% 73% 71% 74% 74% 71% 70% 72% 70% 69%
Employee Cost % 2% 1% 1% 1% 1% 1% 1% 1% 1% 1% 2%
Operating Profit 60 80 90 104 103 113 134 142 151 168 170
OPM % 19% 24% 23% 24% 22% 22% 25% 26% 25% 27% 26%
Other Income + 10 9 9 11 10 11 9 10 10 10 19
Other income normal 9.61 8.55 8.75 10.53 9.83 10.90 9.33 10.25 9.99 10.10 18.79
Interest 7 8 8 11 4 2 3 3 2 3 3
Depreciation 4 4 5 5 5 8 8 9 8 11 13
Profit before tax 57 76 86 99 104 114 132 141 150 164 172
Tax % 16% 23% 19% 11% 14% 8% 17% 16% 17% 17% 17%
Net Profit + 50 60 71 84 91 106 110 119 126 138 144
Profit from Associates 2 2 2 -4 1 1 1 1 1 1 2
Minority share 1 -0 0 -6 -0 -0 -0 -0 -0 -0 0
Profit excl Excep 50 60 71 84 91 106 110 119 126 138 144
Profit for PE 51 60 72 78 91 106 110 119 126 138 144
Profit for EPS 51 60 72 78 91 106 110 119 126 138 144
YOY Profit Growth % 105% 79% 57% 59% 80% 76% 54% 51% 38% 31% 31%
EPS in Rs 1.56 1.85 2.22 2.29 2.66 3.09 3.23 3.46 3.67 4.02 4.01
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 480 350 276 250 462 957 1,483 2,060 2,405
Sales Growth % 3.04% -27.20% -20.99% -9.61% 85.00% 107.19% 55.00% 38.88%
Expenses + 370 274 224 214 386 760 1,149 1,568 1,775
Manufacturing Cost % 65% 69% 68% 74% 77% 75% 73% 72%
Employee Cost % 4% 4% 4% 5% 3% 2% 1% 1%
Other Cost % 8% 5% 9% 6% 4% 3% 3% 3%
Operating Profit 110 75 52 35 76 197 334 492 631
OPM % 23% 22% 19% 14% 16% 21% 23% 24% 26%
Other Income + 49 15 10 20 39 48 37 40 49
Exceptional items 0.00 0.00 0.00 0.11 0.12 0.16 0.02 0.00
Other income normal 49.19 14.59 9.50 19.85 39.26 47.76 37.42 40.31
Interest 55 28 15 31 27 32 35 11 12
Depreciation 26 22 18 17 17 17 18 30 41
Profit before tax 79 40 29 8 72 197 319 491 628
Tax % 23% 27% 42% 97% 32% 27% 17% 14%
Net Profit + 66 40 24 9 53 149 271 426 527
Profit from Associates 6 11 8 8 5 5 6 5
Minority share 2 3 2 2 2 4 -10 -1
Exceptional items AT 0 0 0 0 0 0 0 0
Profit excl Excep 66 40 24 9 53 149 271 426
Profit for PE 68 43 27 11 55 153 261 426
Profit for EPS 68 43 27 11 55 153 261 426
Profit Growth % -12% -37% -37% -60% 415% 179% 70% 63%
EPS in Rs 2.29 1.45 0.91 0.36 1.86 4.73 7.63 12.40 15.16
Dividend Payout % 10% 17% 9% 28% 6% 11% 10% 6%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 59 59 59 59 59 65 68 69 69
Reserves 4,128 2,442 2,426 2,440 2,580 2,760 3,588 4,092 4,331
Borrowings + 2,600 1,591 1,691 1,663 1,283 1,079 627 482 563
Long term Borrowings 2,028 1,170 1,250 1,411 900 874 467 389 316
Short term Borrowings 131 151 135 88 68 205 159 77 173
Lease Liabilities 0 0 0 0 0 0 0 15 75
Other Borrowings 442 270 306 164 315 -0 0 0
Other Liabilities + 686 509 412 448 463 452 585 592 483
Non controlling int 43 41 39 37 35 33 28 28 28
Trade Payables 8 4 2 7 6 14 19 20 20
Advance from Customers 235 149 116 111 153 91 239 266
Other liability items 400 315 255 293 268 314 299 278 435
Total Liabilities 7,473 4,602 4,588 4,611 4,385 4,357 4,868 5,235 5,446
Fixed Assets + 2,789 1,351 1,342 1,326 1,310 1,305 1,314 1,367 1,489
Land 194.81 19.01 25.36 25.35 24.50 24.50 15.53 24.21
Building 0.00 0.00 0.00 1.09 1.09 1.91 14.99 27.85
Plant Machinery 71.22 32.43 32.46 32.49 32.57 38.19 58.73 77.15
Equipments 19.18 15.28 15.56 16.06 16.33 16.97 17.53 21.41
Furniture n fittings 9.90 8.28 8.30 8.82 9.51 10.19 10.47 11.05
Vehicles 26.69 20.53 19.91 20.63 20.42 21.34 21.37 25.57
Intangible Assets 329.80 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00
Other fixed assets 2,342.09 1,413.77 1,415.12 1,413.45 1,413.84 1,413.89 1,414.12 1,448.48
Gross Block 2,993.69 1,509.30 1,516.76 1,517.89 1,518.26 1,526.99 1,552.74 1,635.72
Accumulated Depreciation 204.85 158.62 175.13 191.78 208.21 221.70 238.96 268.40
CWIP 192 146 140 90 48 18 22 36 31
Investments 594 402 461 423 460 460 302 311 313
Other Assets + 3,899 2,703 2,645 2,772 2,567 2,573 3,231 3,520 3,612
Inventories 1,146 962 1,388 1,457 1,135 1,197 1,416 1,151 873
Trade receivables 105 62 72 44 22 51 100 126 45
Cash Equivalents 266 65 18 37 31 69 321 346 377
Loans n Advances 21 17 2 1 4 4 1 9 787
Other asset items 2,360 1,597 1,165 1,233 1,375 1,252 1,393 1,888 1,530
Total Assets 7,473 4,602 4,588 4,611 4,385 4,357 4,868 5,235 5,446
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + -127 -305 810 -84 -150 423 33 -26 97
Profit from operations 162 97 108 20 44 85 201 335 496
Receivables -14 6 51 -14 25 21 -32 -48 -26
Inventory 14 -24 184 -426 -69 322 -62 -219 265
Payables 3 1 -4 -3 5 -1 8 6 1
Loans Advances -0 -0 -0 -0 -0 -0 46 -30 -75
Operating borrowings -0 -0 -0 -0 -0 -0 -31 -46 -82
Other WC items -267 -372 484 351 -148 20 -45 30 -412
Working capital changes -265 -390 715 -91 -187 362 -116 -307 -330
Direct taxes -25 -15 -11 -12 -7 -23 -52 -54 -69
Other operating items 1 3 -1 -0 -0 -0 -0 -0 -0
Cash from Investing Activity + -33 -229 1,707 -5 85 31 -20 181 -72
Fixed assets purchased -34 -178 0 -4 -4 -1 -12 -41 -62
Fixed assets sold 0 3 496 0 1 1 4 15 0
Capital WIP -0 -64 46 6 36 43 -29 -3 -15
Investments purchased -18 -11 0 -59 -1 -38 -0 -0 -31
Investments sold 14 62 191 13 42 0 0 158 0
Interest received 6 5 3 0 19 36 42 33 35
Dividends received 0 0 6 0 0 0 0 0 0
Other investing items -0 -46 964 39 -7 -10 -24 19 0
Cash from Financing Activity + 193 675 -2,679 43 83 -461 2 116 1
Proceeds from shares 0 0 0 0 0 0 0 578 100
Proceeds from debentures 0 0 0 0 0 3 0 0 0
Redemption of debentures 0 0 0 0 0 0 0 0 0
Proceeds from borrowings 487 821 1 68 161 0 0 0 14
Repayment of borrowings -255 -55 -910 -6 -48 -521 -4 -407 -78
Interest paid fin -42 -51 -26 -14 -28 -26 -31 -33 -10
Dividends paid -6 -9 -9 -3 -1 -3 -4 -16 -25
Other financing items 10 -32 -1,735 -2 -2 86 40 -7 -0
Net Cash Flow 33 141 -162 -46 18 -7 15 271 25
Free Cash Flow -162 -544 1,352 -82 -118 466 -5 -55 20
CFO/OP -73% -263% 1,088% -137% -403% 588% 43% 9% 34%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 87 80 65 95 64 17 20 25 22
Inventory Days
Days Payable
Cash Conversion Cycle 87 80 65 95 64 17 20 25 22
Working Capital Days 877 1,113 1,522 1,946 2,638 1,191 659 480 323
ROCE % 2% 2% 1% 1% 1% 2% 6% 9% 11%
🏭 Industry Peers — Residential, Commercial Projects
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Ganesh Housing ★ ₹694 13.8 ₹5,790 44.0% -66.6% 69 2 DLF ₹600 34.4 ₹148,457 6.5% +56.1% 66 3 Sri Lotus ₹147 31.7 ₹7,196 37.1% +36.2% 66 4 Prestige Estates ₹1,427 63.4 ₹61,482 7.7% +1157.6% 65 5 Lodha Developers ₹911 26.6 ₹90,974 16.6% +9.3% 64 6 Kesar India ₹1,243 118.8 ₹3,552 23.4% +808.8% 63 7 Oberoi Realty ₹1,719 27.7 ₹62,509 17.7% +3.5% 61 8 Phoenix Mills ₹1,812 52.2 ₹64,793 12.8% +50.0% 59 9 Anant Raj ₹496 33.9 ₹17,832 11.2% +30.8% 51
★ Ganesh Housing ranks higher on combined P/E, ROCE, and growth metrics in Residential, Commercial Projects
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 60.01% 60.16% 60.12% 60.12% 57.41% 57.41% FIIs 13.07% 12.88% 10.62% 10.72% 11.14% 10.88% DIIs 6.71% 6.57% 6.22% 5.82% 5.20% 4.83% Public 20.21% 20.38% 23.04% 23.32% 26.26% 26.89% No. of Shareholders 1,56,568 2,12,034 2,57,866 2,91,165 3,35,175 3,68,350
🟢 CATALYSTS
🏆 Revenue Growth 20%: Above sector norm of 10% — strong top-line momentum.
💹 Analyst Upside (45%): Mean target of ₹721 above current price.
🔀 Low Beta (0.28): Less volatile than market — defensive play.
🇮 Earnings Growth (28%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 Market Risk: Broader market correction or sentiment shift could impact stock.
💰 Sector Risk: Regulatory or competitive changes in Real Estate space.
🔓 Execution Risk: Growth may not meet elevated expectations.
🕸 Factor Analysis · Radar
Momentum 5/10: 1M +22.3%, 6M -21.9%, RSI 52, MACD bullish, Below 200DMA
Sentiment 8/10: Analyst upside +45.3%, Rec: none
Value 5/10: P/E 32.7, P/B 3.9, PEG 0.35, EV/EBITDA 28.7
Quality 7/10: Margin 21.9%, D/E 13
Low Volatility 7/10: Beta 0.28, Ann. vol 46%
Momentum
5
Sentiment
8
Value
5
Quality
7
Low Vol
7
Momentum 5/10 1M +22.3%, 6M -21.9%, RSI 52, MACD bullish, Below 200DMA
Sentiment 8/10 Analyst upside +45.3%, Rec: none
Value 5/10 P/E 32.7, P/B 3.9, PEG 0.35, EV/EBITDA 28.7
Quality 7/10 Margin 21.9%, D/E 13
Low Volatility 7/10 Beta 0.28, Ann. vol 46%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 45.3% analyst upside OPM of 24% provides margin buffer
HOLD Retain existing position; wait for better entry; FII stake falling (-0.26%) Miss further upside if momentum continues; 1M return of +22.3% shows momentum
SELL Lock in +6.6% 1Y return; redeploy into Ganesh Housing at lower P/E Avoid further drawdown
REASONS TO BUY
Analyst upside of 45.3% with mean target of ₹721
Revenue growing at 20.0% YoY (sector norm: 3%)
REASONS TO SELL / AVOID
FII stake falling (-0.26%) — institutional exit signal
Ganesh Housing offers lower P/E (13.8) with ROCE of 44.0% in the same sector
Anant Raj Limited trades at ₹496.30 with a composite risk score of 67/100.
The stock scores 15/25 on valuation, 18/25 on financial health, 20/25 on growth, and 14/25 on technicals.
The company is currently profitable with moderate return on equity.
Analyst consensus suggests upside of 45.3% with a mean target of ₹721.
Revenue growth is at 20.0% — a strong positive signal.
Within Residential, Commercial Projects , Ganesh Housing (P/E 13.8, ROCE 44.0%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Positive for Real Estate but monitor closely. The current recommendation is SPECULATIVE BUY .
PROFITABLE
UPSIDE POTENTIAL