Simplex Realty (BSE 503229)₹149.80+4.39%Residential, Commercial Projects
In the Sep 2026 quarter (consolidated), Simplex Realty reported sales of ₹2.80 Cr, up 112.1% from Sep 2025, and net profit of −₹0.54 Cr. For the year to Mar 2026, sales were ₹12.85 Cr and net profit −₹3.78 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.25 | 0.29 | 3.99 | 0.26 | 0.25 | 0.25 | 2.49 | 1.32 | 0.20 | 8.83 | 0.20 | 2.80 |
| Expenses | 1.14 | 1.23 | 4.42 | 1.62 | 1.75 | 1.74 | 2.72 | 2.31 | 1.26 | 9.69 | 1.22 | 4.18 |
| Operating Profit | −0.88 | −0.93 | −0.41 | −1.35 | −1.49 | −1.48 | −0.22 | −0.98 | −1.05 | −0.84 | −1.01 | −1.37 |
| OPM % | −342.4% | −313.4% | −10.6% | −503.8% | −577.0% | −573.2% | −9.3% | −74.5% | −504.8% | −9.7% | −485.8% | −49.2% |
| Other Income | 1.64 | 1.69 | 1.65 | 1.59 | 3.14 | 1.40 | 1.02 | 0.67 | 0.59 | 0.53 | 0.87 | 0.69 |
| Interest | 0.00 | 0.00 | 0.00 | 0.01 | 0.90 | 0.37 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
| Profit before tax | 0.71 | 0.70 | 1.18 | 0.17 | 0.69 | −0.49 | 0.48 | −0.34 | −0.49 | −0.34 | −0.16 | −0.71 |
| Tax % | 27.8% | 17.0% | 19.4% | 5.6% | 32.9% | −39.9% | 334.8% | −25.6% | −26.0% | 480.1% | −52.9% | −23.6% |
| Net Profit | 0.51 | 0.58 | 0.95 | 0.16 | 0.46 | −0.29 | −1.13 | −0.25 | −0.35 | −2.03 | −0.08 | −0.54 |
| EPS (Rs) | 1.72 | 1.98 | 3.19 | 0.56 | 1.56 | −0.99 | −3.81 | −0.86 | −1.19 | −6.62 | −0.49 | −1.74 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 28.44 | 9.16 | 16.31 | 4.62 | 8.98 | 4.07 | 1.90 | 1.57 | 1.75 | 4.77 | 12.85 | 12.03 |
| Expenses | 24.73 | 23.46 | 23.31 | 13.58 | 12.60 | 8.42 | 5.31 | 5.79 | 6.07 | 9.51 | 15.97 | 16.35 |
| Operating Profit | 3.75 | −14.23 | −6.93 | −8.94 | −3.59 | −4.33 | −3.40 | −4.20 | −4.31 | −4.72 | −3.10 | −4.27 |
| OPM % | 13.1% | −155.3% | −42.5% | −193.4% | −40.0% | −106.2% | −178.6% | −267.2% | −245.5% | −99.0% | −24.2% | −35.5% |
| Other Income | −1.46 | 6.05 | −0.66 | 11.14 | 5.00 | 5.15 | 6.09 | 6.06 | 10.90 | 7.76 | 2.84 | 2.68 |
| Interest | 0.00 | 0.29 | 0.10 | 0.56 | 0.35 | 0.20 | 0.09 | 0.02 | 0.01 | 1.31 | 0.28 | 0.00 |
| Depreciation | 0.25 | 0.13 | 0.15 | 0.18 | 0.19 | 0.13 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 |
| Profit before tax | 2.04 | −8.60 | −7.85 | 1.47 | 0.87 | 0.49 | 2.43 | 1.68 | 6.43 | 1.57 | −0.69 | −1.70 |
| Tax % | 178.1% | −29.5% | −21.2% | 21.0% | 61.4% | −11.9% | 27.5% | 25.5% | 21.0% | 17.8% | 442.9% | — |
| Exceptional items | 7.02 | 0.00 | −6.02 | 5.01 | 0.00 | 0.00 | 0.00 | 0.00 | 3.01 | 0.00 | 0.00 | — |
| Net Profit | −2.14 | −6.07 | −6.17 | 1.15 | 0.33 | 0.54 | 1.76 | 1.26 | 5.09 | 1.29 | −3.78 | −3.00 |
| EPS (Rs) | −7.16 | −20.31 | −20.65 | 3.86 | 1.12 | 1.82 | 5.89 | 4.22 | 17.04 | 4.32 | −12.49 | −10.04 |
| Dividend payout % | −13.9% | −3.9% | 0.0% | 0.0% | 0.0% | 0.0% | 17.0% | 23.6% | 5.9% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| Reserves | 117 | 114 | 109 | 103 | 104 | 103 | 105 | 107 | 107 | 112 | 113 | 109 |
| Borrowings | 3.85 | 3.75 | 3.57 | 3.34 | 3.06 | 2.04 | 1.15 | 0.35 | 0.00 | 0.00 | 19.97 | 0.00 |
| Other Liabilities | 12.97 | 9.83 | 5.64 | 4.51 | 3.26 | 2.60 | 2.41 | 2.49 | 7.22 | 2.62 | 2.99 | 6.91 |
| Total Liabilities | 136 | 131 | 121 | 113 | 113 | 111 | 111 | 112 | 117 | 118 | 139 | 119 |
| Fixed Assets | 1.60 | 1.37 | 1.28 | 1.61 | 1.49 | 1.40 | 1.76 | 1.60 | 1.10 | 0.95 | 0.80 | 0.69 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.62 | 0.07 | 0.82 | 1.07 | 9.52 | 32.22 | 30.33 | 25.42 | 23.16 | 22.87 | 19.09 | 13.83 |
| Other Assets | 134 | 129 | 119 | 111 | 102 | 77.24 | 79.14 | 85.35 | 93.14 | 93.76 | 119 | 105 |
| Inventories | 48.68 | 44.93 | 50.43 | 34.67 | 38.98 | 35.03 | 31.53 | 33.46 | 34.28 | 35.63 | 36.26 | 39.06 |
| Trade receivables | 1.03 | 0.05 | 0.50 | 1.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash & equivalents | 1.89 | 1.14 | 1.10 | 0.38 | 0.33 | 0.32 | 0.33 | 3.23 | 0.33 | 0.27 | 3.47 | 0.97 |
| Total Assets | 136 | 131 | 121 | 113 | 113 | 111 | 111 | 112 | 117 | 118 | 139 | 119 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 10.03 | 5.36 | −10.71 | 0.00 | 5.44 | −3.85 | 2.07 | −4.64 | −4.88 | −6.04 | −34.84 | −5.53 |
| Cash from investing activity | −2.04 | −5.53 | 11.55 | 0.00 | −4.83 | 5.31 | −0.94 | 8.41 | 2.65 | 6.27 | 18.95 | 19.31 |
| Cash from financing activity | −6.73 | −0.53 | −0.90 | −0.68 | −0.59 | −1.47 | −1.07 | −0.87 | −0.66 | −0.29 | 18.91 | −16.33 |
| Net cash flow | 1.21 | −0.74 | 0.00 | −0.67 | −0.02 | 0.00 | 0.02 | 2.92 | −2.87 | −0.03 | 3.19 | −2.49 |
| Capex | 0.17 | 0.02 | 0.01 | 0.50 | 0.07 | 0.08 | 0.50 | 0.13 | 0.01 | 0.00 | 0.02 | 0.04 |
| Free cash flow | 9.93 | 5.33 | −10.74 | −0.44 | 5.39 | −3.94 | 1.77 | −4.67 | −4.91 | −6.05 | −34.89 | −5.57 |
| CFO / OP % | −249.0% | 170.0% | 51.0% | −14.0% | −52.0% | 99.0% | −54.0% | 147.0% | 108.0% | 117.0% | 865.0% | 166.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 79 | 2 | 20 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash conversion cycle | 78 | 1 | 19 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working capital days | 8,926 | 1,469 | 4,298 | 2,217 | 7,260 | 2,764 | 6,255 | 14,215 | 18,716 | 17,971 | 6,739 | 2,826 |
| ROCE % | — | 8.5% | −7.1% | −1.1% | −3.2% | 1.2% | 0.2% | 2.2% | 1.6% | 2.0% | 2.3% | −0.3% |
For the Sep 2026 quarter, Simplex Realty reported sales of ₹2.80 Cr, up 112.1% year on year and net profit of −₹0.54 Cr. The operating margin was −49.2%.
Simplex Realty's sales for the year to Mar 2026 were ₹12.85 Cr; over the last twelve months they were ₹12.03 Cr.
Net profit for the year to Mar 2026 was −₹3.78 Cr, and −₹3 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−10.04.
Simplex Realty reported borrowings of ₹0 Cr at Mar 2026, against cash and equivalents of ₹0.97 Cr.
Cash from operations was −₹5.53 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹5.57 Cr.