Parsvnath Developers (PARSVNATH)₹2.82−1.74%Residential, Commercial Projects
In the Dec 2025 quarter (consolidated), Parsvnath Developers reported sales of ₹61.14 Cr, up 5.3% from Dec 2024, and net profit of −₹149 Cr. For the year to Mar 2025, sales were ₹254 Cr and net profit −₹348 Cr.
Company filings, consolidated accounts; latest reported quarter Dec 2025
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 280 | 54.10 | 113 | 208 | 87.13 | 88.21 | 47.08 | 58.09 | 61.08 | 63.16 | 54.07 | 61.14 |
| Expenses | 376 | 86.26 | 109 | 156 | 190 | 75.16 | 57.12 | 51.15 | 82.28 | 58.19 | 78.27 | 65.17 |
| Operating Profit | −94.79 | −32.91 | 3.99 | 51.92 | −103 | 12.97 | −9.97 | 6.98 | −21.93 | 4.99 | −23.95 | −3.99 |
| OPM % | −34.0% | −60.0% | 3.5% | 25.0% | −118.0% | 14.0% | −22.0% | 12.0% | −36.0% | 8.0% | −45.0% | −7.0% |
| Other Income | −94.83 | 1.99 | 4.99 | 1.99 | 84.92 | 1.99 | 0.99 | 62.91 | 103 | 71.92 | 0.99 | 6.98 |
| Interest | 106 | 115 | 68.93 | 55.99 | 223 | 101 | 106 | 88.92 | 149 | 119 | 117 | 129 |
| Depreciation | 25.05 | 14.04 | 14.04 | 15.04 | 14.02 | 13.03 | 13.03 | 13.03 | 12.04 | 11.03 | 11.02 | 23.05 |
| Profit before tax | −321 | −161 | −75.05 | −16.03 | −255 | −99.17 | −128 | −31.06 | −80.07 | −53.09 | −152 | −149 |
| Tax % | 30.0% | 22.0% | 0.0% | 0.0% | 20.0% | 2.0% | 0.0% | 0.0% | 9.0% | 11.0% | 1.0% | 0.0% |
| Exceptional items | −87.34 | 0.00 | 0.00 | 0.00 | 49.17 | 0.00 | 0.00 | 62.17 | 54.16 | 65.23 | 0.00 | 0.00 |
| Net Profit | −422 | −195 | −75.15 | −16.03 | −308 | −101 | −128 | −31.10 | −87.15 | −59.14 | −154 | −149 |
| EPS (Rs) | −9.61 | −4.48 | −1.71 | −0.37 | −7.04 | −2.31 | −2.93 | −0.71 | −1.95 | −1.35 | −3.52 | −3.28 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 760 | 400 | 275 | 192 | 912 | 1,192 | 358 | 898 | 439 | 461 | 254 | 239 |
| Expenses | 435 | 311 | 203 | 214 | 965 | 1,137 | 374 | 954 | 548 | 540 | 267 | 284 |
| Operating Profit | 324 | 88.74 | 72.84 | −21.95 | −51.90 | 55.91 | −15.97 | −54.85 | −107 | −78.84 | −11.96 | −44.88 |
| OPM % | 43.0% | 22.0% | 26.0% | −11.0% | −6.0% | 4.7% | −4.6% | −6.0% | −25.0% | −17.0% | −4.8% | −18.7% |
| Other Income | −451 | 35.95 | 27.96 | 15.97 | 13.97 | 76.86 | 70.84 | 18.98 | −85.85 | 92.91 | 170 | 183 |
| Interest | 180 | 186 | 234 | 324 | 335 | 480 | 433 | 395 | 393 | 464 | 444 | 514 |
| Depreciation | 5.01 | 29.08 | 28.08 | 30.06 | 29.06 | 27.06 | 37.08 | 59.15 | 66.12 | 57.09 | 52.15 | 57.14 |
| Profit before tax | −314 | −90.15 | −161 | −360 | −403 | −376 | −416 | −491 | −653 | −507 | −338 | −435 |
| Tax % | −64.0% | −45.0% | −8.0% | −10.0% | −9.0% | −3.0% | 3.0% | 1.0% | 23.0% | 17.0% | 3.0% | — |
| Exceptional items | −467 | 3.01 | 1.01 | 0.00 | 1.01 | 1.01 | 0.00 | 1.01 | −97.38 | 63.21 | 117 | 119 |
| Net Profit | −113 | −49.09 | −149 | −325 | −368 | −364 | −429 | −495 | −803 | −596 | −348 | −450 |
| EPS (Rs) | −2.46 | −0.84 | −3.31 | −7.28 | −8.34 | −7.95 | −9.81 | −11.29 | −18.37 | −13.63 | −7.92 | −10.10 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 |
| Reserves | 2,570 | 2,461 | 2,420 | 2,272 | 1,953 | 727 | 391 | −37.13 | −522 | −1,325 | −1,919 | −2,267 |
| Borrowings | 3,143 | 3,092 | 3,126 | 3,915 | 4,406 | 4,215 | 3,143 | 3,522 | 3,539 | 3,429 | 3,243 | 3,326 |
| Other Liabilities | 2,212 | 1,533 | 1,714 | 1,560 | 1,822 | 4,537 | 4,342 | 4,164 | 3,692 | 4,065 | 4,406 | 4,125 |
| Total Liabilities | 8,142 | 7,303 | 7,477 | 7,964 | 8,399 | 9,697 | 8,093 | 7,866 | 6,926 | 6,386 | 5,948 | 5,402 |
| Fixed Assets | 163 | 516 | 480 | 575 | 548 | 563 | 859 | 900 | 919 | 1,027 | 897 | 1,706 |
| CWIP | 845 | 623 | 675 | 645 | 744 | 811 | 912 | 923 | 832 | 899 | 789 | 19.92 |
| Investments | 14.96 | 14.97 | 78.78 | 14.98 | 14.97 | 302 | 343 | 389 | 389 | 175 | 387 | 12.98 |
| Other Assets | 7,120 | 6,150 | 6,243 | 6,730 | 7,092 | 8,021 | 5,980 | 5,654 | 4,786 | 4,286 | 3,874 | 3,662 |
| Inventories | 3,467 | 2,666 | 2,973 | 3,318 | 3,684 | 5,286 | 4,593 | 4,322 | 3,654 | 3,348 | 3,064 | 2,848 |
| Trade receivables | 658 | 665 | 661 | 633 | 637 | 292 | 280 | 332 | 289 | 261 | 204 | 185 |
| Cash & equivalents | 261 | 299 | 174 | 68.21 | 65.22 | 91.25 | 63.23 | 102 | 81.24 | 93.27 | 88.33 | 34.11 |
| Total Assets | 8,142 | 7,303 | 7,477 | 7,964 | 8,399 | 9,697 | 8,093 | 7,866 | 6,926 | 6,386 | 5,948 | 5,402 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −264 | 562 | −32.01 | −332 | 84.95 | 1,311 | 1,564 | 259 | 550 | 374 | 261 | 37.98 |
| Cash from investing activity | −112 | −6.99 | −47.92 | −152 | −89.89 | −469 | −10.99 | −46.92 | 38.93 | −58.93 | −30.93 | −77.88 |
| Cash from financing activity | 425 | −462 | −68.88 | 460 | 0.00 | −814 | −1,573 | −179 | −607 | −325 | −214 | 38.91 |
| Net cash flow | 48.14 | 93.22 | −150 | −23.07 | −6.02 | 26.09 | −25.09 | 33.12 | −18.05 | −10.03 | 17.06 | −1.01 |
| Capex | 65.18 | 81.26 | 59.15 | 70.16 | 103 | 119 | 87.24 | 41.11 | 0.00 | 50.12 | 61.17 | 94.31 |
| Free cash flow | −327 | 482 | −80.64 | −357 | −16.93 | 1,193 | 1,472 | 217 | 578 | 324 | 202 | −41.83 |
| CFO / OP % | −111.9% | 188.0% | −23.9% | −442.9% | −437.0% | −2,550.0% | 2,793.1% | −1,531.9% | −1,006.0% | −343.0% | −330.9% | −283.0% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 432 | 320 | 603 | 837 | 1,211 | 118 | 87 | 340 | 118 | 218 | 162 | 266 |
| Inventory days | 18,697 | — | 25,829 | — | — | 2,650 | 1,971 | 5,863 | 1,633 | 3,143 | 3,214 | 9,766 |
| Days payable | 5,196 | — | 5,892 | — | — | 398 | 366 | 963 | 320 | 678 | 777 | 2,744 |
| Cash conversion cycle | 13,932 | 319 | 20,539 | 836 | 1,210 | 2,368 | 1,691 | 5,239 | 1,430 | 2,681 | 2,598 | 7,288 |
| Working capital days | 2,140 | 1,496 | 2,057 | 3,703 | 4,564 | 213 | 74 | 61 | −140 | −376 | −939 | −1,460 |
| ROCE % | 4.0% | 6.0% | 2.0% | 1.0% | −1.0% | −1.0% | 2.0% | 0.0% | −3.0% | −5.0% | −5.0% | −1.0% |
For the Dec 2025 quarter, Parsvnath Developers reported sales of ₹61.14 Cr, up 5.3% year on year and net profit of −₹149 Cr. The operating margin was −7.0%.
Parsvnath Developers' sales for the year to Mar 2025 were ₹254 Cr; over the last twelve months they were ₹239 Cr.
Net profit for the year to Mar 2025 was −₹348 Cr, and −₹450 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−10.10.
Parsvnath Developers reported borrowings of ₹3,326 Cr at Mar 2025, against cash and equivalents of ₹34.11 Cr.
Cash from operations was ₹37.98 Cr in the year to Mar 2025; after capital spending, free cash flow was −₹41.83 Cr.