IndiaOne Finance - Company Dashboard

Governance Classic Home

Suraj Estate Developers LtdResidential- Commercial ProjectsINE843S01025Consolidated₹216.80+23.90 (+12.39%)Jun-26

Valuation

Market Cap₹1.03K Cr

TTM PE10.90x

Forward PE12.78x

PEG6.26

Book Value₹207.87

P/B1.04x

TTM EPS₹19.85

Fwd EPS₹16.93

TTM Revenue₹568.10 Cr

TTM PAT₹91.87 Cr

TTM EBITDA₹221.43 Cr

TTM EBIT₹216.79 Cr

Last Qtr PAT₹22.85 Cr

Last Qtr EBITDA₹53.28 Cr

Last Qtr EBIT₹52.18 Cr

Profitability

ROE9.25%

ROCE13.63%

TTM NPM16.17%

TTM EBITDA %38.98%

Curr OPM15.63%

Last OPM10.66%

Curr NPM—

Last NPM—

Curr EPS₹4.94

Last EPS₹2.32

Balance sheet

Equity₹23.14 Cr

Reserve₹969.90 Cr

Total Debt₹641.96 Cr

D/E0.65x

Interest %97.99%

Curr Interest₹22.39 Cr

Price / range

Close₹216.41

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+12.57%

1W+23.99%

1M+10.73%

3M+10.67%

6M+7.86%

1Y-27.49%

2Y-72.77%

3Y—

5Y—

Diwali-16.73%

Sector peers — Residential- Commercial Projects

Company	Close	Mkt Cap	TTM P/E	ROE
DLF	660.25	₹1.63L Cr	36.76	9.78%
LODHA	1138.00	₹1.14L Cr	27.55	17.73%
PHOENIXLTD	1929.00	₹68.99K Cr	53.90	14.84%
OBEROIRLTY	1821.00	₹66.21K Cr	21.70	17.02%
PRESTIGE	1474.00	₹63.49K Cr	55.73	7.78%
GODREJPROP	1696.90	₹51.12K Cr	31.94	8.31%
ANANTRAJ	595.20	₹21.42K Cr	36.07	10.02%
BRIGADE	608.75	₹19.86K Cr	28.57	11.49%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	86.38-31.9%	49.10	87.04	141.08	126.88	404.10
Other Income	16.46	16.34	15.50	14.99	14.14	60.97
Total Income	102.84-27.1%	65.44	102.53	156.08	141.02	465.07
Interest	16.63	26.75	14.11	15.29	15.93	72.07
Expenditure	-74.36+31.9%	-50.23	-90.89	-107.88	-109.25	-358.24
PBDT	0	0	0	0	0	0
EBITDA	29.74-14.0%	26.77	11.30	49.53	34.60	122.20
Depreciation	-1.09	-1.15	-1.04	-1.04	-1.04	-4.27
EBIT	28.65-14.6%	25.62	10.26	48.49	33.56	117.93
PBT	28.48-10.4%	15.21	11.65	48.20	31.77	106.83
Tax	-7.57	-6.93	-2.93	-12.09	-8	-29.95
Equity	23.89	23.89	0	0	930.51	23.89
OPM	27.69	23.24	13.38	34.16	22.53	22.97
Net Profit	20.91-12.0%	8.29	8.72	36.10	23.77	76.88
NPM	20.33	12.67	10.02	25.59	16.86	16.53
EPS	4.38-12.0%	1.73	1.82	8.52	4.98	16.09

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24
Revenue	404.10-20.3%	506.79+36.7%	370.80
Other Income	60.97	46.44	16.06
Total Income	465.07-15.9%	553.22+43.0%	386.85
Expenditure	-358.24+15.2%	-422.35-46.5%	-288.29
Interest	-72.07	-54.36	-73.24
PBDT	0	0	0
EBITDA	122.20-14.8%	143.43-9.2%	158.03
Depreciation	-4.27	-4.63	-2.28
EBIT	117.93-15.0%	138.80-10.9%	155.75
PBT	106.83-18.4%	130.87+32.8%	98.56
Tax	-29.95	-34.37	-27.18
Equity	23.89	23.89	0
OPM (%)	22.97	23.66	25.00
Net Profit	76.88-20.3%	96.50+35.2%	71.38
NPM (%)	16.53	17.44	18.00
EPS (Rs)	16.09-19.6%	20.01-1.4%	20.29
CEPS	16.09	19.90	20.29

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	144.71+9.2%	98.78	180.05	144.56	132.47	555.86
Other Income	1.52	2.19	1.43	0.86	0.67	5.15
Total Income	146.23+9.8%	100.97	181.48	145.42	133.14	561.01
Interest	22.39	31.79	19.57	20.47	20.65	92.48
Expenditure	-114.92-9.8%	-81.95	-147.33	-101.33	-104.66	-435.27
PBDT	0	0	0	0	0	0
EBITDA	53.28+7.5%	49.83	53.58	64.74	49.58	217.74
Depreciation	-1.10	-1.21	-1.29	-1.04	-1.12	-4.67
EBIT	52.18+7.7%	48.62	52.29	63.70	48.46	213.07
PBT	31.31+9.9%	19.02	34.15	44.09	28.48	125.74
Tax	-8.46	-8.26	-8.99	-11	-7.20	-35.44
Equity	23.14	23.14	0	0	23.14	23.14
OPM	21.41	18.84	18.82	30.32	21.39	22.41
Net Profit	22.85+7.4%	10.76	25.17	33.09	21.28	90.31
NPM	15.63	10.66	13.87	22.76	15.98	16.10
EPS	4.94+7.4%	2.32	5.44	7.15	4.60	19.51

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24
Revenue	555.86+1.2%	549.09+33.2%	412.21
Other Income	5.15	4.08	3.49
Total Income	561.01+1.4%	553.17+33.1%	415.70
Expenditure	-435.27-4.4%	-417.11-29.6%	-321.84
Interest	-92.48	-65.70	-138.90
PBDT	0	0	0
EBITDA	217.74+7.4%	202.65-13.0%	232.93
Depreciation	-4.67	-4.97	-3.66
EBIT	213.07+7.8%	197.68-13.8%	229.27
PBT	125.74-7.6%	136.06+44.9%	93.87
Tax	-35.44	-35.91	-26.38
Equity	23.14	23.14	0
OPM (%)	22.41	24.60	22.58
Net Profit	90.31-9.8%	100.15+48.4%	67.49
NPM (%)	16.10	18.10	16.24
EPS (Rs)	19.51-10.5%	21.80+12.4%	19.39
CEPS	19.51	19.70	19.39

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2024	Final Dividend	1	20 Sep 2024

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split