Professional Documents
Culture Documents
December 2015
10 - 16
17 - 20
21 - 24
25 - 30
31 - 33
34 - 35
36 - 38
40 - 44
45 - 48
49
50
Area information
Sales
Cash Flows
Debt
Leadership
Location Maps
Project Pictures
Disclaimer
39
3-9
Company Overview
Contents
Company Overview
Sales and Marketing offices in Delhi-NCR, Mumbai, United Arab Emirates and Kingdom of Saudi Arabia
Strong in-house execution capability together with established relationships with leading contractors in the country with focus on
Projects under development totaling 21.29 msft / (PPLs economic interest 18.68 msft)
Revenues of INR 363 crores and EBITDA of INR 79 crores for the quarter ended December 31, 2015.
Completed 50 residential projects and 4 commercial projects spanning over 27.23 msft (PPLs economic interest 24.35 msft)
Established presence in premium affordable housing through its wholly owned subsidiary, Provident Housing Limited;
Projects in Bengaluru, Chennai, Kochi, Coimbatore, Hyderabad, Mysore, Mangalore, Pune, Mumbai and Colombo.
Amongst South Indias leading real estate developer with an established presence in residential segment comprising of luxury and
of repute;
Deep domain knowledge of 40 years of the Promoter Mr. Ravi Puravankara, and his team have established Puravankara as a developer
Overview
Ongoing projects with developable area of 7.18 msft / 6,848 units (PHLs economic interest 6.52 msft/ 6,243 units)
Lower cost of construction through use of technology and innovative construction techniques
Affordability is a combination of
Caters to the premium affordable housing segment targeting first time home buyers
Established Provident Housing Limited in 2008 to create mid and mass housing projects comprising quality affordable apartments in
FY 2014-2015
FY 2013- 2014
FY 2012-2013
FY 2011-2012
FY 2009-2010
Ongoing
20%; 21.29 msft
sft
Upcoming
ng
23%; 24.53 msft
La Bank
Land
57%; 61.73
61. msft
Property Breakdown
FSI Cost of Land for Upcoming and Land bank is Rs. 109 psft
Land portfolio
0.14
Mumbai
20.48
6.75
24.35
17.60
6.75
Puravankara*
Provident
Saleable Area
Puravankara*
Provident
27.23
Colombo
Total
Mysore
Mangalore
Pune
1.89
Kochi
-
0.70
Kolkata
Hyderabad
3.06
Chennai
Coimbatore
21.44
6.51
12.17
18.68
7.18
14.11
21.29
0.42
0.59
2.43
0.24
4.84
12.77
(A)
Completed Ongoing
Bengaluru
Region
2.48
47.37
49.85
3.54
58.19
61.73
2.00
0.20
4.23
0.93
3.85
0.56
4.66
45.30
(C)
Land Assets
Total
11.33
75.86
87.19
13.97
93.58
107.55
2.00
0.20
4.23
0.93
0.42
6.62
2.99
7.36
16.55
66.25
(A)+(B)+(C)
2.34
16.32
18.66
3.25
21.28
24.53
2.18
7.12
7.05
8.18
(B)
Upcoming
Ongoing
12.77
4.84
0.24
2.43
0.59
0.42
21.29
Upcoming
8.18
7.05
7.12
2.18
24.53
60%
Ongoing
Ongoing
14.11
7.18
21.29
Puravankara
Puravankara
Provident
Total
Mangalore
34%
13%
By entity
Upcoming
Kochi
33%
Bengaluru
Chennai
Kochi
Coimbatore
Hyderabad
Mangalore
Total
Hyderabad
Coimbatore
29%
Chennai
23%
2%
Bengaluru
29%
1%
11%
3%
9%
By geography
Upcoming
21.28
3.25
24.53
Provident
87%
66%
6%
Residential
Commercial
Total
Ongoing
20.70
0.59
21.29
94%
97%
Residential
By segment
Ongoing
Upcoming
Upcoming
23.01
1.52
24.53
Commercial
Ongoing
Upcoming
FY12
FY13
FY14
1,313
FY12
FY13
FY14
1,284
FY15
1,463
FY15
1,691
FY11
1,184
FY12
1,349
FY13
1,786
FY14
FY15
1,695 1,780
FY12
FY13
FY11
146
196
24% 24%
356
29%
1,900
FY15
12%
155
2,173 2,261
FY14
19%
243
1,576 1,687
0%
FY15
100
150
200
250
30%
40%
300
50
FY14
31%
408
50%
60%
10%
FY13
37%
480
100
FY12
49% 48%
397
350
400
20%
FY11
281
61%
595
70%
200
300
400
500
600
700
Note:
Income, profit and ratios have been disclosed including prior period income, if any.
* Debt excludes OCDs and finance lease.
FY11
515
764
1,117
FY11
600
816
1,248
0%
5%
10%
15%
20%
25%
30%
FY12
136
17%
FY15
10%
133
Q3FY16
10
PAT
33
FY14
Collections
367
Q3FY15
Revenue
379 363
160
12%
305
FY13
19%
FY11
118
20%
243
50
100
150
200
250
300
0%
5%
10%
15%
20%
25%
Area Information
10
Notes:
1. Launch area of entire project
2. Represents area completed based on receipt of Occupancy Certificate or such other equivalent permission
28.04
(2.98)
28.43
(3.87)
4.26
(3.31)
1.12
28.43
24.01
23.74
(3.18)
7.28
28.04
FY15
Closing Area
5.80
23.74
FY14
(2.23)
21.12
Opening Area
FY13
FY12
21.29
(2.83)
0.11
24.01
11
9MFY16
Oceana
Swanlake
Atria Platina
Skywood
Grandbay
Eternity
Midtown Residences
10
Welworth City
Sunworth I
14
15
Pudupakkam, Chennai
100%
100%
100%
100%
100%
60%
73%
75%
100%
100%
100%
62%
100%
100%
1.34
0.36
0.36
15.46
1.41
3.46
1.88
0.10
0.19
0.34
0.96
0.51
1.24
0.09
1.17
0.27
0.41
344
344
11,752
1,440
3,360
1,830
230
600
265
730
42
729
96
249
849
1,332
Balance collection due from completed projects on units sold till date Rs.202 crores.
344
344
11,856
1,440
3,360
1,830
306
600
265
730
70
729
96
100%
100%
2.09
Units
2.
0.36
0.36
15.78
1.41
3.46
1.88
0.18
0.27
0.45
0.96
0.51
1.24
0.14
1.17
0.27
249
849
100%
Msft
0.36
0.36
15.46
1.41
3.46
1.88
0.10
0.19
0.34
0.96
0.51
1.24
0.09
1.17
0.27
0.41
1.34
2.09
Msft
Puravankara's
Share Area
Developable Area Launched
The Company also holds inventory of 0.08 msft under Properties Held for sale as on the reporting date.
Cosmo City - II
1.34
0.41
1,332
Units
Msft
2.09
JD / JV Share
for Developer
Total
Flats
Developable
Area
1.
Notes:
16
Provident
NEARING COMPLETION
Cosmo City I
13
Pudupakkam, Chennai
Doddaballapur Rd,
Bengaluru
Mysore Road, Bengaluru
OMR, Chennai
Primus
Provident
Gainz
11
12
COMMERCIAL
Mallasandra, Bengaluru
High Crest
Mallasandra, Bengaluru
Highlands
Location
Yelahanka, Bengaluru
Project
Venezia
Puravankara
COMPLETED
S.No.
Nos
1.22
1.18
3.20
1.86
0.04
0.11
0.33
0.72
0.43
1.19
0.07
0.87
0.18
0.25
29
29
0.03
0.03
10,633 13.70
1,201
3,117
1,812
222
448
223
704
36
561
62
157
780
2.06
Msft
8%
8%
89%
83%
93%
99%
37%
59%
96%
75%
84%
96%
81%
75%
66%
60%
91%
99%
315
315
1,119
239
243
18
152
42
26
168
34
92
69
22
Nos
On Area Launched
Sold Cumulative
1,310
0.33
0.33
1.76
0.23
0.26
0.02
0.06
0.08
0.01
0.24
0.08
0.05
0.02
0.30
0.09
0.16
0.12
0.03
Mn sft
Inventory
12
92%
92%
11%
17%
7%
1%
63%
41%
4%
25%
16%
4%
19%
25%
34%
40%
9%
1%
Project
Palm Beach
Westend
Sound of Water
Windermere I
Windermere - II
Windermere - III
Bluemont
Amaiti
Whitehall
Skydale
10
11
12
0.57
The Tree
Sunworth II
16
17
13.78
1.33
0.42
0.58
Selvapuram, Coimbatore
Green Park
Derebail, Mangalore
Skyworth
14
15
0.65
0.49
Harmony
Thannisandra Road,
Bengaluru
0.40
0.57
0.81
0.28
0.94
1.63
0.55
1.12
1.93
0.44
9,617
1,344
560
560
324
548
314
192
342
486
84
728
1,036
207
735
1,171
326
660
Units
Msft
1.08
Total
Flats
Developable
Area
13
Provident
Sunflower
Seasons
Location
Puravankara
UNDER CONSTRUCTION
S.No.
100%
70%
70%
73%
68%
100%
100%
100%
100%
100%
100%
100%
58%
78%
70%
70%
60%
JD / JV Share
for Developer
11.52
1.33
0.40
0.41
0.30
0.44
0.49
0.40
0.57
0.81
0.28
0.94
1.63
0.32
0.88
1.36
0.31
0.65
Msft
8,346
1,344
388
392
237
370
314
192
630
486
84
728
1,036
120
576
825
228
396
Units
11.52
1.33
0.40
0.41
0.30
0.44
0.49
0.40
0.57
0.81
0.28
0.94
1.63
0.32
0.88
1.36
0.31
0.65
Msft
Puravankara's
Share Area
Developable Area Launched
4,898
668
176
138
70
354
162
116
150
408
19
393
895
30
418
515
126
260
Nos
6.86
0.64
0.18
0.12
0.09
0.42
0.25
0.24
0.24
0.68
0.02
0.58
1.36
0.09
0.61
0.74
0.18
0.41
Msft
60%
48%
44%
30%
28%
95%
50%
60%
43%
84%
7%
62%
84%
29%
70%
54%
57%
63%
Sold Cumulative
3,448
676
212
254
167
16
152
76
480
78
65
335
141
90
158
310
102
136
Nos
On Area Launched
4.66
0.69
0.22
0.29
0.21
0.02
0.24
0.16
0.33
0.13
0.26
0.36
0.27
0.23
0.27
0.62
0.13
0.24
Mn sft
Inventory
13
40%
52%
56%
70%
72%
5%
50%
40%
57%
16%
93%
38%
16%
71%
30%
46%
43%
37%
Project
Highlands III
Windermere IV
Moonreach II
21.30
0.59
0.59
Kondapur, Hyderabad
6.57
3.28
0.24
1.28
0.79
0.47
0.14
0.36
15,070
5,109
3,168
121
840
491
288
20
181
Units
Msft
Summit
Puravankara
Medavakkam, Chennai
COMMERCIAL
Sunworth
Amaiti II
Provident
Coronation Square
Mallasandra, Bengaluru
Kotnur, Bengaluru
Evoq
Guindy, Chennai
Location
Puravankara
PHASES TO BE LAUNCHED
S.No.
Total
Flats
Developable
Area
50%
100%
100%
100%
100%
100%
71%
100%
JD / JV Share
for Developer
18.69
0.29
0.29
6.52
3.28
0.24
1.28
0.79
0.47
0.10
0.36
Msft
13,793
5,103
3,168
121
840
491
288
14
181
Units
12.17
0.29
0.29
Msft
Puravankara's
Share Area
Developable Area Launched
4,927
Nos
7.05
0.16
0.16
Msft
58%
54%
54%
0%
0%
0%
0%
0%
0%
0%
0%
Sold Cumulative
8,866
5,103
3,168
121
840
491
288
14
181
Nos
On Area Launched
5.12
0.13
0.13
Mn sft
Inventory
14
42%
46%
46%
0%
0%
0%
0%
0%
0%
0%
0%
1.
2.
Bengaluru
0.96 msft; 705
units
Chennai
0.71 msft;
501 units
Kochi
0.42 msft; 228
units
Provident
0.84 msft; 815
units
15
Puravankara
1.25 msft; 619
units
Pune
Chennai
Lalbagh
Bellandur
Marine Drive
Keshavnagar
Evoq
Notes:
1.
2.
3.
4.
5.
6.
Kochi
Mallasandra
Chennai
Thirumazhsai
Hosur Road
Developable and Saleable Areas are tentative and is subject to approval from authorities
Expected Launch dates are subject to change
Launch dates are in relation to financial year April - March
The area mentioned above form part of upcoming / land bank / ongoing
All the projects are at different stages of approval
Shivarampally Hyderabad launched in Feb-2016 Provident Kenworth
17.52
3.54
3.81
2.18
7.99
0.36
2.00
2.91
0.55
0.23
1.94
Msft
Developable Area
Grand- Total
Residential
Residential
Residential
Residential
Residential
Residential
Residential
Residential
Residential
Development Type
9.53
Joint Development
Joint Venture
Joint Development
Own
Joint Venture
Joint Venture
Own
Joint Development
Joint Development
Model
Development
Provident - Total
Bengaluru
Hyderabad
Shivarampally
Provident
Puravankara -Total
Bengaluru
Bengaluru
Bengaluru
Puravankara
City
Location
S. No
70%
25%
73%
100%
32%
50%
100%
55%
87.50%
PPL Share in JD
9.84
5.02
2.48
0.95
1.59
4.82
0.36
0.64
1.46
0.55
0.12
1.69
Msft
Area
Saleable
Q3FY17
Q2FY17
Q4FY16
Q2FY17
Q4FY16
Q4FY17
Q3FY17
Q2FY17
Q2FY17
16
Sales
17
0.35
6027
Dec-15
Dec-14
143
-3
146
19
25
44
59
42
102
Q2FY16
0.50
5938
479
-28
508
65
32
97
334
76
411
Q1FY16
Realisation trend
791
-70%
-71%
-2%
-47%
-87%
-39%
-80%
-71%
-71%
-20%
-54%
-82%
-45%
-75%
Q3FY16
0.33
5,339
3,898
2,690
3,101
5,747
4,853
5,339
Rs.psft
Dec-15*
3,983
3,212
3,693
5,588
5,198
5,511
Rs.psft
Dec-14
5200
5400
5600
5800
6000
6200
-2%
-16%
-16%
3%
-7%
-3%
4800
Q4FY15
area sold
0.25
6031
247
-35
826
172
90
262
482
82
564
Nos.
Dec-14
Quarter Ended
Sale Realization
0.00
Q3FY15
5511
1.01
0.96
0.33
-3
250
50
88
138
62
50
112
Nos.
Dec-15
Sale Value
5000
Q2FY15
5400
0.96
-0.05
-0.01
-67%
-70%
-4%
-46%
-83%
-41%
-74%
Units Sold
0.20
0.40
0.60
0.80
1.00
1.20
1.01
0.16
0.05
Ongoing Projects
0.33
0.10
0.09
Grand Total
Share of Revenue attributable to
landlord under Revenue Sharing
arrangement
Group Economic Interest
0.26
0.60
0.10
Ongoing Projects
0.14
0.15
0.09
Provident
0.75
msft
msft
0.19
Puravankara
Dec-14
Dec-15
Area Sold
Notes:
*Area sold, units sold and sales values are net of cancellations.
Of the total sales:- 0.31msft (220 units) with sales value of Rs 142 Crs agreements pending executions as on 31-Dec-2015.
Area Sold
Based on Bookings
18
Realization of PPL
0.95
-0.02
2.57
-0.13
Notes:
*Area sold, units sold and sales values are net of cancellations.
2.70
0.49
0.13
Ongoing Projects
0.97
0.23
0.31
Grand Total
0.72
0.44
1.55
0.42
Ongoing Projects
Provident
0.43
0.11
msft
msft
1.98
Dec-14
Dec-15
Area Sold
0.53
Puravankara
Based on Bookings
827
-64%
819
-8
139
-73%
289
428
-38%
34%
334
65
399
Nos.
Dec-15
-74%
-74%
-74%
1,996
-89
2,085
500
212
712
1,127
246
1,373
Nos.
Dec-14
Units Sold
-60%
-72%
36%
-40%
-70%
-74%
-71%
%
Dec-14
438
-8
446
55
82
137
245
64
309
1,272
-71
1,343
192
74
266
868
209
1,077
Dec-15
Sale Value
-67%
-71%
11%
-49%
-72%
-69%
-71%
4,104
2,654
3,089
5,960
5,717
5,908
Rs.psft
Dec-15*
3,935
3,223
3,706
5,594
4,902
5,445
Rs.psft
Dec-14
7%
17%
8%
19
4%
-18%
-17%
Sale Realization
9 months ended
Provident 43%
0.14 msft
Q3 FY16 By Entity
Sales Breakup
Puravankara
57% 0.19 msft
Chennai 16%
0.05 msft
Coimbatore 9%
0.03 msft
Kochi 13%
0.04 msft
Mangalore 1%
0.01 msft
Q3 FY16 By Geography
20
Bengaluru 61%
0.20 msft
Cash Flows
21
1,025
Not Launched
626
703
1,329
1,329
703
444
1,146
1,146
1,328
859
2,187
2,187
288
Provident
Total
Rs. crores
93
1,650
2,804
4,455
4,548
520
87
1,187
1,697
2,884
2,971
180
2,837
3,794
6,811
6,631
1,228
Note:
1.
Includes debtors and unbilled amount of Rs. 577crores
2. Value of inventory has been arrived based on current selling rates
3. Balance cost to go is based on estimates and subject to review on periodic basis
4. Contingencies provided for escalation in prices of cement, steel and other cost related to construction of properties
5. Above numbers in point 1, 2, 3 & 4 pertains to only current ongoing / completed projects and does not include projects under upcoming and land bank
93
2,621
Commercial
3,646
3,739
Launched
(D)
Residential
Contingencies 4
87
484
Not Launched
Commercial
1,738
1,254
Launched
1,825
Residential
Balance cost to go 3
180
1,509
Not Launched
Commercial
2,935
4,625
4,444
939
Puravankara
Launched
(C)
(B)
Inventory 2
Residential
(A)
22
Operating Surplus
53.88
7.19
(136.88)
2.19
(51.52)
(57.67)
(29.87)
(61.14)
(31.43)
43.96
1.59
(44.58)
(64.20)
151.16
(386.36)
(11.48)
(53.48)
(28.37)
(293.03)
537.52
54.40
343.12
140.00
Q2 FY16
Note: Numbers have been regrouped and does not strictly confirm to the presentation under audited AS 3 Cash Flow format
Interest Income
Add
(72.53)
(233.84)
Less
Interest Cost
353.06
(1,310.19)
Project Surplus
(59.75)
C=A-B
(358.00)
(231.86)
Total Expenses
(7.64)
(117.15)
Employee Cost
(257.79)
(901.43)
Expenses
Construction Cost incurred
328.13
1,663.25
38.74
Total Receipts
328.13
-
Q1 FY16
1,462.95
161.56
FY 2015
Receipts
Collection from Sale of Flats
Advance recd for sale of land
Equity Redemption and Dividend from
Associates
(48.32)
1.73
(15.68)
(60.46)
26.09
(279.01)
(8.15)
(47.59)
(24.77)
(198.50)
305.10
305.10
-
Q3 FY16
23
(141.24)
5.51
(111.79)
(182.33)
147.37
(1,023.37)
(27.27)
(162.21)
(84.57)
(749.32)
1,170.74
54.40
976.35
140.00
9M FY16
Rs. crores
211.76
133.27
211.76
(78.49)
61.13
100.74
133.27
(32.53)
(66.13)
(64.34)
(5.41)
3.63
(10.37)
(2.10)
0.10
(8.37)
Q2 FY16
Note: Numbers have been regrouped and does not strictly confirm to the presentation under audited AS 3 Cash Flow format
* Excludes land payment of Rs. 96 Cr for Thirumazhisai, Chennai Land received as OCDs.
165.50
46.25
34.01
(53.26)
-
0.05
2.74
Debentures (Drawal/Repayments)*
Loan to Associates/SubsidiariesInflow/(Repayment)
Advance to Sobha Aviation
61.08
Loan (Drawal/Repayments)
Financing Activity
84.53
(2.74)
(41.64)
0.05
(7.09)
(2.79)
(34.55)
Q1 FY 16
Investment in Subsidiaries/Associates
Investment Activity
FY 2015
149.68
100.74
48.94
96.63
96.63
0.63
1.96
0.34
(1.67)
Q3 FY16
149.68
211.76
(62.08)
91.64
(64.34)
(5.41)
0.05
161.34
(12.48)
(0.09)
0.44
(12.83)
24
9M FY16
Rs. crores
25
(B)
(C)
(B)
(C)
(D)
Inventory Value
Land Cost
Construction Costs 3
1,365
3,177
566
4,625
483
Puravankara
49
170
11
230
Puravankara
750
1,450
159
2,187
172
Provident
17
75
101
Provident
14
20
Purva Star
10
(5)
Others
2,115
4,627
725
6,812
655
Total
81
254
21
356
Total
Rs. Crores
26
Note:
1.
Revenue recognised represents revenue from sale of properties
2. Construction costs have been arrived based on estimates and is subject to revision
3. Others represents income from other subsidiaries net of inter-company transactions
4. Unrecognised revenues / land and construction costs / inventory value pertains to only current ongoing / completed projects and does not include projects under upcoming and
land bank
(A)
Unrecognised as at 31/12/2015
(A)
Revenue Recognised
71
Note:
1.
Eliminations represents inter-company transactions
9%
10%
margins (%)
margins (%)
30%
-8%
87
-9%
832
Total Revenues
Puravankara
3%
margins (%)
9MFY16
-82%
120%
11
margins (%)
-17%
237
Puravankara
Total Revenues
Q3FY16
Result Highlights
5%
80%
18
8%
67%
25
27%
333
Provident
2%
0%
3%
0%
38%
102
Provident
-3%
NA
-4
-4%
NA
-6
1%
158
Starworth
-1%
NA
-2%
NA
-1
5%
45
Starworth
-29
-19
-84
-21
5%
-50%
56
7%
-32%
87
-3%
1,239
Consolidated
3%
-71%
10
4%
60%
16
-4%
363
Consolidated
Rs. crores
27
Basic (Rs)
Diluted (Rs)
Expenses
Material and contract cost
Land cost
Decrease/(increase) in inventory of properties under development and
properties held for sale
Employee benefits expense
Finance expense, net
Depreciation and amortization
Other expenses
Total
Income
Revenue from operations
Revenue from projects
Other operating revenues
Other income
Total
2
(27)
(0)
35
(2)
6
0
0
10
(1)
1.38
1.38
33
10
0
10
17
(0)
16
31
56
4
55
368
25
59
4
48
347
10
(26)
(22)
0.40
0.40
224
24
375
4
1
379
Q3FY15
210
23
358
5
1
363
Q3FY16
23
0.99
0.99
12
(2)
20
3
30
(0)
30
28
63
4
53
396
(140)
284
104
423
2
1
426
Q2FY16
133
5.60
5.60
54
(27)
(4)
132
1
160
(5)
155
117
224
15
232
1,531
(115)
889
169
1,664
14
13
1,691
FY15
Rs. crores
28
Expenses
Material and contract cost
Land cost
Decrease/(increase) in inventory of properties under development and
properties held for sale
Employee benefits expense
Finance expense, net
Depreciation and amortization
Other expenses
Total
Income
Revenue from operations
Revenue from projects
Other operating revenues
Other income
Total
4.74
4.74
2.37
2.37
43
(27)
(2)
114
(2)
35
0
(3)
54
2
112
133
(5)
129
86
0
86
(113)
87
169
11
173
1,148
(383)
85
177
12
164
1,153
56
651
169
1,258
11
13
1,281
9M FY15
753
347
1,227
10
2
1,239
9M FY16
5.60
5.60
133
54
(27)
(4)
132
1
160
(5)
155
(115)
117
224
15
232
1,531
889
169
1,664
14
13
1,691
FY15
Rs. crores
29
1.98
3%
8%
EV/Sales
ROE %
ROCE %
1.88
1.48
9MFY16
7%
5%
36%
NA
PBT Margin
PAT Margin
33%
15%
8%
9%
24%
FY 2015
1.64
2.55
FY 2015
1.75
1.79
0.45
3.82
0.69
0.79
FY 2015
10%
6%
1.79
0.65
11.09
FY 2015
33%
35%
12%
19%
37%
FY 2014
2.02
4.16
FY 2014
2.11
1.78
0.44
3.17
0.70
0.78
FY 2014
12%
7%
2.39
0.74
9.95
FY 2014
13%
32%
19%
29%
48%
FY 2013
1.94
7.10
FY 2013
2.57
1.94
0.48
2.61
0.82
0.94
FY 2013
16%
13%
2.80
1.02
7.97
FY 2013
Note:
Income, profit and ratios have been disclosed including prior period income, if any
Dividend Payout ratio is including Dividend Distribution Tax
Debt/Equity above do not include OCDs.
22%
9MFY16
EBITDA Margin
1.37
0.45
Debt/Capital Employed
4.82
Net Debt/EBITDA
2.18
0.77
Net Debt/Equity
Current Ratio
0.84
Debt/Equity
9MFY16
0.64
Price /BV
19.88
9MFY16
Price/Earnings
Headcount
Fixed Assets
Gross Debt
Share Capital
Cash EPS
Book Value
EPS (Diluted)
Net Profit
EBITDA
Revenues
Total Income
1,033
23.72
2,271
158
122
1,941
2,198
119
9MFY16
4.58
97.68
2.4
9MFY16
-50%
-9%
-3%
9MFY16
56
86
277
1239
9MFY16
1,259
23.72
2,806
223
124
1,780
2,142
119
FY 2015
6.22
95.32
5.6
FY 2015
-17%
-15%
29%
FY 2015
133
155
408
1691
FY 2015
1,135
23.72
2,330
174
92
1,695
2,055
119
FY 2014
7.11
91.65
6.86
FY 2014
-34%
-19%
5%
FY 2014
160
244
480
1,313
FY 2014
30
1,016
21.34
1,554
233
87
1,786
1,793
107
FY 2013
11.74
89.03
11.41
FY 2013
79%
50%
53%
FY 2013
243
356
595
1,248
FY 2013
31
1,920
5,454
1,824
11
Short-term provisions
Total
46
918
5,163
1,036
5,454
3,902
4,190
Total
153
266
32
5,163
271
251
223
438
509
2,308
1,261
12
293
757
69
124
2015
March
158
322
526
2,667
1,263
17
379
10
684
51
122
2015
December
Rs. crores
Trade receivables
335
Trade payables
310
432
656
Short-term borrowings
Current Assets
Current investments
1,078
1,217
Current Liabilities
11
10
Long-term provisions
1,065
1,203
Long-term borrowings
2,261
2,317
Non-current investments
Deferred tax assets (net)
2,142
2,198
Non-Current Liabilities
119
Fixed assets
119
Share capital
2015
2015
Assets
Non-Current Assets
March
December
Shareholders' Funds
Note:
1.
Presentation has been derived based on audited financial statement
2. Figures have been regrouped / re-arranged in the application of funds under land and projects
3. OCDs above represent the Chennai land equity transaction.
4,354
Total
1,028
4,354
2,317
96
1,941
(1,100)
2,594
73
526
127
948
51
684
70
222
119
2,198
31-Dec-15
3,168
158
Projects
Investments
Properties held for development
Advances for land contracts
Land Deposits
Land
Application of Funds
Total
Equity
Reserves and Surplus
Optionally Convertible Debentures
Total Debt
Sources of Funds
2,723
223
4,040
100%
(1,129)
2,241
67
509
124
910
1,094
73%
3%
24%
4,040
100%
69
757
82
185
1,780
2,261
53%
2%
45%
119
2,142
31-Mar-15
33
100%
67%
6%
27%
100%
56%
0%
44%
Rs. crores
Debt
34
158
1,783
12.28%
2,317
0.77
Net debt
Cost of Debt
Net Worth
1,941
46
143
Closing Balance
1,844
Q3 FY16
Opening Balance
in Rs. Cr
0.76
2,307
12.39%
1,743
101
1,844
98
101
1,841
Q2 FY16
0.69
2,261
12.62%
1,557
223
1,780
FY 2015
0.70
2,174
13.40%
1,522
174
1,696
FY 2014
0.82
1,900
14.85%
1,553
233
1,786
FY 2013
35
Shareholding Pattern
36
HSBC
GHI
Reliance AMC
FIIs
Notes
1. Promoter Shares are unencumbered
2. FIIs are included in Others
Promoters
75%
Mutual Funds
Key Shareholders
FPIs
3%
Mutual Funds
6%
DIIs
1%
Others
15%
37
May-15
23.7
23.7
1,498
89.8
57.4
52-week high
52-week low
-22%
2%
% Change QoQ
1,471
62
Jun-15
63
Puravankara
Apr-15
Price on BSE
Mar-15
30-Sep-15
Feb-15
31-Dec-15
Jan-15
60
Dec-14
70
80
90
100
110
120
Aug-15
1,879
23.7
28%
79
30-Jun-15
Sensex
Jul-15
Oct-15
1,471
23.7
-27%
62
31-Mar-15
BSE Realty
Sep-15
2,012
23.7
-17%
85
38
Dec-15
31-Dec-14
Nov-15
Relative to BSE Realty Index and Sensex during December 31, 2014 to December 31, 2015
Stock Movement
Nani R. Choksey
Managing Director
Ashish Puravankara
Chairman
Ravi Puravankara
Executive team
39
Independent Director
Pradeep Guha
Independent Director
R.V.S. Rao
Non-Executive team
Immediate Launches
Current Projects
Project Name
Highlands/High Crest, Mallasandra
Mid-Town, KR Puram
Seasons, CV Raman Nagar
Sunflower, Magadi Road
Skywood, Sarjapur Road
Whitehall, Sarjapur Road
Harmony, Thannisandra Road
Welworth City, Doddaballapur Road
Sunworth, Mysore Road
Gainz, Hosur Road
Skydale, Haralur
Mallasandra II
Kanakapura
UM Kaval
Coronation Square, JP Nagar
Kanchnayanakahalli
Mylasandra
Palm Beach, Hennur Road
Westend, Hosur Road
The Tree by Provident
40
2
3
4
5
6
Immediate Launches
Current Projects
41
Eternity, Kakkanad
Moonreach, Airport-Seaport Road
3
4
42
Current Projects
43
GreenPark, Selvapuram
Current Projects
Skyworth, Derebail
Sl. No.
Current Projects
Summit, Kondapur
Project Name
44
Project Pictures
45
Project Pictures
46
Project Pictures
Project Pictures
48
Developer of the Year Residential, CMO Asia Awards for Retail Excellence 2013
Marketer of the Year Puravankara Projects Limited, CMO Asia Awards for Retail Excellence 2013
Provident Housing Limited - NDTV Property Awards for Innovation Leader in Budget Housing 2014
Puravankara Projects ASIAN CSR LEADERSHIP AWARD 2015 - Best Financial & Corporate Reporting - 2015
Puravankara Projects Global Real Estate Brand Awards for Marketer of the Year - 2015
Corporate awards
Pathfinders Award for the Most Enterprising CXO - JACKBASTIAN KAITAN NAZARETH at the 6th Realty Plus Awards, 2014.
Most Enterprising CXO, 2013 at Real Estate Awards for Retail Excellence
Jackbastian Nazareth -
BRAND ACHIEVERS AWARD -Entrepreneur of the year of the Year (Real Estate) 2015
CONSTRUCTION WEEK INDIA 2015 - Real Estate Person of the Year 2015
Young Achievers Award , 6th Realty Plus Awards, 2014.
Ashish Puravankara
Ravi Puravankara
Management awards
Popular Choice Affordable Housing of the Year, 2013 at Real Estate Awards for Retail Excellence.
Sunworth - 7th REALTY PLUS EXCELLENCE AWARDS for Affordable Housing Project of the Year - Provident Sunworth, 2015.
Welworth City - Indian Concrete Institute Awards - Best Concrete Structure Appreciation Award -2015.
Awarded Residential Project of the Year at the Construction Week Awards, 2014
Awarded the "Best Ornamental Garden - 2014" by Govt. of Karnataka, Horticulture department 2014
CMO Asia Awards Residential Property of the Year, 2013
Purva Venezia - Received Themed Project of the Year at the 6th Realty Plus Excellence Award, 2014
Purva Evoq - 7th REALTY PLUS EXCELLENCE AWARDS for Residential Property of the Year 2015
Indian Concrete Institute(ICI), Kochi and UltraTech Cement Limited Best Residential Building - 2015
Purva Grand Bay - ESTRADE REAL ESTATE AWARDS 2015 - Best Project in a Non- Metro 2015
49
50
The Company reserves the right to modify, alter or revise the structure / content of this presentation
forward-looking statements that may be made from time to time by or on behalf of the Company.
statements, including its reports to shareholders. The Company does not undertake to update any
for projects. The Company may, from time to time, make additional written and oral forward looking
employees; war, terrorism, and other circumstances that could disrupt supply, delivery, or demand
marketplace and stimulate customer demand for its projects; and availability of key executives and
continued competitive pressures in the marketplace; the ability of the Company to deliver to the
effect of competitive and economic factors, and the Companys reaction to those factors, on
uncertainties, and actual results may differ. Risks and uncertainties include without limitation the
This presentation contains certain forward-looking statements. These statements involve risks and
Disclaimer
THANK YOU
51