Interactive Financial Charts Not Available

Narendra Properties (NARPROP) | Financial Analysis & Statements

Narendra Properties Ltd. | Small-cap | Real Estate

₹39.17

-6.74%

Narendra Properties vs DLF Narendra Properties vs Macrotech Developers Narendra Properties vs Tarc Narendra Properties vs Hubtown Narendra Properties vs Marathon Nextgen Narendra Properties vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 36.7M

Gross Profit 4.7M 12.81%

Operating Income 1.5M 4.11%

Net Income 3.5M 9.53%

Balance Sheet Metrics

Total Assets 379.3M

Total Liabilities 3.1M

Shareholders Equity 376.2M

Debt to Equity 0.01

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Narendra Properties Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	73.6M	186.3M	112.2M	0	0
Cost of Goods Sold i	64.0M	138.3M	33.2M	0	0
Gross Profit i	9.6M	48.1M	79.0M	0	0
Gross Margin % i	13.1%	25.8%	70.4%	0.0%	0.0%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	2.9M	3.0M	3.1M	2.9M
Other Operating Expenses i	7.4M	16.8M	13.7M	3.7M	1.6M
Total Operating Expenses i	7.4M	19.8M	16.8M	6.8M	4.5M
Operating Income i	-4.3M	21.8M	56.2M	-12.0M	-9.6M
Operating Margin % i	-5.8%	11.7%	50.1%	0.0%	0.0%
Non-Operating Items
Interest Income i	-	8.0M	136.8K	14.2K	16.0K
Interest Expense i	9.5K	366.8K	7.2M	4.9M	12.3M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	12.4M	30.0M	49.2M	-24.5M	107.8M
Income Tax i	3.1M	7.5M	6.2M	11.3K	18.4M
Effective Tax Rate % i	25.2%	25.1%	12.6%	0.0%	17.1%
Net Income i	9.2M	22.5M	43.0M	-24.5M	89.4M
Net Margin % i	12.5%	12.1%	38.3%	0.0%	0.0%
Key Metrics
EBITDA i	12.7M	29.9M	56.4M	-12.0M	-9.4M
EPS (Basic) i	-	₹3.16	₹6.05	₹-3.45	₹12.58
EPS (Diluted) i	-	₹3.16	₹6.05	₹-3.45	₹12.58
Basic Shares Outstanding i	-	7106400	7106400	7106400	7106400
Diluted Shares Outstanding i	-	7106400	7106400	7106400	7106400

Income Statement Trend

Narendra Properties Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	1.8M	28.1M	32.6M	1.4M	10.2M
Short-term Investments i	1.4M	40.2M	111.9K	1.3K	1.0K
Accounts Receivable i	-	-	-	-	-
Inventory i	141.5M	172.6M	310.1M	330.1M	316.5M
Other Current Assets	1.6M	-100	100	100	-100
Total Current Assets i	257.6M	243.3M	357.1M	350.5M	342.6M
Non-Current Assets
Property, Plant & Equipment i	-	-	-	32.3K	-
Goodwill i	-	-	-	-	-
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	-	0	100	100	100
Total Non-Current Assets i	121.7M	135.8M	13.0M	18.0M	28.6M
Total Assets i	379.3M	379.1M	370.1M	368.5M	371.2M
Liabilities
Current Liabilities
Accounts Payable i	575.6K	635.2K	547.2K	606.5K	1.7M
Short-term Debt i	-	0	0	0	0
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	2.5M	4.4M	-100	3.8M	100
Total Current Liabilities i	3.1M	5.0M	11.5M	4.4M	6.5M
Non-Current Liabilities
Long-term Debt i	-	0	0	48.4M	24.5M
Deferred Tax Liabilities i	-	0	0	0	0
Other Non-Current Liabilities	-	100	100	-100	-
Total Non-Current Liabilities i	0	100	100	48.4M	24.5M
Total Liabilities i	3.1M	5.0M	11.5M	52.8M	31.0M
Equity
Common Stock i	71.6M	71.6M	71.6M	71.6M	71.6M
Retained Earnings i	-	294.7M	279.3M	236.3M	260.8M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	376.2M	374.0M	358.7M	315.7M	340.2M
Key Metrics
Total Debt i	0	0	0	48.4M	24.5M
Working Capital i	254.5M	238.2M	345.7M	346.1M	336.1M

Balance Sheet Composition

Narendra Properties Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	12.4M	30.0M	49.2M	-24.5M	107.8M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-28.8M	-11.9M	-15.7M	6.3M	-79.0M
Operating Cash Flow i	-33.0M	10.5M	40.5M	-13.3M	41.1M
Investing Activities
Capital Expenditures i	16.8M	-1.9M	0	0	-54.8K
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-900	-
Investment Sales i	-	-	4.9M	0	300
Investing Cash Flow i	16.8M	-1.9M	4.9M	-900	-54.5K
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-7.1M	-7.1M	-	-	-
Debt Issuance i	-	-	0	10.5M	-
Debt Repayment i	-	-	-	-	-7.5M
Financing Cash Flow i	-7.1M	-7.1M	0	10.5M	-7.5M
Free Cash Flow i	-35.8M	-4.5M	38.4M	-14.3M	22.0M
Net Change in Cash i	-23.3M	1.5M	45.4M	-2.8M	33.6M

Cash Flow Trend

Narendra Properties Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 32.31

Price to Book 0.79

Price to Sales 2.95

Profitability Ratios

Profit Margin 17.45%

Operating Margin -1.14%

Return on Equity 2.45%

Return on Assets 2.43%

Financial Health

Current Ratio 82.68

Debt to Equity 0.00

Beta -0.33

Per Share Data

EPS (TTM) ₹1.30

Book Value per Share ₹52.89

Revenue per Share ₹14.21

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
narprop	298.5M	32.31	0.79	2.45%	17.45%	0.00
DLF	1.9T	41.50	4.37	10.26%	47.97%	9.64
Macrotech Developers	1.2T	41.50	6.09	15.70%	20.32%	35.04
Tarc	48.0B	454.74	4.60	-22.16%	-144.33%	187.30
Hubtown	47.3B	35.83	1.50	1.88%	25.31%	32.10
Marathon Nextgen	42.8B	15.24	2.74	15.51%	37.49%	46.60

Financial data is updated regularly. All figures are in the company's reporting currency.