āagmanLoginNot investment advice. Data and computed figures, for information only.
Sri Lotus Developers & Realty Ltd
₹176.54
−₹9.29 (−5.00%)
NSE · 10 Aug 2026, close
Market Cap
₹11,717 Cr
CMP
₹176.54
52-wk High / Low
₹208 / 102
P/E
45.6
P/B
6.1
Book Value
₹39.1
Div Yield
0.21%
ROCE
21.0%
ROE
16.7%
Face Value
₹1
D/E
0.07
Price−9.8% over 1Y
āagman read
Computed by āagmanPiotroski F-Score
1
/ 9
1 of 9 F-score tests passed
Graham Number
₹65
√(22.5 × EPS × book value per share)
ROIC
10.2%
vs 4.1% sector median
Cash flow to profit
−1.34
CFO / PAT
Above 1.0 = operating cash flow exceeded reported profit
Margin change
−1,118
bps OPM YoY
Operating margin vs the same quarter last year
Sustainable growth
15.1%
ROE × earnings retention ratio
ROE stability
19.7
pp σ
Standard deviation of ROE across periods. Lower = more stable
Holder deltas
QoQ
pp
Prom −2.00FII +3.18DII −0.71
Latest quarter vs the previous one
Cash-accrual divergence
31.9%
of assets
Low = accruals track cash flow
Strengths
Watch-outs
−Piotroski F-Score of 1/9 is in the weak band (≤3)
−Balance-sheet accruals of 31.9% of average assets — earnings are not cash-backed
Peer comparison
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
Quarterly results
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 121 | 123 | 116 | 190 | 61 | 176 | 224 | 308 | 132 |
| Expenses | 68 | 57 | 55 | 81 | 32 | 126 | 145 | 186 | 84 |
| Operating Profit | 53 | 66 | 62 | 109 | 29 | 50 | 79 | 121 | 48 |
| OPM % | 43.8% | 53.7% | 53.4% | 57.4% | 47.5% | 28.4% | 35.3% | 39.3% | 36.4% |
| Other Income | 2 | 2 | 7 | 8 | 7 | 13 | 16 | 15 | 14 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 54 | 68 | 69 | 117 | 35 | 62 | 94 | 135 | 61 |
| Net Profit | 40 | 50 | 51 | 86 | 26 | 46 | 70 | 101 | 46 |
| EPS (₹) | — | — | 1.17 | 1.97 | 0.59 | 0.94 | 1.43 | 1.96 | 0.93 |
Profit & Loss
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|
| Sales | 88 | 169 | 453 | 548 | 766 | 840 |
| Expenses | 75 | 141 | 295 | 259 | 485 | 541 |
| Operating Profit | 12 | 28 | 158 | 289 | 281 | 299 |
| OPM % | 13.6% | 16.6% | 34.9% | 52.7% | 36.7% | 35.6% |
| Other Income | 1 | 3 | 5 | 20 | 50 | 57 |
| Interest | 0 | 0 | 0 | 0 | 2 | 2 |
| Depreciation | 0 | 0 | 1 | 2 | 2 | 2 |
| Profit before tax | 13 | 30 | 162 | 307 | 327 | 352 |
| Net Profit | 8 | 20 | 120 | 228 | 243 | 263 |
| EPS (₹) | — | — | — | 5.22 | 4.85 | 5.26 |
Balance Sheet
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 20 | 20 | 20 | 44 | 49 | — |
| Reserves | 6 | 27 | 150 | 889 | 1,862 | — |
| Borrowings | 324 | 309 | 429 | 124 | 131 | — |
| Other Liabilities | 21 | 85 | 138 | 162 | 309 | — |
| Total Liabilities | 370 | 441 | 736 | 1,219 | 2,351 | — |
| Fixed Assets | 2 | 2 | 4 | 5 | 4 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 368 | 438 | 732 | 1,213 | 2,347 | — |
| Total Assets | 370 | 441 | 736 | 1,219 | 2,351 | — |
Cash Flows
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Cash from Operating Activity | −88 | 65 | 46 | −20 | −326 |
| Cash from Investing Activity | 0 | −2 | 28 | 16 | −20 |
| Cash from Financing Activity | 91 | −15 | −44 | 250 | 747 |
| Net Cash Flow | 3 | 49 | 30 | 246 | 401 |
Ratios
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| ROCE % | — | 8.0 | 34.0 | 37.0 | 21.0 |
| ROE % | — | — | — | — | 16.7 |
| EPS (₹) | — | — | — | 5.22 | 4.85 |
| Book Value (₹) | — | — | — | — | 39.1 |
| Face Value (₹) | — | — | — | — | 1 |
| P/E | — | — | — | — | 45.6 |
| Div Yield % | — | — | — | — | 0.21 |
| NPM % | 9.0 | 11.6 | 26.2 | 40.1 | 29.8 |
| OPM % | 14.0 | 16.0 | 35.0 | 53.0 | 37.0 |
| D/E | 12.46 | 6.57 | 2.52 | 0.13 | 0.07 |
| P/B | — | — | — | — | 6.1 |
Growth
Compounded sales growth
3 years+66.0%
TTM+71.0%
Compounded profit growth
3 years+124.0%
TTM+21.0%
Stock price CAGR
Last year+29.0%
Return on equity
5 years29.0%
3 years28.0%
Last year17.0%
Documents
Corporate actions
25 Sep 2026DIVIDENDDividend - Re 0.50 Per Share—
11 Sep 2026DIVIDENDInterim Dividend - Re 0.30 Per Share—
Fundamentals from a third-party compiler of exchange filings; prices from the exchanges. Not investment advice.© 2026 āagman