Subscribe

Thakker's Developers Ltd. (THAKDEV.BO)

INR142.45 +6.40 (+4.70%)
IN BSE Real Estate Real Estate - Development
Address 7, Thakkers 422001
Nashik, MH, IN
CEO Narendra Manohardas Thakker
IPO 2024-12-30
ISIN INE403F01017

Explore sections of this company profile

Description

Thakkers Developers Limited, together with its subsidiaries, operates as a real estate and construction company in India. It operates through Construction and Contract Related Activity, and Estate Dealing and Development Activity segments. The company is involved in various activities, such as plots/land development, commercial construction, housing, agricultural production, and plantation. Thakkers Developers Limited was founded in 1962 and is based in Nashik, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR142.45 +6.40 (+4.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
356
Beta
-0.31
Float Shares
635.7K
Free Float %
7.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.00% +5.00% -3.18% +11.18% -1.73% +1.25% -26.17% +3.54% +3.54% +3.54% +3.54%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
142.45
DCF (Unlevered) 427.82 +200.3%
DCF (Levered) 28.05 -80.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2025-01 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.33
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +9.7% Q1'26: -22.6% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -21.3% Q1'26: -155.1% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -0.9% Q1'26: +43.3% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +5.0% Q1'26: -34.2% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +0.8% Q1'26: -4.0% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.3% Q1'26: +0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    4.68× Q1'26: -3.82× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.29) × ERP
WACC = 87% × Ke + 13% × Kd (9.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 427.82 Current price: 142.45
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2013
actual
Revenue
441.58M
est: 465.14M (-5.1%)
EBITDA
149.51M
est: 226.68M (-34.0%)
EBIT
140.79M
est: 208.61M (-32.5%)
Net Income
73.02M
SGA
23.33M
est: 49.31M (-52.7%)
EPS
8.11
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 3/5 5/5 4/5 3/5 3/5
2026-05-27 A 4/5 3/5 4/5 5/5 4/5 3/5 3/5
2026-05-25 A- 4/5 3/5 3/5 5/5 4/5 3/5 3/5
2026-05-22 A- 4/5 3/5 3/5 5/5 4/5 3/5 3/5
2026-05-19 A 4/5 3/5 4/5 5/5 4/5 3/5 3/5
2026-05-18 A 4/5 3/5 4/5 5/5 4/5 3/5 3/5
2026-05-13 A 4/5 3/5 4/5 5/5 4/5 3/5 4/5
2026-05-12 A 4/5 3/5 4/5 5/5 4/5 3/5 4/5
2026-05-11 A 4/5 3/5 4/5 5/5 4/5 3/5 4/5
2026-05-07 A 4/5 3/5 4/5 5/5 3/5 3/5 4/5
2026-05-06 A 4/5 3/5 4/5 5/5 3/5 3/5 4/5
2026-05-05 A 4/5 3/5 4/5 5/5 3/5 3/5 4/5
2026-05-04 A 4/5 3/5 4/5 5/5 3/5 3/5 4/5
2026-04-30 A- 4/5 3/5 3/5 5/5 3/5 3/5 4/5
2026-04-29 A- 4/5 3/5 3/5 5/5 3/5 3/5 4/5
2026-04-28 A- 4/5 3/5 3/5 5/5 3/5 3/5 4/5
2026-04-24 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-23 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
127.41M
OE per share TTM
14.19
Owner's Yield
10.49%
Maintenance CapEx ratio
64.44%
Maint CapEx / Avg PPE
44.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
152.8K
Shares Outstanding
9.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rajendra Rambhau Bunage Chief Financial Officer 4M male
Rajendra Manohardas Thakker MD & Executive Director 2M male
Narendra Manohardas Thakker Chief Executive Officer & Executive Director 1M male
Jitendra Manohardas Thakker Chairman of the Board 1M male
Shruti Amit Pekam Company Secretary & Compliance Officer female
Abhijit Dwarkanath Thakur Chief Operating Officer
Vidhi Thakker Shah Legal Head female
Ashish N. Kakkad Accounts Head
Kiran Karad Head of Marketing & Chief Marketing Officer
Nishant Rajendra Thakker Corporate Head male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits