Arkade Developers is a real
estate development Company concentrating on the development of premium
aspirational lifestyle residential premises in Mumbai, Maharashtra, India’s
commercial capital. The company is engaged in the development of new projects
(development / construction of residential premises on land acquired by the
company) and redevelopment of existing premises.
The company, on standalone basis,
has completed 11 projects (including those through partnership entities in
which it holds the majority stake) aggregating more than 2.20 million square
feet (msft) of residential space as of June 30, 2024. In addition, it has completed 9 projects
through joint development arrangements with other third parties of which 0 were
redevelopment projects and 9 new projects. Further, the promoter, through his
proprietorship firm i.e. Arkade Creations, has developed 8 projects in the last
2 decades. In the last 2 decades it has
completed 28 projects (including 11 standalone, 9 joint development and 8 by
Arkade Creations) aggregating more than 4.5 msft of development and has catered
to more than 4000 customers. Out of the
28 projects completed by it 23 projects were completed before the introduction
of RERA and the remaining 5 projects completed by it were after introduction of
RERA which were completed by it within the agreed timelines.
As of June 30, 2024, the ongoing
projects numbers 6 projects with a developable area of 1.87 million sft &
saleable RERA carpet area of 0.66 msft. And the upcoming projects numbers 6
projects with a developable area of 1.82 million sft & saleable RERA carpet
area of 0.59 msft. Moreover of 6 ongoing projects 3 are New Projects and 3
are Redevelopment Projects. Similarly of the 6 upcoming projects 1 is new
projects and 5 are redevelopment projects.
All the ongoing projects are in prime locations in the western and
eastern suburbs of Mumbai, Maharashtra, which are at various stages of
development.
Historically, the focus of the
company has been on the western suburbs of Mumbai Metropolitan Region (MMR) but
it has also developed a high-end luxury project located in south Mumbai,
Maharashtra. And from 2017, the company is amongst the top 10 developers in
terms of supply in the Borivali West, Goregaon East and Santacruz West
micro-markets. Further, out of the total supply of 20,294 units (consolidated)
in the select micro-markets of Andheri East, Borivali West, Goregaon East and
Santacruz West from 2017 to till Q1 2024, the top 10 developers contributed 38%
in the total supply and the company contributed 7% share in the top10
developers’ supply. Most of the residential
units supplied by the company in these micro markets are in the high-end and
premium budget segments. It is one of the major players of redevelopment in the
Mumbai western suburbs.
Further, in the recent years, it
has sought to broaden its area of focus and have undertaken projects in the
eastern suburbs of Mumbaiwhich have experienced substantial expansion and
development over a long period of time where it expects to be able to acquire
larger land parcels. It has already completed 1 project in the eastern region
and launched a new project in Mulund. It
has 12% share in the total supply and 11% share in the total absorption of
Kanjurmarg East micro-market consolidated from 2017 to Q1 2024.
Generally, it has undertaken
projects with 1 acre and upward of land, which allows it to offer aspirational
life-style amenities and choices to the customers. The company proposes to
undertake projects that are developed over a larger land area so as that it
enables it to construct more premium properties with greater amenities as well
as higher per unit carpet area etc.
Unsold units as end of Jun 2024
in the ongoing projects numbered 160 residential units out of total 567
residential units available for sale. Moreover, it also has 18 unsold units in
completed projects. All the 18 units were from one project, i.e., Arkade Crown
and translates into 14.63% of the total units available for sale from that
project.
The company has 2 subsidiaries,
Arkade Paradigm ( where it has 95% profit/loss sharing ratio) and Arkade Realty
( where it has 70% profit/loss sharing ratio).
The Issue and Object of the Issue
The IPO comprises fresh issue of
equity shares, aggregating to Rs 410 crore.
Of the net proceeds from the
fresh issue, about Rs 250 crore will be used for funding a part of the costs to
be incurred in the development of itsongoing projects, and upcoming projects.
The balance amount will be used for funding acquisition of yet-to-be identified
land for real estate projects and general corporate purposes.
,
Strengths
An established developer in MMR
with strong brand recognition (including strong promoter lineage of real estate
development since 1986) and a successful track record.
A leading player and among the
top 10 developers in terms of supply in the micro-markets of MMR.
In the combined micro-markets of Andheri East, Goregaon East, Santacruz
West and Borivali West it accounts for 2%, 5% and 3% of the supply of 4 BHK, 3
BHK & 2 BHK units, respectively, and
3%, 5% and 4% of absorption in the period between 2017 upto Q12024.
Strong project pipeline of
ongoing and upcoming projects.
Weakness
Focuses only on select few micro
markets of MMR, where the availability of land for development is limited and
expensive and subject to intense competition.Inability to acquire contiguous
land parcels within reasonable timelines or at a price that is acceptable to it
will impact the operations.
Moreover, the entire business is
concentrated within the MMR region and any event or circumstance that adversely
affects the real estate market in the MMR region will have an adverse effect on
its business.
Of the upcoming projects it has
received letter of intent for 2 redevelopment project as of June 30, 2024 for which
it is yet to execute a contract.
Rely on third party contractors
to construct its projects. Any delay or failure on the part of such contractors
to adhere to their obligations could adversely affect the operations of the
company.
Had negative cash flows in the
past and it may occur in future too.
The real estate Industry in India
is heavily regulated by the central, state and local governments and any change
in regulations may adversely affect the business of the company.
Redevelopment projects are
subject to certain risks involving existing tenants and applicable Government regulations.
Typically, redevelopment projects have long gestation periods. Any delays and
cost overruns could adversely affect the operations of the company.
The company has made delayed
filings with the RoC and tax authorities and certain forms filed with RoC and
certain payment challans in relation to the corporate filings made by the
company are not traceable.
Cyclical nature of real estate
industry demand.
Valuation
Consolidated re-stated revenue
stood higher by 188% to Rs 634.74crore in FY 2024 primarily due to an increase in the
number of residential units sold from 130 in Fiscal 2023 to 253 in Fiscal 2024. But
with the OPM contracting 100 bps to 26.4%, OP was up by 178% to Rs 167.44crore.
Eventually, Pat after MI stood higher by 142% to Rs 122.84 crore.
At the upper price band, the PE
works out to 19.4 times of its FY24 EPS, the P/BV works out to 3.2 times and
EV/Sales works out to 3.9 times.
In comparison realty players
operating in Mumbai market such as Keystone Realtors, Suntek Realty, Mahindra
Lifespace, Valor Estates (formerly DB Realty) and Suraj Estates, quotes at a PE
of 70.8 times, 118.2 times, 97.9 times, 8.3 times and 50.9 times, respectively
of their FY24 EPS. Bigger Mumbai-based realty players such as Macrotech
Developers, Oberoi Realty and Godrej Properties quote at PE of 73.6 times, 36.5 times and 122.8 times,
respectively.
Keystone Realtors, Suntek
Realty, Mahindra Lifespace, Valor Estates (formerly DB Realty), Suraj Estates,
Macrotech, Oberoi Realty and Godrej Properties quote at a P/BV of 4.5 times, 2.7
times, 4.5 times, 2.1 times, 6.6 times, 7 times, 4.6 times and 8 times,
respectively. Similarly,Keystone Realtors, Suntek Realty, Mahindra Lifespace,
Valor Estates (formerly DB Realty), Suraj Estates, Macrotech, Oberoi Realty and
Godrej Properties quotes at a EV/Sales of 4.5 times, 15.4 times, 43.7 times, 35
times, 12.3 times, 12.3 times, 14.8 times, and 29.9 times.
Arkade Developers : Issue
Highlights
|
|
Fresh Issue (Rs crore)
|
410
|
Offer for sale (in equity share
nos.)
|
0
|
Price band (Rs.)
|
|
Upper
|
128
|
Lower
|
121
|
Post-issue equity (Rs crore)
|
|
in Upper price band
|
185.66
|
in Lower Price Band
|
187.51
|
Post-issue promoter (including
promoter group) stake (%)
|
70.82
|
Minimum Bid (in nos.)
|
110
|
Issue Open Date
|
16-09-2024
|
Issue Close Date
|
19-09-2024
|
Listing
|
BSE, NSE
|
Rating
|
44 /100
|
Arkade Developers : Re-stated Consolidated Financials
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
|
Sales
|
228.93
|
220.15
|
634.74
|
|
OPM (%)
|
23.8
|
27.4
|
26.4
|
|
OP
|
54.45
|
60.29
|
167.44
|
|
Other income
|
8.25
|
3.86
|
0.98
|
|
PBIDT
|
62.69
|
64.15
|
168.42
|
|
Interest
|
4.33
|
1.28
|
3.13
|
|
PBDT
|
58.37
|
62.87
|
165.29
|
|
Depreciation
|
0.07
|
0.27
|
1.14
|
|
PBT
|
58.29
|
62.60
|
164.15
|
|
EO Exp
|
0.00
|
0.00
|
0.00
|
|
PBT after EO
|
58.29
|
62.60
|
164.15
|
|
Tax
|
14.73
|
16.01
|
42.30
|
|
PAT from Continuing Biz
|
43.57
|
46.59
|
121.85
|
|
Share of Profit from Associates
|
7.28
|
4.17
|
0.96
|
|
PAT from Continuing Biz
|
50.85
|
50.77
|
122.81
|
|
Minority Interest
|
0.37
|
-0.02
|
-0.03
|
|
Net profit
|
50.47
|
50.78
|
122.84
|
|
EPS (Rs)*
|
2.7
|
2.7
|
6.6
|
|
* on post IPO fully dilluted
equity (on upper price band) of Rs 185.66 crore. Face Value: Rs 10
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|
|