Shashijit Infraprojects Ltd

₹ 3.03 1.00%

25 Nov - close price

About

Incorporated in 2007, Shashijit Infraprojects Ltd does construction of residential, industrial, commercial and Institutional buildings^[1]

Key Points

Business Overview:^[1]^[2]
Company is into Civil Project Management and it Constructs, Designs, Procurements, Builds and Develops Industrial, Commercial, Residential, Powerhouse buildings, Factories, Public Utility Building & Infrastructure Development Projects. Company is focusing on new ventures in Infrastructural development viz. Roads and rail infrastructure, bridges, dams and other government contracting related activities. Company also provides general contracting, pre-construction management and turnkey development

Website BSE

Market Cap ₹ 15.7 Cr.
Current Price ₹ 3.03
High / Low ₹ 8.40 / 2.90
Stock P/E
Book Value ₹ 2.09
Dividend Yield 0.00 %
ROCE 6.02 %
ROE 2.87 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
Promoter holding has decreased over last quarter: -3.86%
Company has a low return on equity of 2.62% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	6.31	6.33	9.09	8.36	8.09	8.94	9.95	8.13	6.18	6.33	6.70	7.57	4.80
	5.77	5.74	8.47	7.76	7.64	8.24	9.26	7.38	5.48	5.74	6.54	6.66	4.84
Operating Profit	0.54	0.59	0.62	0.60	0.45	0.70	0.69	0.75	0.70	0.59	0.16	0.91	-0.04
OPM %	8.56%	9.32%	6.82%	7.18%	5.56%	7.83%	6.93%	9.23%	11.33%	9.32%	2.39%	12.02%	-0.83%
	0.02	0.05	0.01	0.02	0.01	0.03	0.09	0.04	0.01	0.04	-0.93	0.16	0.01
Interest	0.18	0.21	0.22	0.29	0.25	0.31	0.25	0.27	0.27	0.29	0.30	0.22	0.19
Depreciation	0.35	0.34	0.37	0.17	0.20	0.22	0.23	0.25	0.25	0.26	0.21	0.19	0.20
Profit before tax	0.03	0.09	0.04	0.16	0.01	0.20	0.30	0.27	0.19	0.08	-1.28	0.66	-0.42
Tax %	200.00%	44.44%	0.00%	25.00%	-300.00%	25.00%	60.00%	18.52%	42.11%	12.50%	-19.53%	80.30%	23.81%
	-0.03	0.05	0.04	0.12	0.05	0.16	0.13	0.23	0.11	0.08	-1.02	0.13	-0.52
EPS in Rs	-0.01	0.01	0.01	0.02	0.01	0.03	0.03	0.04	0.02	0.02	-0.20	0.03	-0.10
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	46.84	47.37	28.95	24.15	25.28	45.73	26.29	28.68	16.82	28.47	35.30	27.35	25.40
	44.44	44.64	27.45	21.89	23.28	43.17	24.80	28.15	15.78	26.42	32.85	25.06	23.78
Operating Profit	2.40	2.73	1.50	2.26	2.00	2.56	1.49	0.53	1.04	2.05	2.45	2.29	1.62
OPM %	5.12%	5.76%	5.18%	9.36%	7.91%	5.60%	5.67%	1.85%	6.18%	7.20%	6.94%	8.37%	6.38%
	0.28	0.32	0.42	0.00	0.32	0.23	0.12	0.06	0.26	0.10	0.16	-0.84	-0.72
Interest	0.17	0.24	0.36	0.36	0.37	0.39	0.45	0.56	0.61	0.74	1.11	1.21	1.00
Depreciation	0.25	0.29	0.54	0.60	0.51	0.83	0.86	0.84	0.87	1.26	0.82	0.96	0.86
Profit before tax	2.26	2.52	1.02	1.30	1.44	1.57	0.30	-0.81	-0.18	0.15	0.68	-0.72	-0.96
Tax %	30.09%	31.35%	32.35%	35.38%	36.11%	29.30%	40.00%	-25.93%	-16.67%	20.00%	33.82%	-15.28%
	1.58	1.73	0.69	0.85	0.91	1.11	0.19	-0.61	-0.15	0.13	0.45	-0.61	-1.33
EPS in Rs	39.50	43.25	17.25	21.25	0.18	0.21	0.04	-0.12	-0.03	0.03	0.09	-0.12	-0.25
Dividend Payout %	0.95%	0.94%	2.36%	0.00%	11.84%	15.53%	27.21%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-5%
5 Years:	1%
3 Years:	18%
TTM:	-23%

Compounded Profit Growth
10 Years:	-15%
5 Years:	13%
3 Years:	50%
TTM:	-162%

Stock Price CAGR
10 Years:	%
5 Years:	-13%
3 Years:	-20%
1 Year:	-53%

Return on Equity
10 Years:	4%
5 Years:	0%
3 Years:	3%
Last Year:	3%

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	0.05	0.05	0.05	0.05	8.62	8.62	10.34	10.34	10.34	10.34	10.34	10.34	10.34
Reserves	3.67	5.38	6.04	7.01	2.36	3.34	1.60	0.93	0.81	0.99	1.46	0.86	0.48
	0.74	2.30	3.70	2.91	4.43	4.34	4.90	5.98	7.85	11.38	12.85	11.68	11.15
	7.39	7.59	5.13	5.01	6.47	10.37	8.82	11.54	9.66	11.17	13.41	12.98	12.35
Total Liabilities	11.85	15.32	14.92	14.98	21.88	26.67	25.66	28.79	28.66	33.88	38.06	35.86	34.32
	1.65	1.95	2.70	2.30	2.88	3.46	3.57	4.72	4.60	6.70	10.38	7.55	7.74
CWIP	0.00	0.61	0.00	0.00	0.00	0.00	0.00	1.05	1.41	0.17	0.00	0.00	0.00
Investments	0.30	0.45	0.40	0.30	2.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
	9.90	12.31	11.82	12.38	16.98	23.19	22.08	23.01	22.64	27.00	27.67	28.30	26.57
Total Assets	11.85	15.32	14.92	14.98	21.88	26.67	25.66	28.79	28.66	33.88	38.06	35.86	34.32

Cash Flows

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	2.24	-0.21	2.26	1.52	-1.85	-1.08	0.60	2.43	0.96	0.49	3.04	1.38
	-0.80	-0.93	-1.03	-0.58	-2.82	1.52	-0.51	-2.63	-2.44	-1.97	-3.73	0.33
	-0.59	0.29	-1.06	-0.81	4.49	-0.61	-0.06	0.60	0.93	1.73	0.55	-1.84
Net Cash Flow	0.86	-0.84	0.17	0.13	-0.18	-0.16	0.03	0.40	-0.56	0.25	-0.13	-0.13

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	30.94	57.56	82.58	75.27	134.28	87.32	137.86	96.09	141.49	100.51	82.51	109.97
Inventory Days	13.70	5.61	21.36	42.79	110.08	69.08	145.21	198.55	288.03	297.55	261.10	408.63
Days Payable	69.55	86.36	124.74	120.83	162.90	126.50	193.03	243.25	335.83	237.87	260.65	319.42
Cash Conversion Cycle	-24.91	-23.20	-20.80	-2.77	81.45	29.90	90.04	51.38	93.68	160.19	82.96	199.18
Working Capital Days	2.88	17.65	51.06	76.17	139.19	80.30	146.19	106.90	245.43	178.33	131.73	183.63
ROCE %	60.75%	45.28%	15.75%	17.31%	14.18%	12.36%	4.41%	-1.47%	1.88%	4.22%	7.56%	6.02%

Shareholding Pattern

Numbers in percentages

12 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	72.25%	72.25%	72.26%	72.29%	62.92%	60.51%	53.04%	51.16%	51.16%	51.16%	51.16%	47.30%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.91%	0.00%
	27.75%	27.75%	27.74%	27.72%	37.08%	39.49%	46.96%	48.83%	48.84%	48.83%	47.92%	52.70%
No. of Shareholders	210	229	321	373	464	530	550	1,155	2,112	3,868	3,376	5,999

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	72.99%	72.99%	72.25%	72.25%	72.25%	72.25%	60.51%	51.16%	47.30%
	27.01%	27.01%	27.75%	27.75%	27.75%	27.75%	39.49%	48.83%	52.70%
No. of Shareholders	105	128	134	110	195	229	530	3,868	5,999

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Shashijit Infraprojects Ltd

Shashijit Infraprojects Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports