Shristi Infrastructure Development Corporation Ltd (PEERABASAN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 511411 | NSE: PEERABASAN | Construction - Real Estate | Small Cap

Shristi InfraDev Cor Share Price

29.60 -1.40 -4.52%
as on 05-Dec'25 14:00

Shristi Infrastructure Development Corporation Ltd (PEERABASAN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 511411 | NSE: PEERABASAN | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Shristi InfraDev Cor

Based on:

M-Cap below 100cr DeciZen not available

Shristi Infrastructure Development Corporation stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
68.8 Cr.
52-wk low:
28.6
52-wk high:
55

Is Shristi Infrastructure Development Corporation Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Shristi InfraDev Cor: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Shristi Infrastructure Development Corporation Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 8.4%6.5%4.7%6.2%6.6%-12.5%1.7%-2%3.3%2.4%-
Value Creation
Index
-0.4-0.5-0.7-0.6-0.5-1.9-0.9NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 15810010361.386.949.336.752.110187.196
Sales YoY Gr.--36.7%2.7%-40.4%41.7%-43.3%-25.7%42%94.5%-14%-
Adj EPS 1.211.2-0.7-0.3-30.8-24.7-32.1-19.9-4.4-3.6
YoY Gr.--11.9%10.6%-161.7%NANANANANANA-
BVPS (₹) 179.1180.5180151.515248.323.6-12.8-21-25.7-28.3
Adj Net
Profit
2.62.32.6-1.6-0.6-68.4-54.7-71.2-44.1-9.7-8
Cash Flow from Ops. 192176-52.4-228-18.224.614.87483.991.2-
Debt/CF from Ops. 1.71.2-5.5-1.9-27.621.136.96.74.94.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -6.4%0.1%33.5%-14%
Adj EPS -215.7%NANANA
BVPS-180.6%-170.1%-202.8%NA
Share Price -13% -3.1% 3.8% -45.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1.10.60.6-0.4-0.2-30.7-68.5-594.1117.518.813.4
Op. Profit
Mgn %
21.839.727.659.355.371.623.8-6.9-30.7-65.6-54.6
Net Profit
Mgn %
1.72.32.5-2.6-0.7-138.6-149.3-136.8-43.6-11.2-8.3
Debt to
Equity
0.80.50.71.31.54.810.4-17.4-8.7-6.6-
Working Cap
Days
8751,8511,7613,0762,2784,0485,3223,6521,6361,463546
Cash Conv.
Cycle
6945847111,9251,1441,0713,8502,8211,2921,11097

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Shristi Infrastructure Development Corporation Ltd

Standalone Consolidated
TTM EPS (₹) -3.6 -3
TTM Sales (₹ Cr.) 96.2 96.2
BVPS (₹.) -28.3 -63
Reserves (₹ Cr.) -85 -162
P/BV -1.10 -0.49
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 28.62 / 54.99
All Time Low / High (₹) 0.90 / 1029.00
Market Cap (₹ Cr.) 68.8
Equity (₹ Cr.) 22.2
Face Value (₹) 10
Industry PE 62.9

Management X-Ray of Shristi InfraDev Cor:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *18.5118.5118.5118.5118.5118.5118.5118.5118.5118.51
* Pledged shares as % of Promoter's holding (%)

Valuation of Shristi InfraDev Cor - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Shristi InfraDev Cor

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales158.21100.22102.8961.3486.9249.3236.6652.06101.2687.12
Operating Expenses 123.7660.6074.4824.9638.8914.0128.2856.18132.65145.54
Manufacturing Costs50.4024.870.901.480.600.570.841.040.810.40
Material Costs44.0518.3556.434.7022.35-1.349.5635.38118.75126.66
Employee Cost 6.035.636.539.347.684.845.526.145.206.98
Other Costs 23.2811.7610.639.448.269.9312.3613.617.8911.50
Operating Profit 34.4539.6128.4136.3848.0435.318.37-4.12-31.39-58.41
Operating Profit Margin (%) 21.8%39.5%27.6%59.3%55.3%71.6%22.8%-7.9%-31.0%-67.0%
Other Income 4.355.342.219.474.9911.972.234.088.2466.55
Interest 34.5340.4226.7244.1950.8661.5962.7764.3928.0917.70
Depreciation 0.451.300.160.140.140.130.170.180.150.09
Exceptional Items 00000-138.320-10.4937.100
Profit Before Tax 3.823.233.741.512.03-152.76-52.33-75.10-14.29-9.65
Tax 1.191.061.180.250.946.052.613.324.110.36
Profit After Tax 2.632.172.551.251.09-158.81-54.95-78.42-18.40-10.01
PAT Margin (%) 1.7%2.2%2.5%2.0%1.2%-322.0%-149.0%-150.0%-18.2%-11.5%
Adjusted EPS (₹)1.21.01.20.60.5-71.5-24.8-35.3-8.3-4.5
Dividend Payout Ratio (%)42%51%44%44%51%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 397.58400.75399.69336.33337.45107.2952.39-28.40-46.67-56.95
Share Capital 22.2022.2022.2022.2022.2022.2022.2022.2022.2022.20
Reserves 375.38378.55377.49314.13315.2585.0930.19-50.60-68.87-79.15
Minority Interest0000000000
Debt331.11208.57287.18441.22501.09517.72523.21449.29394.03373.03
Long Term Debt197.90150.53232.43387.39456.88470.01446.38401.39362.23359.35
Short Term Debt133.2158.0454.7553.8344.2147.7176.8347.8931.8013.68
Trade Payables40.7930.0816.9852.8439.2622.1719.1723.6716.3911.05
Others Liabilities 246.68339.89287.03175.97145.85134.84192.70313.67292.05214.73
Total Liabilities 1,016.16979.29990.881,006.361,023.65782.02787.47758.22655.80541.86

Fixed Assets

Gross Block204.39218.66199.22199.32181.30104.28104.55104.14104.16104.19
Accumulated Depreciation45.100.400.530.610.640.820.600.750.85
Net Fixed Assets 200.39213.56198.82198.79180.69103.64103.74103.54103.41103.34
CWIP 0000000000
Investments 276.83276.86276.76276.11275.99143.21140.12147.65147.67142.98
Inventories154.79161.12145.62326.29399.66422.01427.85419.34321.23218.29
Trade Receivables71.6372.5695.9242.8227.605.483.963.944.173.69
Cash Equivalents 3.617.543.779.224.443.676.212.721.080.90
Others Assets 308.90247.65269.99153.15135.27104105.6081.0478.2472.66
Total Assets 1,016.16979.29990.881,006.361,023.65782.02787.47758.22655.80541.86

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 191.79175.76-52.41-227.84-18.1624.5714.7974.0183.9291.22
PBT 3.823.233.741.512.03-14.44-52.33-75.10-14.29-9.65
Adjustment 314.6138.1226.11-23.3768.7863.5861.0961.76-16.68-42.88
Changes in Working Capital -125.48135.94-82.12-183.57-88.34-25.46.0384.55114.67142.84
Tax Paid -1.16-1.52-0.14-22.41-0.630.8302.810.220.91
Cash Flow From Investing Activity -404.56-13.67-1.66120.075.1513.672.80-1.320.845.75
Capex -128.33-14.67-1.07-0.11-0.04-0.15-0.280.03-0.02-0.02
Net Investments -276.39-0.020.52-0.160.500.53-0.011.390.813.69
Others 0.171.03-1.11120.344.6913.303.08-2.750.042.08
Cash Flow From Financing Activity 210.62-158.1650.90113.058.71-38.68-15.04-74.78-85.75-96.85
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0082.15154.9269.4713.11-2.01-21.89-71.54-12.99
Interest Paid -36.29-34.20-26.72-39.60-51.14-55.28-43.15-25.28-42.85-65.74
Dividend Paid -0.49-1.19-1.34-1.34-0-0-0.01-0.01-0.01-0.01
Others 247.40-122.77-3.19-0.93-9.623.5030.12-27.6028.65-18.12
Net Cash Flow -2.143.93-3.175.29-4.30-0.432.54-2.09-0.990.11

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.050.540.640.340.32-71.42-68.82N/AN/AN/A
ROCE (%)8.376.524.76.246.55-12.461.71N/AN/AN/A
Asset Turnover Ratio0.240.10.10.060.090.050.050.070.140.15
PAT to CFO Conversion(x)72.9281-20.55-182.27-16.66N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days22326329941314812247281516
Inventory Days1815755441,4041,5243,0414,2312,9701,3351,130
Payable Days3427051522,710752-8,3647892216240

Shristi Infrastructure Development Corporation Ltd Stock News

Shristi Infrastructure Development Corporation Ltd FAQs

The current trading price of Shristi InfraDev Cor on 05-Dec-2025 14:00 is ₹29.60.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Shristi InfraDev Cor stood at ₹68.82.
The latest P/E ratio of Shristi InfraDev Cor as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Shristi InfraDev Cor as of 04-Dec-2025 is -1.10.
The 52-week high of Shristi InfraDev Cor is ₹54.99 and the 52-week low is ₹28.62.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shristi InfraDev Cor is ₹96.16 ( Cr.) .

About Shristi Infrastructure Development Corporation Ltd

Shristi Infrastructure Development Corporation (SIDCL) is one of the leading construction and infrastructure development companies in India. The company started its commercial operations in 1999 and is engaged in construction, infrastructure development & infrastructure consultancy. The company is listed on Bombay and Calcutta Stock Exchanges.

Shristi's construction activities include roads, power, hotels, hospitals, buildings and urban water systems. In Infrastructure Development, Shristi has made its mark in projects like integrated townships, healthcare, hospitality, retail malls, logistics hub, entertainment & sports facilities, commercial & residential complex, industrial park & SEZs.

It has highly qualified team of professional and access to a large pool of state of the art equipment and plant essentially required for construction of civil structures. Supported by the able management and committed employees, the company has joined hands with the Union Government of India and various State Government entities in the endeavors towards the enhancement of urban infrastructure including Tourism & Hospitality, Housing, Power, Water, Sewerage, etc. on a pan-India basis. SIDCL has joint venture with Housing and Urban Development Corporation Limited (HUDCO), Asansol Durgapur Development Authority, West Bengal and host of other State Government agencies for development of various housing as well as other infrastructure projects based on the model of Public Private Partnership.

The company also has a number of upcoming projects in Civil Engineering, Construction and Hospitality Industry.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×