SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Tirupati Sarjan Ltd (531814)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531814 NSE: Construction - Real Estate | Small Cap | Tirupati Sarjan Share Price

₹8.46 -0.14 (-1.63%)

As on 04-Jun'26 16:59

Tirupati Sarjan Ltd (531814)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531814 NSE: Construction - Real Estate | Small Cap | Tirupati Sarjan Share Price

₹8.46 -0.14 (-1.63%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹28 Cr.
Current Price
₹8.5
52-Week Low / High
₹6 / 16
TTM EPS
₹1.4
TTM Sales
₹216 Cr.
Book Value per Share
₹28.6
P/E Ratio
5.87
Lower than its 5-year historical median
Industry PE
42.8
Price to Book (P/B)
0.30
Lower than its 5-year historical median
Price to Sales (P/S)
0.13
Lower than its 5-year historical median
EV/EBITDA
5.50
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
5.95%
Outperforms industry median
Return on Capital Employed (ROCE)
9.07%
Outperforms industry median
Return on Assets (ROA)
2.47%
Operating Profit Margin
5.5%
Net Profit Margin
2.33%
Gross Profit Margin
3.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
14.41%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-3.08%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
30.63%
Asset Quality
Promoter Holding
39.80%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹77 Cr.
Equity
₹16.5 Cr.
Face Value
₹5
All Time Low / High
₹0.25 / 46.00

Tirupati Sarjan stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Tirupati Sarjan Ltd a good quality company?
Tirupati Sarjan Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Tirupati Sarjan Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Tirupati Sarjan Ltd vs industry peers?
Tirupati Sarjan Ltd revenue CAGR is 13.15%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Tirupati Sarjan Ltd?
Promoters hold 39.80% of the Tirupati Sarjan Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Tirupati Sarjan Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -8.7% based on the current price.

10 Year X-Ray : 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.
Tirupati Sarjan Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 16.5%17.5%16%13.9%10.8%8%8.8%9%9.2%9.1%-
Value Creation
Index
0.20.30.10.0-0.2-0.4-0.4-0.4-0.4-0.4-

Growth Parameters

Sales 1181311651401206691.2157194222216
Sales YoY Gr.-10.5%26.5%-15.3%-14.6%-44.8%38.2%72.2%23.4%14.4%-
Adj EPS 1.91.91.71.60.90.40.50.91.21.61.4
YoY Gr.--1.1%-9.6%-5.9%-42.5%-60.9%44.4%76.9%30.4%30%-
BVPS (₹) 16.718.219.921.522.422.823.424.325.52728.6
Adj Net
Profit
5.66.25.65.331.21.7345.25
Cash Flow from Ops. -11.341.6-4.511.8-2.7107.76.316.8-
Debt/CF from Ops. -3.68.521.7-10.74.2-20.857.39.62.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 7.2%13.2%34.4%14.4%
Adj EPS -2.2%11.1%44.2%30%
BVPS5.5%3.8%5%6.1%
Share Price -9.9% 4% -4.3% -43.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.811.38.97.74.21.62.33.94.865.2
Op. Profit
Mgn %
8.59.68.910.39.61511.67.46.55.54.7
Net Profit
Mgn %
4.74.83.43.82.51.81.91.922.32.2
Debt to
Equity
0.80.60.50.70.70.80.70.70.70.50.3
Working Cap
Days
38942034241250189062639835830199
Cash Conv.
Cycle
24423815011411521421414714111537

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales118.14130.53165.17139.98119.5066.0291.23157.06193.75221.67
Operating Expenses + 108.28118.30150.45125.61108.0656.2180.76145.47181.10209.40
Manufacturing Costs43.5939.7455.1967.1860.6431.8647.5278.7060.0472.10
Material Costs55.8767.7187.7651.6540.3117.5226.9662.89116.36131.47
Employee Cost 2.484.014.033.634.474.163.631.121.311.31
Other Costs 6.346.843.473.152.642.672.652.763.384.52
Operating Profit 9.8612.2314.7214.3711.449.8010.4711.6012.6612.27
Operating Profit Margin (%) 8.3%9.4%8.9%10.3%9.6%14.9%11.5%7.4%6.5%5.5%
Other Income + 5.184.571.601.592.451.311.861.361.501.58
Exceptional Items 0000000000
Interest 6.206.936.957.808.468.509.127.766.805.28
Depreciation 0.820.720.770.710.840.930.891.041.311.12
Profit Before Tax 8.029.158.597.454.591.692.324.166.057.45
Tax 2.363.1232.201.560.550.631.132.102.29
Profit After Tax 5.666.035.595.253.031.141.693.023.955.16
PAT Margin (%) 4.8%4.6%3.4%3.8%2.5%1.7%1.9%1.9%2.0%2.3%
Adjusted EPS (₹)1.91.81.71.60.90.30.50.91.21.6
Dividend Payout Ratio (%)28.40%16.40%17.70%0%0%0%0%0%0%0%

Valuation of Tirupati Sarjan - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 48.9060.0965.6870.9373.9675.1077.1180.1384.0889.23
Share Capital 14.6216.5016.5016.5016.5016.5016.5016.5016.5016.50
Reserves 34.2843.5949.1854.4357.4658.6060.6163.6367.5872.73
Debt +34.8229.3834.8148.1148.3255.6648.2054.5258.4746.26
Long Term Debt18.277.499.5520.9826.8633.1736.2738.5439.3030.87
Short Term Debt16.5521.8925.2627.1421.4622.4911.9315.9719.1815.39
Minority Interest0000000000
Trade Payables24.0327.2330.5937.5943.6022.2117.7837.9941.1036.05
Others Liabilities 66.1952.6036.6123.3321.4323.6928.6335.1436.6426.01
Total Liabilities 173.94169.30167.69179.97187.31176.65171.71207.77220.29197.55

Fixed Assets

Net Fixed Assets +4.984.894.344.954.924.164.758.238.988.73
Gross Block7.797.977.969.129.218.389.7213.9716.0216.82
Accumulated Depreciation2.813.093.624.184.294.224.975.747.058.09
CWIP 0000000000
Investments 4.367.347.427.469.058.978.9211.1113.8813.82
Inventories103.9198.0277.1265.6361.5064.5869.8369.5283.5467.90
Trade Receivables15.849.4215.3115.7924.5211.918.3043.6738.9231.86
Cash Equivalents 20.350.982.904.778.246.621.782.472.944.33
Others Assets 24.5148.6460.5981.3779.0980.4178.1372.7872.0270.91
Total Assets 173.94169.30167.69179.97187.31176.65171.71207.77220.29197.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -11.303.981.62-4.5311.79-2.729.987.666.2616.75
PBT 8.029.158.597.454.591.692.324.166.057.45
Adjustment 3.462.335.596.276.977.458.227.235.673.04
Changes in Working Capital -19.96-4.81-9.41-16.051.81-11.290.22-2.54-3.458.47
Tax Paid -2.68-2.69-3.16-2.19-1.58-0.57-0.78-1.17-2-2.20
Cash Flow From Investing Activity + 3.680.541.090.19-0.800.99-0.62-5.96-3.331.59
Capex -0.23-0.87-0.23-1.36-0.82-0.25-1.52-4.55-2.06-0.87
Net Investments 0.49-2.99-0.08-0.04-1.580.080.05-2.19-2.770.06
Others 3.414.401.401.591.601.170.860.781.502.40
Cash Flow From Financing Activity -3.18-5.28-0.786.20-7.520.08-14.20-1.01-2.43-16.96
Net Proceeds from Shares + 2.375.2800000000
Net Proceeds from Borrowing 002.0611.435.880000.41-8.43
Interest Paid -5.58-5.77-6.21-7.10-7.73-7.60-8.14-6.94-5.86-4.32
Dividend Paid -2.19-1.1900000000
Others 2.22-3.613.381.87-5.687.68-6.065.923.02-4.21
Net Cash Flow -10.81-0.771.921.873.47-1.65-4.840.690.501.38

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.4111.068.97.694.181.532.223.844.815.95
ROCE (%)16.4617.4615.9813.8610.7888.839.049.179.07
Asset Turnover Ratio0.730.760.980.810.650.360.520.830.911.06
PAT to CFO Conversion(x)-20.660.29-0.863.89-2.395.912.541.583.25
Working Capital Days
Receivable Days35.2035.3027.3040.5061.60100.7040.4060.4077.8058.30
Inventory Days290282.40193.50186.10194.20348.50268.90161.90144.20124.70
Payable Days163138.20120.20240.90367.60685.50270.60161.80124107.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Tirupati Sarjan Ltd FAQs

The current trading price of Tirupati Sarjan on 04-Jun-2026 16:59 is ₹8.46.

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 03-Jun-2026 the market cap of Tirupati Sarjan stood at ₹27.83 Cr

The latest P/E ratio of Tirupati Sarjan as of 03-Jun-2026 is 5.87.

The latest P/B ratio of Tirupati Sarjan as of 03-Jun-2026 is 0.30.

The 52-week high of Tirupati Sarjan is ₹16.00 and the 52-week low is ₹6.45.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Sarjan is ₹216 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tirupati Sarjan Ltd is a average quality company.

The key valuation ratios of Tirupati Sarjan Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Tirupati Sarjan Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Tirupati Sarjan Ltd

Tirupati Sarjan is engaged in the business of real estate such as development and construction of properties and infrastructure. The main activities of the company include acquiring plots, developing and executing construction plans. It develops and constructs residential and commercial projects. The company has obtained government registration as a contractor and it focuses on government tender business. The company is based at Visnagar in Gujarat, India.

Business areas of the company:

The main activities of the company include acquiring plots, developing and executing construction plans.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×