Tirupati Sarjan Ltd (531814) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 531814 | NSE: | Construction - Real Estate | Small Cap

Tirupati Sarjan Share Price

11.93 -0.01 -0.08%
as on 05-Dec'25 11:58

Tirupati Sarjan Ltd (531814) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 531814 | NSE: | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Tirupati Sarjan

Based on:

M-Cap below 100cr DeciZen not available

Tirupati Sarjan stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
7.92
Market Cap:
39.3 Cr.
52-wk low:
11.2
52-wk high:
21.6

Is Tirupati Sarjan Ltd an attractive stock to invest in?

1. Is Tirupati Sarjan Ltd a good quality company?

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

2. Is Tirupati Sarjan Ltd undervalued or overvalued?

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

3. Is Tirupati Sarjan Ltd a good buy now?

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.

10 Year X-Ray of Tirupati Sarjan:

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 1181311651401206691.2157194222199
Sales YoY Gr.-10.5%26.5%-15.3%-14.6%-44.8%38.2%72.2%23.4%14.4%-
Adj EPS 1.91.91.71.60.90.40.50.91.21.61.5
YoY Gr.--1.1%-9.6%-5.9%-42.5%-60.9%44.4%76.9%30.4%30%-
BVPS (₹) 16.718.219.921.522.422.823.424.325.52727.7
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

CAGR Colour Code Guide

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 -7.9% 5.9% -0.7% -26.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.811.38.97.74.21.62.33.94.865.5
Op. Profit
Mgn %
8.59.68.910.39.61511.67.46.55.55.6
Net Profit
Mgn %
4.74.83.43.82.51.81.91.922.32.5
Debt to
Equity
0.80.60.50.70.70.80.70.70.70.50.3
Working Cap
Days
389420342412501890626398358301104
Cash Conv.
Cycle
24423815011411521421414714111539

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.50%

Sales growth is growing at healthy rate in last 3 years 34.44%

Net Profit is growing at healthy rate in last 3 years 44.22%

Debt to equity has declined versus last 3 years average to 0.53

Sales growth is not so good in last 4 quarters at -10.66%

Latest Financials - Tirupati Sarjan Ltd.

Standalone Consolidated
TTM EPS (₹) 1.5 0.7
TTM Sales (₹ Cr.) 199 173
BVPS (₹.) 27.7 0
Reserves (₹ Cr.) 75 37
P/BV 0.43 0.00
PE 7.92 18.48
From the Market
52 Week Low / High (₹) 11.20 / 21.62
All Time Low / High (₹) 0.25 / 46.00
Market Cap (₹ Cr.) 39.3
Equity (₹ Cr.) 16.5
Face Value (₹) 5
Industry PE 62.9

Management X-Ray of Tirupati Sarjan:

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 (%)

Valuation of Tirupati Sarjan - 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 Tirupati Sarjan

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
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
Interest 6.206.936.957.808.468.509.127.766.805.28
Depreciation 0.820.720.770.710.840.930.891.041.311.12
Exceptional Items 0000000000
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%1.8%1.9%2.0%2.3%
Adjusted EPS (₹)1.91.81.71.60.90.30.50.91.21.6
Dividend Payout Ratio (%)28%16%18%0%0%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 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
Minority Interest0000000000
Debt34.8229.3834.8148.1148.3255.6648.2054.5258.4746.26
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
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

Gross Block7.797.977.969.129.218.389.7213.9716.0216.82
Accumulated Depreciation2.813.093.624.184.294.224.975.747.058.09
Net Fixed Assets 4.984.894.344.954.924.164.758.238.988.73
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

Finance 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 Days353527416210140607858
Inventory Days290282194186194349269162144125
Payable Days163138120241368686271162124107

Tirupati Sarjan Ltd Stock News

Tirupati Sarjan Ltd FAQs

The current trading price of Tirupati Sarjan on 05-Dec-2025 11:58 is ₹11.93.
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 Tirupati Sarjan stood at ₹39.28.
The latest P/E ratio of Tirupati Sarjan as of 04-Dec-2025 is 7.92.
The latest P/B ratio of Tirupati Sarjan as of 04-Dec-2025 is 0.43.
The 52-week high of Tirupati Sarjan is ₹21.62 and the 52-week low is ₹11.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Sarjan is ₹198.8 ( Cr.) .

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.

You have 1 views remaining as a Guest User. 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.

×