SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vas Infrastructure Ltd (531574)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531574 NSE: Construction - Real Estate | Small Cap | Vas Infrastructure Share Price

₹10.77 0.00 (0.00%)

As on 01-Jun'26 16:59

Vas Infrastructure Ltd (531574)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531574 NSE: Construction - Real Estate | Small Cap | Vas Infrastructure Share Price

₹10.77 0.00 (0.00%)

As on 01-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹16 Cr.
Current Price
₹10.8
52-Week Low / High
₹6 / 30
TTM EPS
₹0.2
TTM Sales
₹0 Cr.
Book Value per Share
₹-171.3
P/E Ratio
50.14
Industry PE
42.8
Price to Book (P/B)
-0.06
Lower than its 5-year historical median
Price to Sales (P/S)
0.00
Lower than its 3-year historical median
EV/EBITDA
338.83
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Underperforms industry median
Return on Capital Employed (ROCE)
0.00%
Underperforms industry median
Return on Assets (ROA)
-0.36%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
38.09%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-274 Cr.
Equity
₹15.1 Cr.
Face Value
₹10
All Time Low / High
₹1.02 / 188.90

Vas Infrastructure stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Vas Infrastructure Ltd a good quality company?
Vas Infrastructure 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 Vas Infrastructure Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Vas Infrastructure Ltd vs industry peers?
Vas Infrastructure Ltd revenue CAGR is -100.00%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Vas Infrastructure Ltd?
Promoters hold 38.09% of the Vas Infrastructure Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Vas Infrastructure Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -1.7% 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.
Vas Infrastructure Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.2%1.2%-1%-4.1%-1.3%-0.8%0%0%0%0%-
Value Creation
Index
-0.8-0.9NANANANANANANANA-

Growth Parameters

Sales 59.916.37.10.92.6-1.60.21.6-0.400
Sales YoY Gr.--72.8%-56.6%-86.8%181.7%-161.1%NA671.4%-125.9%NA-
Adj EPS -11.2-13.4-14.4-17-18.2-23.3-32.5-34.8-41.2-0.30.2
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 23.93.8-10.3-26.2-44.5-67.7-99.5-130.2-171.2-171.6-171.3
Adj Net
Profit
-15.5-18.4-20.8-25.8-27.5-35.2-49.2-52.6-62.3-0.50
Cash Flow from Ops. -43.30.50.2-6.32.80.47.572.9-10.52.2-
Debt/CF from Ops. -3.1302.5878.4-29.676.9321.514.61.5-11.454.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS NANANANA
BVPS-224.5%NANANA
Share Price -3.3% 28.6% 54% 57.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-37.8-95.2448.794.851.541.538.930.327.30.2-0.1
Op. Profit
Mgn %
-3.2-5.1-68.4-916.3-12159.5-3730.4-428.62170.40NAN
Net Profit
Mgn %
-25.8-113-294.7-2783-10512196.7-23260.3-3248.414834.30INF
Debt to
Equity
428.9-11.4-4.7-3.2-1.1-0.7-0.6-0.5-0.5-
Working Cap
Days
1,1283,7508,40962,00320,985-33,6012,52,06322,584-48,02300
Cash Conv.
Cycle
6822,1764,95631,7578,382-12,7541,01,84812,671-46,93000

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales59.8516.287.060.932.62-1.600.211.62-0.420
Operating Expenses + 61.8117.1111.909.495.85-0.658.108.568.690.58
Manufacturing Costs0.230.561.943.610.300.040.110.122.260
Material Costs52.358.933.620.772.05-1.740.953.224.730
Employee Cost 1.881.761.641.480.890.520.360.420.450.01
Other Costs 7.365.864.693.642.610.536.684.801.250.57
Operating Profit -1.96-0.82-4.84-8.56-3.23-0.95-7.89-6.94-9.11-0.58
Operating Profit Margin (%) -3.3%-5.0%-68.5%-925.0%-123.0%--3,730.4%-428.0%--
Other Income + 6.373.183.732.781.680.621.928.330.010.12
Exceptional Items 0000000000
Interest 19.6819.8119.2419.6825.7334.6242.2248.3153.040
Depreciation 0.420.470.460.370.300.250.280.120.120.03
Profit Before Tax -15.69-17.92-20.81-25.83-27.57-35.21-48.48-47.05-62.26-0.49
Tax -0.200.480-0.16000.71000.01
Profit After Tax -15.48-18.40-20.81-25.67-27.57-35.21-49.19-47.05-62.26-0.50
PAT Margin (%) -25.9%-113.0%-294.0%-2,773.2%-1,052.2%--23,255.8%-2,904.8%--
Adjusted EPS (₹)-11.3-13.4-14.4-17.0-18.2-23.3-32.5-31.1-41.2-0.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vas Infrastructure - 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 + 32.815.17-14.80-39.59-67.29-102.38-150.50-197.02-259.02-259.55
Share Capital 13.7513.7514.4215.1315.1315.1315.1315.1315.1315.13
Reserves 19.06-8.58-29.22-54.72-82.42-117.51-165.63-212.14-274.15-274.68
Debt +132.03149.21167.94187.22211.85115.15109.46109.67119.84119.89
Long Term Debt131.78148.92166.96186.22211.79113.68108.36108.31108.31108.31
Short Term Debt0.250.290.9810.061.481.101.3611.5311.58
Minority Interest0000000000
Trade Payables9.515.485.473.132.272.521.050.700.250.28
Others Liabilities 13.2511.767.426.844.53136.65189.06227.38277.12279.97
Total Liabilities 187.60171.62166.04157.60151.36151.94149.07140.74138.19140.60

Fixed Assets

Net Fixed Assets +2.502.231.791.270.870.620.350.170.050.02
Gross Block3.672.662.592.201.902.102.062.052.052.05
Accumulated Depreciation1.170.430.790.931.031.481.711.8922.03
CWIP 0000000000
Investments 12.343.823.611.422.700.621.7084.2383.9483.92
Inventories62.8959.2957.2656.1852.6255.2755.0954.2253.1453.14
Trade Receivables43.0843.8740.488.337.096.481.580.480.010
Cash Equivalents 3.390.360.370.630.730.470.84-0.030.142.52
Others Assets 63.4062.0562.5289.7687.3488.4989.511.680.911
Total Assets 187.60171.62166.04157.60151.36151.94149.07140.74138.19140.60

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -43.270.490.19-6.322.760.367.4772.89-10.542.21
PBT -15.69-17.92-20.81-25.83-27.57-35.21-48.48-47.05-62.26-0.49
Adjustment 19.7020.0919.3419.5826.0534.3147.1543.4853.15-0.09
Changes in Working Capital -47.29-1.681.66-0.234.281.269.5176.46-1.442.8
Tax Paid 0000.1600-0.7100-0.01
Cash Flow From Investing Activity + -29.90-0.860.506.49-0.930.570.55-73.860.550.12
Capex 0.08-0.150.020.280.050-0.017.9600
Net Investments 0-0.860.192.13-1.410-0-81.990.540
Others -29.980.160.304.070.440.570.560.180.010.12
Cash Flow From Financing Activity 72.38-2.67-0.680.10-1.73-1.20-7.660.1010.160.05
Net Proceeds from Shares + 000.520.92000000
Net Proceeds from Borrowing 92.0617.1418.0419.2625.57-1.13-5.32-0.0500
Interest Paid -19.68-19.81-19.24-19.65-25.73-0.01-1.97-48.31-53.04-0
Dividend Paid 0000000000
Others 00-0-0.43-1.57-0.06-0.3748.4663.200.05
Net Cash Flow -0.79-3.030.020.260.10-0.280.37-0.860.172.38

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-38.18-96.91N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)2.21.18N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.290.090.040.010.02-0.0100.0100
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days292.90974.402,179.309,622.301,074.20-1,545.506,960.60232.30-209.900
Inventory Days436.301,369.303,011.4007,576.7000000
Payable Days51.60306.50551.702,050.50479.20-503.40683.609936.800

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

Vas Infrastructure Ltd FAQs

The current trading price of Vas Infrastructure on 01-Jun-2026 16:59 is ₹10.77.

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 31-May-2026 the market cap of Vas Infrastructure stood at ₹16.29 Cr

The latest P/E ratio of Vas Infrastructure as of 31-May-2026 is 50.14.

The latest P/B ratio of Vas Infrastructure as of 31-May-2026 is -0.06.

The 52-week high of Vas Infrastructure is ₹29.50 and the 52-week low is ₹5.86.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vas Infrastructure is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vas Infrastructure Ltd is a below average quality company.

The key valuation ratios of Vas Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

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

About Vas Infrastructure Ltd

Vas Infrastructure, incorporated in 1994, is a pioneer in construction.

The company has embarked on a diversification initiative on a major plank into development of land, construction of buildings and providing of infrastructure facilities to industrial, commercial and residential complexes for erecting of townships.

Among the current projects is Pushp Vinod -- an exclusive multi-storeyed residential tower in Mumbai suburb Borivali (West) on S V road with lavish landscapes,

The company’s registered office is located at 401, Court Chambers, 4th Floor, S V Road, Borivli (W), Mumbai - 400092.

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:

×