Key Metrics 
Check Before You Invest 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
Vishnusurya Projects and Infra Ltd (VISHNUINFR)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: VISHNUINFR Construction - Real Estate | Small Cap | Vishnusurya Projects Share Price
BSE Share Price
Not Listed
Not Listed
Vishnusurya Projects and Infra Ltd (VISHNUINFR)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: VISHNUINFR Construction - Real Estate | Small Cap | Vishnusurya Projects Share Price
BSE Share Price
Not Listed
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹363 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹13.7
TTM Sales
₹352 Cr.
Book Value per Share
₹92.6
P/E Ratio
10.19
Lower than its 5-year historical median
Industry PE
41.6
Price to Book (P/B)
1.51
Lower than its 5-year historical median
Price to Sales (P/S)
1.03
Lower than its 5-year historical median
EV/EBITDA
6.38
Lower than its 5-year historical median
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
17.45%
Outperforms industry median
Return on Capital Employed (ROCE)
19.29%
Outperforms industry median
Return on Assets (ROA)
9.99%
Operating Profit Margin
16.8%
Net Profit Margin
10.12%
Gross Profit Margin
15.3%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
29.96%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
12.17%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
17.34%
Asset Quality
Promoter Holding
59.06%
Pledged shares (%) of Promoter's holding (%)
21.53%
Reserves
₹214 Cr.
Equity
₹25.9 Cr.
Face Value
₹10
All Time Low / High
₹0.00 / 0.00
Check Before You Invest
Quality
Somewhat GoodValuation
UndervaluedCheck Valuation charts
Price Trend
Weak
Is Vishnusurya Projects and Infra Ltd a good quality company?
Vishnusurya Projects and Infra Ltd is a average quality company, based on a somewhat consistent 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 Vishnusurya Projects and Infra Ltd performance compare with that of its Peers?
Revenue growth of Vishnusurya Projects and Infra Ltd vs industry peers?
Vishnusurya Projects and Infra Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 0%, indicating stable growth and maintaining its market share.
Promoter shareholding and pledge status of Vishnusurya Projects and Infra Ltd?
Promoters hold 59.06% of the Vishnusurya Projects and Infra Ltd, with 21.53% of their stake pledged, indicating high pledge risk.
Stock return of Vishnusurya Projects and Infra Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of 16.51% based on the current price.
10 Year X-Ray :
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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.
Vishnusurya Projects and Infra 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'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 22% | 62.9% | 32.2% | 34.4% | 23.6% | 20.5% | - |
| Value Creation Index ⓘ | 0.6 | 3.5 | 1.3 | 1.5 | 0.7 | 0.5 | - |
Growth Parameters ⓘ |
|||||||
| Sales ⓘ | 63.2 | 76.5 | 132 | 231 | 271 | 352 | 352 |
| Sales YoY Gr. | - | 20.9% | 73.1% | 74.2% | 17.4% | 30% | - |
| Adj EPS ⓘ | 3 | 10.2 | 10 | 11.2 | 12.3 | 13.6 | 13.7 |
| YoY Gr. | - | 247.1% | -2.3% | 12.1% | 10.1% | 10.3% | - |
| BVPS (₹) ⓘ | 18.6 | 46.3 | 32.6 | 53.4 | 72.1 | 89 | 92.4 |
| Adj Net Profit ⓘ | 2.3 | 8 | 17.3 | 27.6 | 30.4 | 35.3 | 35 |
| Cash Flow from Ops. ⓘ | 21.8 | -10.9 | 10 | -27.6 | 2.1 | 42.8 | - |
| Debt/CF from Ops. ⓘ | 0.7 | -3.2 | 3.6 | -0.7 | 27 | 1 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | 41% | 38.5% | 30% | ||||
| Adj EPS ⓘ | NA | 35.8% | 10.8% | 10.3% | ||||
| BVPSⓘ | NA | 36.8% | 39.8% | 23.5% | ||||
| Share Price | - | - | 16.5% | -13.9% | ||||
Key Financial Parameters ⓘ
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 15 | 30.5 | 37 | 29.4 | 19.7 | 17.2 | 15.1 |
| Op. Profit Mgn % ⓘ | 13.1 | 20.9 | 24.5 | 20.8 | 18.3 | 15.5 | 12.2 |
| Net Profit Mgn % ⓘ | 3.6 | 10.4 | 13 | 12 | 11.2 | 10 | 10.1 |
| Debt to Equity ⓘ | 1 | 1 | 0.6 | 0.2 | 0.3 | 0.2 | - |
| Working Cap Days ⓘ | 0 | 283 | 183 | 147 | 197 | 172 | 34 |
| Cash Conv. Cycle ⓘ | 0 | 7 | 4 | 3 | 5 | 21 | 18 |
Valuation of Vishnusurya Projects - Consolidated
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 35.71 | 35.71 | 21.53 | 21.53 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|
| Sales | 63 | 76 | 132 | 271 | 352 |
| Operating Expenses ⓘ + | 55 | 61 | 100 | 220 | 295 |
| Operating Profit ⓘ | 8 | 16 | 32 | 50 | 56 |
| Operating Profit Margin (%) | 12.9% | 20.9% | 24.4% | 18.6% | 16.0% |
| Other Income ⓘ + | 0 | 20 | 1 | 2 | 6 |
| Interest ⓘ | 3 | 2 | 4 | 5 | 9 |
| Depreciation ⓘ | 2 | 4 | 7 | 6 | 9 |
| Profit Before Tax ⓘ | 3 | 30 | 22 | 41 | 45 |
| Tax ⓘ | 1 | 8 | 5 | 10 | 10 |
| Profit After Tax | 2 | 22 | 17 | 30 | 36 |
| PAT Margin (%) | 3.6% | 28.2% | 13.1% | 11.2% | 10.1% |
| Adjusted EPS (₹) | 5.2 | 10.1 | 9.6 | 12.3 | 13.7 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 8.10% | 7.30% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'25 | Mar'26 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 36 | 42 | 60 | 177 | 231 | ||||||
| Debt + | 12 | 28 | 29 | 56 | 50 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | ||||||
| Trade Payables | 5 | 6 | 14 | 25 | 27 | ||||||
| Others Liabilities ⓘ | 43 | 43 | 19 | 79 | 68 | ||||||
| Total Liabilities ⓘ | 96 | 118 | 121 | 337 | 376 | ||||||
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 21 | 42 | 47 | 110 | 116 | ||||||
| CWIP ⓘ | 0 | 2 | 1 | 1 | 0 | ||||||
| Investments ⓘ | 23 | 7 | 5 | 12 | 12 | ||||||
| Inventories | 3 | 0 | 4 | 4 | 1 | ||||||
| Trade Receivables | 6 | 9 | 17 | 43 | 54 | ||||||
| Cash Equivalents | 2 | 2 | 3 | 11 | 30 | ||||||
| Others Assets ⓘ | 40 | 56 | 44 | 155 | 163 | ||||||
| Total Assets ⓘ | 96 | 118 | 121 | 337 | 376 | ||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 22 | -11 | 11 | 11 | 50 |
| Cash Flow From Investing Activity ⓘ + | -3 | -7 | -11 | -64 | -27 |
| Cash Flow From Financing Activity ⓘ | -18 | 18 | -1 | 54 | -4 |
| Net Proceeds from Shares ⓘ + | 0 | 0 | 7 | 0 | 20 |
| Net Cash Flow ⓘ | 1 | 0 | -1 | 0 | 19 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'25 | Mar'26 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 6.57 | 57.13 | 34.66 | 25.64 | 17.45 | |||||
| ROCE (%) | 12.97 | 50.42 | 30.72 | 25.83 | 19.29 | |||||
| Asset Turnover Ratio | 0.66 | 0.71 | 1.11 | 1.18 | 0.99 | |||||
| PAT to CFO Conversion(x) | 11 | -0.5 | 0.65 | 0.37 | 1.39 | |||||
| Working Capital Days | ||||||||||
| Receivable Days | 32 | 34.20 | 36.10 | 40.40 | 49.90 | |||||
| Inventory Days | 18.90 | 0 | 12 | 5.90 | 3 | |||||
| Payable Days | 40.80 | 45.80 | 56.70 | -3,543.20 | 1,231.90 | |||||
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Vishnusurya Projects and Infra Ltd FAQs
The current trading price of Vishnusurya Projects on 01-Jan-1970 05:30 is ₹0.00.
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-Dec-1969 the market cap of Vishnusurya Projects stood at ₹362.8 Cr
The latest P/E ratio of Vishnusurya Projects as of 31-Dec-1969 is 10.25.
The latest P/B ratio of Vishnusurya Projects as of 31-Dec-1969 is 1.51.
The 52-week high of Vishnusurya Projects is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vishnusurya Projects is ₹352 ( Cr.) .
Past 10 year's financial track record analysis by Moneyworks4me indicates that Vishnusurya Projects and Infra Ltd is a average quality company.
The key valuation ratios of Vishnusurya Projects and Infra 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 Vishnusurya Projects and Infra Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
About Vishnusurya Projects and Infra Ltd
Vishnusurya Projects and Infra (VPIL), incorporated in 1996, has a diversified business portfolio spanning Engineering, Procurement and Construction (EPC), the manufacturing of aggregates and manufactured sand, and solid waste management, among other activities. The company is engaged in the mining of rough stones and the production of aggregates and manufactured sand through the use of crushing and sand-washing plants.
In its EPC division, the company has a presence across key sectors, including water distribution projects, marine projects, transportation infrastructure, railway projects, and institutional development. The company holds a Class-I permit from the Tamil Nadu Highways Department, Tamil Nadu Public Works Department, Tamil Nadu Water Supply and Drainage Board, and Greater Chennai Corporation, enabling it to participate in and execute projects awarded by these and various other government departments and agencies.
The company was incorporated as 'Surya Developers and Promoters Private Limited', a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation dated May 17, 1996 issued by the Assistant Registrar of Companies, Tamil Nadu. its registered office was situated at North Mada Street, Mylapore, Chennai. The name of the company was changed to 'Vishnusurya Logistics Private Limited', pursuant to a fresh certificate of incorporation dated September 1, 2010 issued by the Assistant Registrar of Companies, Tamil Nadu, Chennai, Andaman and Nicobar Islands. Thereafter, the company entered into a composite Scheme of Amalgamation, which was approved by the Madras High Court vide their order dated September 25, 2015. Pursuant to the same, Satellite Town Development Private Limited, Suryavishnu Enterprises Private Limited amalgamated with Vishnusurya Logistics Private Limited.
Further, the name of the company was changed from 'Vishnusurya Logistics Private Limited' to 'Vishnusurya Projects and Infra Private Limited' pursuant to a fresh certificate of incorporation issued by the Registrar of Companies, Chennai dated September 19, 2018. Subsequently, the company was converted into a public limited company pursuant to a resolution passed by its Shareholders at an extraordinary general meeting held on April 19, 2023 and a fresh certificate of incorporation dated May 12, 2023 was issued by the Registrar of Companies, Chennai consequent upon conversion, recording the change in the name of the Company to 'Vishnusurya Projects and Infra Limited'.
Business area of the company
The company is engaged in mining of rough stones and manufacturing of aggregates & Manufacture-sand by using Crushing Plants and Sand washing plants.
History and milestones
- 1996: Incorporated as ‘Surya Developers and Promoters Private Limited’ for undertaking turnkey and EPC projects.
- 2010: The name of the company was changed from ‘Surya Developers and Promoters Private Limited’ to ‘Vishnusurya Logistics Private Limited’ in view of the new objects of the Company for undertaking container freight station and C&F business activity.
- 2015: The registered office of the Company was shifted from 3rd Floor, Old No. 25, New No 76, North Mada Street, Mylapore, Chennai to 2nd Floor, Qbas Temple Tower, No 76/25, North Mada Street, Mylapore, Chennai, Tamil Nadu, India.
- 2015: The Company entered into a composite Scheme of Amalgamation, which was approved by the Madras High Court vide their order dated September 25, 2015. Pursuant to the same, Satellite Town and Development Private Limited (Transferor I), Suryavishnu Enterprises Private Limited (Transferor II) amalgamated with Vishnusurya Logistics Private Limited. (Transferee)
- 2015: The Company identified mining and crushing of rough stones and jelly, then as aggregates and a new business vertical was started.
- 2018: The name of the company was changed from Vishnusurya Logistics Private Limited to Vishnusurya Projects and Infra Private Limited as the Company started exploring EPC business as a forward integration business.
- 2021: With a view to assist NHAI it started a new business vertical -Survey of NHAI roads using drones.
- 2023: The Company was converted into a public limited company and the name was changed to 'Vishnusurya Projects and Infra Limited'.
- 2023: Vishnusurya Projects and Infra listed on the NSE SME platform.
- 2024: Company has taken Operations and Maintenance contract for running a sand washing plant from Sri Mahalakshmi Rhyno Robust Sands, Hosur.
- 2024: Awarded with an Engineering, Procurement, and Construction (EPC) contract by JWIL-VKMCPL (JV) under Palamu Pipeline Irrigation Scheme.
- 2024: Entered into MOU with NTPC GE Power Services (NGSL) to undertake Engineering Procurement & Construction, Operation and Maintenance and advisory in connection with power sector projects.
- 2024: Vishnusurya Projects and Infra Hosur Private Limited is incorporated for carrying on mining operations and Infrastructure Projects.
- 2024: Entered into Strategic Joint Venture with SF Marina India to Develop Concrete Floating Systems in South India.
- 2025: Awarded a Purchase order for a value of Rs 23.56 crore (excluding taxes) from Gorantla Geosynthetics.
- 2025: Bagged a Contract for a value of Rs 103.07 crore from JWIL Infra.
- 2025: Bagged a Contract along with its Consortium partners JWIL Infra (JWIL) and IDE Technologies India (IDE) for the Development of 60 MLD sea water desalination plant.
- 2026: Company along with consortium partners JWIL and SPML Infra has received a Letter of Award from Chennai Metropolitan Water Supply and Sewerage Board (CMWSS Board).
- 2026: Incorporated a Wholly Owned Subsidiary under the name and style of “Vishnusurya Projects and Infra Thoothukudi Private Limited”.
You have 48 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
