Vishnusurya Projects and Infra Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: VISHNUINFR | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vishnusurya Projects

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Vishnusurya Projects and Infra stock performance -

mw4me loader
P/E Ratio (SA):
37.15
Market Cap:
645.1 Cr.
52-wk low:
0
52-wk high:
0

Is Vishnusurya Projects and Infra Ltd an attractive stock to invest in?

1. Is Vishnusurya Projects and Infra Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vishnusurya Projects and Infra Ltd is a below average quality company.

2. Is Vishnusurya Projects and Infra Ltd undervalued or overvalued?

The key valuation ratios of Vishnusurya Projects and Infra Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Vishnusurya Projects and Infra Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Vishnusurya Projects and Infra Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Vishnusurya Projects:

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.
Vishnusurya Projects and Infra 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'21Mar'22Mar'23TTM
ROCE % 15.6%19%24.5%-
Value Creation
Index
0.10.40.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 63.276.5132132
Sales YoY Gr.-20.9%73.1%-
Adj EPS 310.2107.1
YoY Gr.-247.1%-2.4%-
BVPS (₹) 18.646.332.646.5
Adj Net
Profit
2.3817.317
Cash Flow from Ops. 21.8-10.910.7-
Debt/CF from Ops. 0.7-3.23.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA73.1%
Adj EPS NANANA-2.4%
BVPSNANANA-29.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
1530.53717.9
Op. Profit
Mgn %
13.120.924.5NAN
Net Profit
Mgn %
3.610.41313.1
Debt to
Equity
110.6-
Working Cap
Days
02832030
Cash Conv.
Cycle
0770

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.64

Return on Equity has declined versus last 3 years average to 17.90%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Vishnusurya Projects and Infra Ltd.

Standalone Consolidated
TTM EPS (₹) 7.1 6.7
TTM Sales (₹ Cr.) 132 132
BVPS (₹.) 46.5 10
Reserves (₹ Cr.) 90 -
P/BV 5.64 26.21
PE 37.15 38.91
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 645
Equity (₹ Cr.) 24.6
Face Value (₹) 10
Industry PE 83.8

Management X-Ray of Vishnusurya Projects:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vishnusurya Projects

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales6376132
Operating Expenses 5561100
Manufacturing Costs001
Material Costs464262
Employee Cost 699
Other Costs 31028
Operating Profit 81632
Operating Profit Margin (%) 13.1%20.9%24.4%
Other Income 0201
Interest 324
Depreciation 247
Exceptional Items 000
Profit Before Tax 33022
Tax 185
Profit After Tax 22217
PAT Margin (%) 3.6%28.2%13.1%
Adjusted EPS (₹)3.027.810.1
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 153756
Share Capital 559
Reserves 103247
Minority Interest000
Debt122829
Long Term Debt122624
Short Term Debt024
Trade Payables5614
Others Liabilities 444731
Total Liabilities 76118130

Fixed Assets

Gross Block335567
Accumulated Depreciation111420
Net Fixed Assets214247
CWIP 021
Investments 332
Inventories304
Trade Receivables6917
Cash Equivalents 223
Others Assets406056
Total Assets 76118130

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity 22-1111
PBT 33022
Adjustment 5-1411
Changes in Working Capital 14-25-12
Tax Paid -1-2-10
Cash Flow From Investing Activity -3-7-11
Capex -3-7-11
Net Investments 000
Others 000
Cash Flow From Financing Activity -1818-1
Net Proceeds from Shares 007
Net Proceeds from Borrowing -14201
Interest Paid -3-2-4
Dividend Paid 000
Others 00-5
Net Cash Flow 10-1
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)15.8985.637.64
ROCE (%)22.0462.8732.21
Asset Turnover Ratio0.840.791.07
PAT to CFO Conversion(x)11-0.50.65
Working Capital Days
Receivable Days323436
Inventory Days19012
Payable Days384657

Vishnusurya Projects and Infra Ltd Stock News

Vishnusurya Projects and Infra Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Vishnusurya Projects stood at ₹645.1.
The latest P/E ratio of Vishnusurya Projects as of 01-Jan-1970 05:30 is 37.15.
The latest P/B ratio of Vishnusurya Projects as of 01-Jan-1970 05:30 is 5.64.
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 ₹132.4 ( Cr.) .

About Vishnusurya Projects and Infra Ltd

Vishnusurya Projects and Infra 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 Honourable Madras High Court vide their order dated September 25, 2015. Pursuant to the same, Satellite Town Development Private Limited (Transferor I), Suryavishnu Enterprises Private Limited (Transferor II) amalgamated with Vishnusurya Logistics Private Limited. (Transferee)

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'.

Vishnusurya Projects and Infra was incorporated in the year 1996 with a small and dedicated team of construction experts, service providers, contractors, suppliers, and consultants to accomplish one shared goal, building a responsible future. Its Promoter and Promoter Group have interest in diverse set of business spread across Engineering Procurement and Constructions (EPC), mining, education, technology, risk mitigation, media, consultancy, drones etc.

The company is engaged in mining of rough stones and manufacturing of aggregates & Manufacture-sand by using Crushing Plants and Sand washing plants. In addition to mining activities, it is engaged in EPC Projects (construction and infrastructure) delivered across all key sectors such as water, transportation, rail, resource, and institutional development. The company executed and delivered multiple real estate projects in past such as construction of villas, multi storied apartments, specific contracts like compound wall, renovation works, site formation, etc. and design and construction of various infrastructure projects for the government, autonomous and private bodies in state of Tamil Nadu. The company is also engaged in buying, selling and providing integrated solutions for Drones as a Service for surveillance, mapping and surveying purposes.

It has been accredited as a Class I contractor with various departments and agencies viz. (1) Greater Chennai Corporation (GCC), (2) Government of Tamil Nadu Water Resources Department, (3) Tamil Nadu Water Supply and Drainage Board, (4) Highways Departments pursuant to which it is eligible to participate and undertake projects awarded by various other departments and agencies. The scope of its services includes detailed engineering of the project, procurement of key materials, and project execution at the sites with overall project management up to the commissioning of these projects.

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.

Awards and accreditations 

  • 2022: The Company was awarded with Category C Overall Performance I Prize by Tamil Nadu Mines Safety Association and Chettiand Cement Corporation (P) Limited.
  • 2018: The Company was awarded with Category C Standard of Supervision I Prize by Tamil Nadu Mines Safety Association and M/s Krishna Mines Tiruneiveli jointly with M/s Stanco Traders, Sivakasi.
  • 2018: The Company was awarded with Category C Blasting Storage and Use of Explosives I Prize by Tamil Nadu Mines Safety Association and M/s Krishna Mines Tiruneiveli jointly with M/s Stanco Traders, Sivakasi. 

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-600 004 to 2nd Floor, Qbas Temple Tower, No 76/25, North Mada Street, Mylapore, Chennai-600 004, Tamil Nadu, India.
  • 2015: The Company entered into a composite Scheme of Amalgamation, which was approved by the Honourable 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'.

Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.