Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 10 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Kaushalya Infrastructure Development Corpn Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 1:37 pm

Market Cap 29.9 Cr.
Current Price 862
High / Low 1,287/570
Stock P/E1.61
Book Value 2,193
Dividend Yield0.00 %
ROCE24.6 %
ROE24.8 %
Face Value 1,000
PEG Ratio0.02

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Kaushalya Infrastructure Development Corpn Ltd

Competitors of Kaushalya Infrastructure Development Corpn Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Modern Engineering and Projects Ltd 50.7 Cr. 32.8 87.3/26.8 32.50.00 %98.7 %% 10.0
Modis Navnirman Ltd 456 Cr. 233 311/22054.3 50.00.00 %13.9 %11.4 % 10.0
Modulex Construction Technologies Ltd 165 Cr. 23.9 35.7/7.7229.4 42.60.00 %1.85 %2.57 % 10.0
MPDL Ltd 37.7 Cr. 50.9 92.7/31.4 1360.00 %3.39 %6.29 % 10.0
IITL Projects Ltd 31.8 Cr. 63.6 78.1/34.41,058 70.70.00 %%% 10.0
Industry Average14,110.79 Cr230.2553.51124.550.17%23.71%26.89%21.15

All Competitor Stocks of Kaushalya Infrastructure Development Corpn Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 0.050.050.030.030.040.030.020.030.040.050.020.040.04
Expenses 0.360.530.340.520.301.150.831.140.710.480.420.280.26
Operating Profit -0.31-0.48-0.31-0.49-0.26-1.12-0.81-1.11-0.67-0.43-0.40-0.24-0.22
OPM % -620.00%-960.00%-1,033.33%-1,633.33%-650.00%-3,733.33%-4,050.00%-3,700.00%-1,675.00%-860.00%-2,000.00%-600.00%-550.00%
Other Income 0.123.080.140.890.4016.572.060.73-0.1418.120.314.710.91
Interest 0.000.010.000.000.000.000.000.00-0.150.000.000.000.00
Depreciation 0.070.060.050.030.030.030.030.020.020.020.020.020.01
Profit before tax -0.262.53-0.220.370.1115.421.22-0.40-0.6817.67-0.114.450.68
Tax % -34.62%24.51%-36.36%-5.41%72.73%1.56%9.84%-280.00%-11.76%21.51%100.00%3.15%20.59%
Net Profit -0.161.91-0.150.400.0315.171.090.72-0.6013.88-0.224.310.55
EPS in Rs -6.6763.00-6.0012.670.00504.6735.3322.67-21.33400.81-6.35124.4615.88

Last Updated: March 3, 2025, 3:25 pm

Below is a detailed analysis of the quarterly data for Kaushalya Infrastructure Development Corpn Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹0.04 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.04 Cr..
  • For Expenses, as of Dec 2024, the value is ₹0.26 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.28 Cr. (Sep 2024) to ₹0.26 Cr., marking a decrease of 0.02 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹-0.22 Cr.. The value appears strong and on an upward trend. It has increased from -0.24 Cr. (Sep 2024) to ₹-0.22 Cr., marking an increase of ₹0.02 Cr..
  • For OPM %, as of Dec 2024, the value is -550.00%. The value appears strong and on an upward trend. It has increased from -600.00% (Sep 2024) to -550.00%, marking an increase of 50.00%.
  • For Other Income, as of Dec 2024, the value is ₹0.91 Cr.. The value appears to be declining and may need further review. It has decreased from 4.71 Cr. (Sep 2024) to ₹0.91 Cr., marking a decrease of 3.80 Cr..
  • For Interest, as of Dec 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹0.01 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.02 Cr. (Sep 2024) to ₹0.01 Cr., marking a decrease of 0.01 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹0.68 Cr.. The value appears to be declining and may need further review. It has decreased from 4.45 Cr. (Sep 2024) to ₹0.68 Cr., marking a decrease of 3.77 Cr..
  • For Tax %, as of Dec 2024, the value is 20.59%. The value appears to be increasing, which may not be favorable. It has increased from 3.15% (Sep 2024) to 20.59%, marking an increase of 17.44%.
  • For Net Profit, as of Dec 2024, the value is ₹0.55 Cr.. The value appears to be declining and may need further review. It has decreased from 4.31 Cr. (Sep 2024) to ₹0.55 Cr., marking a decrease of 3.76 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 15.88. The value appears to be declining and may need further review. It has decreased from ₹124.46 (Sep 2024) to 15.88, marking a decrease of ₹108.58.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 7:46 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 261561000020000
Expenses 21227565110632221
Operating Profit 5-8-1-56-5-1-9-6-1-1-2-2-1
OPM % 19%-53%-15%-9,756%-1,682%-281%-4,264%-3,394%-30%-993%-1,317%-1,071%-860%
Other Income 00111026063171924
Interest 767-0-000000000
Depreciation 0010000000000
Profit before tax -2-14-7-55-4-117-651161823
Tax % 1%-0%-2%-0%-1%-10%-36%-2%86%54%1%15%
Net Profit -2-14-7-55-4-122-610151519
EPS in Rs -100.50-465.67-243.00-1,825.33-129.33-34.67749.67-205.0021.3314.33515.33436.04534.80
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222023-2024
YoY Net Profit Growth (%)-600.00%50.00%-685.71%92.73%75.00%2300.00%-127.27%116.67%-100.00%0.00%
Change in YoY Net Profit Growth (%)0.00%650.00%-735.71%778.44%-17.73%2225.00%-2427.27%243.94%-216.67%100.00%

Kaushalya Infrastructure Development Corpn Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-37%
5 Years:-9%
3 Years:-60%
TTM:25%
Compounded Profit Growth
10 Years:12%
5 Years:-7%
3 Years:192%
TTM:14%
Stock Price CAGR
10 Years:3%
5 Years:85%
3 Years:33%
1 Year:14%
Return on Equity
10 Years:-4%
5 Years:11%
3 Years:20%
Last Year:25%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:19 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 20353535353535353535353535
Reserves 825850-5-9-913455213741
Borrowings 505562616258313024242200
Other Liabilities 654845323118171652323
Total Liabilities 21619619112312010095846966817479
Fixed Assets 5656444655444433
CWIP 0000000000000
Investments 15151553505049414139555560
Other Assets 14512413267644541392423221515
Total Assets 21619619112312010095846966817479

Below is a detailed analysis of the balance sheet data for Kaushalya Infrastructure Development Corpn Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹35.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹35.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹41.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹37.00 Cr. (Mar 2024) to ₹41.00 Cr., marking an increase of 4.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹3.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹2.00 Cr. (Mar 2024) to ₹3.00 Cr., marking an increase of 1.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹79.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹74.00 Cr. (Mar 2024) to ₹79.00 Cr., marking an increase of 5.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹3.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹3.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹60.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹55.00 Cr. (Mar 2024) to ₹60.00 Cr., marking an increase of 5.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹15.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹15.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹79.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹74.00 Cr. (Mar 2024) to ₹79.00 Cr., marking an increase of 5.00 Cr..

Notably, the Reserves (₹41.00 Cr.) exceed the Borrowings (0.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +9-3-3-2326-1-15-412
Cash from Investing Activity +-13-1324-3-1131514
Cash from Financing Activity +440-21-5-1-2-6-1-2-6
Net Cash Flow-0-10-101-1-0-00-00

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-45.00-63.00-63.00-117.00-67.00-59.00-40.00-36.00-25.00-25.00-24.00-2.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days1,3241,9145,01024,10338,49418,86222,87927,9227567,4568,8216,622
Inventory Days307492001151,7883,4314,1983524300
Days Payable8,5988842,6442,57244,20282,41797,7294493,772
Cash Conversion Cycle-6,9661,0792,56621,645-3,91918,862-56,107-65,6093423,9288,8216,622
Working Capital Days8701,4843,88512,42315,825-44713,40512,7755135,7625,3846,231
ROCE %4%-5%-1%-46%-5%-1%20%-7%7%-2%23%25%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters51.42%51.42%51.42%51.42%51.42%51.42%51.42%51.42%51.42%51.42%51.42%51.42%
Public48.58%48.58%48.58%48.58%48.57%48.57%48.57%48.58%48.58%48.58%48.57%48.58%
No. of Shareholders21,29322,00021,80922,28422,10222,23822,60322,61514,41613,81613,55513,741

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 1000.0010.0010.0010.0010.00
Basic EPS (Rs.) 436.144.460.120.18-1.78
Diluted EPS (Rs.) 436.144.460.120.18-1.78
Cash EPS (Rs.) 323.10-0.400.170.25-1.32
Book Value[Excl.RevalReserv]/Share (Rs.) 2116.0016.7912.3412.2112.03
Book Value[Incl.RevalReserv]/Share (Rs.) 2115.2016.5011.8611.6011.42
Revenue From Operations / Share (Rs.) 4.100.030.030.650.05
PBDIT / Share (Rs.) 401.80-0.33-0.511.39-1.35
PBIT / Share (Rs.) 399.40-0.37-0.591.27-1.47
PBT / Share (Rs.) 399.30-0.370.241.27-1.48
Net Profit / Share (Rs.) 320.70-0.440.090.14-1.45
NP After MI And SOA / Share (Rs.) 432.204.430.120.18-1.78
PBDIT Margin (%) 9642.96-942.68-1285.60211.03-2584.04
PBIT Margin (%) 9585.30-1051.92-1488.50194.12-2817.83
PBT Margin (%) 9584.40-1055.70609.89193.40-2836.45
Net Profit Margin (%) 7696.60-1235.28237.3822.36-2774.40
NP After MI And SOA Margin (%) 10372.6212329.09311.0528.04-3407.59
Return on Networth / Equity (%) 20.7926.911.021.54-15.00
Return on Capital Employeed (%) 18.85-2.28-4.9710.96-12.83
Return On Assets (%) 20.2418.970.640.92-7.28
Total Debt / Equity (X) 0.000.380.570.580.72
Asset Turnover Ratio (%) 0.000.000.000.020.00
Current Ratio (X) 6.130.150.140.270.48
Quick Ratio (X) 6.130.150.140.270.47
Inventory Turnover Ratio (X) 0.003.541.380.420.08
Interest Coverage Ratio (X) 10703.69-249.51-57.02292.54-138.82
Interest Coverage Ratio (Post Tax) (X) 8544.23-325.96-82.5532.01-148.04
Enterprise Value (Cr.) 21.2535.9036.7930.2031.35
EV / Net Operating Revenue (X) 147.23288.55267.5713.29173.67
EV / EBITDA (X) 1.53-30.61-20.816.30-6.72
MarketCap / Net Operating Revenue (X) 142.19104.6789.912.387.10
Price / BV (X) 0.280.220.290.130.03
Price / Net Operating Revenue (X) 144.51107.4391.542.387.12
EarningsYield 0.721.180.030.11-4.80

After reviewing the key financial ratios for Kaushalya Infrastructure Development Corpn Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 1,000.00. This value exceeds the healthy maximum of 10. It has increased from 10.00 (Mar 23) to 1,000.00, marking an increase of 990.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 436.14. This value is within the healthy range. It has increased from 4.46 (Mar 23) to 436.14, marking an increase of 431.68.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 436.14. This value is within the healthy range. It has increased from 4.46 (Mar 23) to 436.14, marking an increase of 431.68.
  • For Cash EPS (Rs.), as of Mar 24, the value is 323.10. This value is within the healthy range. It has increased from -0.40 (Mar 23) to 323.10, marking an increase of 323.50.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 2,116.00. It has increased from 16.79 (Mar 23) to 2,116.00, marking an increase of 2,099.21.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 2,115.20. It has increased from 16.50 (Mar 23) to 2,115.20, marking an increase of 2,098.70.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 4.10. It has increased from 0.03 (Mar 23) to 4.10, marking an increase of 4.07.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 401.80. This value is within the healthy range. It has increased from -0.33 (Mar 23) to 401.80, marking an increase of 402.13.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 399.40. This value is within the healthy range. It has increased from -0.37 (Mar 23) to 399.40, marking an increase of 399.77.
  • For PBT / Share (Rs.), as of Mar 24, the value is 399.30. This value is within the healthy range. It has increased from -0.37 (Mar 23) to 399.30, marking an increase of 399.67.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 320.70. This value is within the healthy range. It has increased from -0.44 (Mar 23) to 320.70, marking an increase of 321.14.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 432.20. This value is within the healthy range. It has increased from 4.43 (Mar 23) to 432.20, marking an increase of 427.77.
  • For PBDIT Margin (%), as of Mar 24, the value is 9,642.96. This value is within the healthy range. It has increased from -942.68 (Mar 23) to 9,642.96, marking an increase of 10,585.64.
  • For PBIT Margin (%), as of Mar 24, the value is 9,585.30. This value exceeds the healthy maximum of 20. It has increased from -1,051.92 (Mar 23) to 9,585.30, marking an increase of 10,637.22.
  • For PBT Margin (%), as of Mar 24, the value is 9,584.40. This value is within the healthy range. It has increased from -1,055.70 (Mar 23) to 9,584.40, marking an increase of 10,640.10.
  • For Net Profit Margin (%), as of Mar 24, the value is 7,696.60. This value exceeds the healthy maximum of 10. It has increased from -1,235.28 (Mar 23) to 7,696.60, marking an increase of 8,931.88.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 10,372.62. This value exceeds the healthy maximum of 20. It has decreased from 12,329.09 (Mar 23) to 10,372.62, marking a decrease of 1,956.47.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 20.79. This value is within the healthy range. It has decreased from 26.91 (Mar 23) to 20.79, marking a decrease of 6.12.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 18.85. This value is within the healthy range. It has increased from -2.28 (Mar 23) to 18.85, marking an increase of 21.13.
  • For Return On Assets (%), as of Mar 24, the value is 20.24. This value is within the healthy range. It has increased from 18.97 (Mar 23) to 20.24, marking an increase of 1.27.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.00. This value is within the healthy range. It has decreased from 0.38 (Mar 23) to 0.00, marking a decrease of 0.38.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.00. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Current Ratio (X), as of Mar 24, the value is 6.13. This value exceeds the healthy maximum of 3. It has increased from 0.15 (Mar 23) to 6.13, marking an increase of 5.98.
  • For Quick Ratio (X), as of Mar 24, the value is 6.13. This value exceeds the healthy maximum of 2. It has increased from 0.15 (Mar 23) to 6.13, marking an increase of 5.98.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 4. It has decreased from 3.54 (Mar 23) to 0.00, marking a decrease of 3.54.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 10,703.69. This value is within the healthy range. It has increased from -249.51 (Mar 23) to 10,703.69, marking an increase of 10,953.20.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 8,544.23. This value is within the healthy range. It has increased from -325.96 (Mar 23) to 8,544.23, marking an increase of 8,870.19.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 21.25. It has decreased from 35.90 (Mar 23) to 21.25, marking a decrease of 14.65.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 147.23. This value exceeds the healthy maximum of 3. It has decreased from 288.55 (Mar 23) to 147.23, marking a decrease of 141.32.
  • For EV / EBITDA (X), as of Mar 24, the value is 1.53. This value is below the healthy minimum of 5. It has increased from -30.61 (Mar 23) to 1.53, marking an increase of 32.14.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 142.19. This value exceeds the healthy maximum of 3. It has increased from 104.67 (Mar 23) to 142.19, marking an increase of 37.52.
  • For Price / BV (X), as of Mar 24, the value is 0.28. This value is below the healthy minimum of 1. It has increased from 0.22 (Mar 23) to 0.28, marking an increase of 0.06.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 144.51. This value exceeds the healthy maximum of 3. It has increased from 107.43 (Mar 23) to 144.51, marking an increase of 37.08.
  • For EarningsYield, as of Mar 24, the value is 0.72. This value is below the healthy minimum of 5. It has decreased from 1.18 (Mar 23) to 0.72, marking a decrease of 0.46.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Kaushalya Infrastructure Development Corpn Ltd as of March 10, 2025 is: ₹714.51

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 10, 2025, Kaushalya Infrastructure Development Corpn Ltd is Overvalued by 17.11% compared to the current share price 862.00

Intrinsic Value of Kaushalya Infrastructure Development Corpn Ltd as of March 10, 2025 is: 1,360.97

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 10, 2025, Kaushalya Infrastructure Development Corpn Ltd is Undervalued by 57.89% compared to the current share price 862.00

Last 5 Year EPS CAGR: 90.48%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 1.00%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 84.00, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 22.58, which may not be favorable.
    4. The company has higher borrowings (36.85) compared to reserves (22.54), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (3.85) and profit (-0.69).

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Kaushalya Infrastructure Development Corpn Ltd:
      1. Net Profit Margin: 7696.6%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 18.85% (Industry Average ROCE: 23.71%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 20.79% (Industry Average ROE: 26.89%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): 8544.23
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 6.13
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 1.61 (Industry average Stock P/E: 53.51)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: 0
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Kaushalya Infrastructure Development Corpn.Ltd. is a Public Limited Listed company incorporated on 04/06/1992 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51216WB1992PLC055629 and registration number is 055629. Currently company belongs to the Industry of Construction, Contracting & Engineering. Company's Total Operating Revenue is Rs. 0.14 Cr. and Equity Capital is Rs. 34.63 Cr. for the Year ended 31/03/2024.
    INDUSTRYADDRESSCONTACT
    Construction, Contracting & EngineeringHB 170, Sector III, Kolkata West Bengal 700106info@kaushalya.net
    http://www.kaushalya.net
    Management
    NamePosition Held
    Mr. Mahesh MehraWhole Time Director
    Mrs. Minoti NathIndependent Woman Director
    Mr. Ram Krishna MondalIndependent Director
    Mr. Sandip SarkarIndependent Director
    Mr. Tarak Nath MishraWhole Time Director
    Mr. Sanjay Lal GuptaWhole Time Director

    FAQ

    What is the latest intrinsic value of Kaushalya Infrastructure Development Corpn Ltd?

    The latest intrinsic value of Kaushalya Infrastructure Development Corpn Ltd as on 10 March 2025 is ₹714.51, which is 17.11% lower than the current market price of 862.00, indicating the stock is overvalued by 17.11%. The intrinsic value of Kaushalya Infrastructure Development Corpn Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹29.9 Cr. and recorded a high/low of ₹1,287/570 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹41 Cr and total liabilities of ₹79 Cr.

    What is the Market Cap of Kaushalya Infrastructure Development Corpn Ltd?

    The Market Cap of Kaushalya Infrastructure Development Corpn Ltd is 29.9 Cr..

    What is the current Stock Price of Kaushalya Infrastructure Development Corpn Ltd as on 10 March 2025?

    The current stock price of Kaushalya Infrastructure Development Corpn Ltd as on 10 March 2025 is ₹862.

    What is the High / Low of Kaushalya Infrastructure Development Corpn Ltd stocks in FY 2024-2025?

    In FY 2024-2025, the High / Low of Kaushalya Infrastructure Development Corpn Ltd stocks is ₹1,287/570.

    What is the Stock P/E of Kaushalya Infrastructure Development Corpn Ltd?

    The Stock P/E of Kaushalya Infrastructure Development Corpn Ltd is 1.61.

    What is the Book Value of Kaushalya Infrastructure Development Corpn Ltd?

    The Book Value of Kaushalya Infrastructure Development Corpn Ltd is 2,193.

    What is the Dividend Yield of Kaushalya Infrastructure Development Corpn Ltd?

    The Dividend Yield of Kaushalya Infrastructure Development Corpn Ltd is 0.00 %.

    What is the ROCE of Kaushalya Infrastructure Development Corpn Ltd?

    The ROCE of Kaushalya Infrastructure Development Corpn Ltd is 24.6 %.

    What is the ROE of Kaushalya Infrastructure Development Corpn Ltd?

    The ROE of Kaushalya Infrastructure Development Corpn Ltd is 24.8 %.

    What is the Face Value of Kaushalya Infrastructure Development Corpn Ltd?

    The Face Value of Kaushalya Infrastructure Development Corpn Ltd is 1,000.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Kaushalya Infrastructure Development Corpn Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE