Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:13 am
Author: Getaka|Social: XLinkedIn

Kridhan Infra Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹83.33Undervalued by 4,151.53%vs CMP ₹1.96

P/E (23.0) × ROE (15.0%) × BV (₹29.60) × DY (2.00%)

Defaults: ROE=15%

₹57.94Undervalued by 2,856.12%vs CMP ₹1.96
MoS: +96.6% (Strong)Confidence: 45/100 (Moderate)Models: 4 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹178.6528%Under (+9014.8%)
Graham NumberEarnings₹21.2821%Under (+985.7%)
DCFCash Flow₹13.5717%Under (+592.3%)
EV/EBITDAEnterprise₹0.2514%Over (-87.2%)
Earnings YieldEarnings₹6.8011%Under (+246.9%)
Revenue MultipleRevenue₹0.268%Over (-86.7%)
Consensus (6 models)₹57.94100%Undervalued
Key Drivers: EPS CAGR 114.4% lifts DCF — verify sustainability. | Wide model spread (₹0–₹179) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 114.4% · Defaults: ROE=15%

*Investments are subject to market risks

Investment Snapshot

53
Kridhan Infra Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health30/100 · Weak
ROCE 0.0% WeakROE 0.0% WeakD/E 0.19 Low debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money30/100 · Weak
FII holding down -3.42% (6mo) SellingPromoter holding at 47.2% Stable
Earnings Quality65/100 · Strong
OPM expanding (-1% → 52%) Improving
Quarterly Momentum80/100 · Strong
Revenue (4Q): +558% YoY AcceleratingOPM: 4.6% (up 4.6% YoY) Margin expansion
Industry Rank55/100 · Moderate
P/E 23.0 vs industry 60.1 Cheaper than peers3Y sales CAGR: -47% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Kridhan Infra Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
70/100
High
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 23.0 vs Ind 60.1 | ROCE 0.0% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.19x | IntCov 0.0x | Current 0.97x | Borrow/Reserve N/A
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹72 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII 0.00 pp | DII N/A | Prom 0.00 pp
Business Momentum
-100
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -82.4% | Q NP -203.8% | Q OPM -62.7 pp
Derived FieldValueHow it is derived
Valuation Gap %+2,856.1%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change0.00 ppLatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-561Latest shareholder count minus previous count
Quarterly Sales Change-82.4%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-203.8%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-62.7 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:13 am

Market Cap 19.5 Cr.
Current Price 1.96
Intrinsic Value₹57.94
High / Low 5.39/1.81
Stock P/E23.0
Book Value 29.6
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 2.00
PEG Ratio0.20

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

View Share Price Target for Kridhan Infra Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Kridhan Infra Ltd 19.5 Cr. 1.96 5.39/1.8123.0 29.60.00 %%% 2.00
Mitcon Consultancy & Engineering Services Ltd 102 Cr. 58.5 97.6/49.620.1 87.00.00 %8.59 %4.59 % 10.0
Transwind Infrastructures Ltd 14.9 Cr. 19.5 25.5/12.718.6 25.40.00 %9.84 %3.59 % 10.0
Power & Instrumentation (Gujarat) Ltd 219 Cr. 103 196/90.616.2 65.50.19 %19.8 %14.5 % 10.0
GE Power India Ltd 2,698 Cr. 401 552/19616.1 57.50.00 %6.09 %105 % 10.0
Industry Average1,557.11 Cr105.1560.1390.100.22%9.84%14.41%8.15

All Competitor Stocks of Kridhan Infra Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.002.080.000.000.000.850.000.000.002.581.541.250.22
Expenses 0.321.360.180.120.150.220.160.310.150.180.630.410.21
Operating Profit -0.320.72-0.18-0.12-0.150.63-0.16-0.31-0.152.400.910.840.01
OPM % 34.62%74.12%93.02%59.09%67.20%4.55%
Other Income -34.56-20.023.023.642.45-33.950.1967.680.074.630.920.000.24
Interest 0.000.000.000.000.000.070.000.010.001.720.540.510.46
Depreciation 0.100.100.100.100.100.080.080.070.070.100.060.070.06
Profit before tax -34.98-19.402.743.422.20-33.47-0.0567.29-0.155.211.230.26-0.27
Tax % 0.03%1.29%0.00%0.00%0.00%-0.06%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -36.00-19.652.743.41-8.14-217.47-0.0567.29-0.165.211.230.26-0.27
EPS in Rs -3.80-2.070.290.36-0.86-22.94-0.017.10-0.020.550.130.03-0.03

Last Updated: March 4, 2026, 3:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 7:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 679.87651.74488.71688.16712.48726.7519.0327.6417.255.620.852.585.59
Expenses 605.85584.36422.80583.57602.96654.4819.8727.6117.835.580.550.801.43
Operating Profit 74.0267.3865.91104.59109.5272.27-0.840.03-0.580.040.301.784.16
OPM % 10.89%10.34%13.49%15.20%15.37%9.94%-4.41%0.11%-3.36%0.71%35.29%68.99%74.42%
Other Income 7.968.676.93122.42-8.61-277.16-5.78-5.12-393.17-54.56-24.9672.575.79
Interest 9.9711.5811.9217.5716.1626.682.162.023.110.030.071.743.23
Depreciation 21.4427.8432.7139.2440.8236.950.930.982.690.570.390.320.29
Profit before tax 50.5736.6328.21170.2043.93-268.52-9.71-8.09-399.55-55.12-25.1272.296.43
Tax % 11.15%11.98%20.38%0.31%10.88%-0.20%0.51%0.99%-0.25%0.69%-0.08%0.00%
Net Profit 44.9232.2522.46169.6939.51-286.89-25.02-22.27-413.30-64.34-209.1272.296.43
EPS in Rs 6.504.292.7313.283.92-29.87-2.64-2.35-43.61-6.79-22.067.630.68
Dividend Payout % 0.00%4.66%0.00%1.51%5.10%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-28.21%-30.36%655.52%-76.72%-826.12%91.28%10.99%-1755.86%84.43%-225.02%134.57%
Change in YoY Net Profit Growth (%)0.00%-2.15%685.88%-732.24%-749.40%917.40%-80.29%-1766.85%1840.29%-309.46%359.59%

Kridhan Infra Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-42%
5 Years:-33%
3 Years:-47%
TTM:385%
Compounded Profit Growth
10 Years:-40%
5 Years:15%
3 Years:26%
TTM:100%
Stock Price CAGR
10 Years:-26%
5 Years:6%
3 Years:0%
1 Year:-14%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 9:20 am

Balance Sheet

Last Updated: December 4, 2025, 1:33 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12.3213.5614.8214.8218.9618.9618.9618.9618.9618.9618.9618.9618.96
Reserves 118.28143.24162.16277.50545.98117.07104.3782.07-331.23-382.10-374.31-302.13-299.74
Borrowings 133.43174.19196.04236.99308.61230.6917.9919.8422.4320.4427.4525.4722.72
Other Liabilities 272.53210.69166.00324.56247.51317.0663.2741.15340.58372.48361.13284.14293.60
Total Liabilities 536.56541.68539.02853.871,121.06683.78204.59162.0250.7429.7833.2326.4435.54
Fixed Assets 214.16215.57207.02381.08351.07161.4627.2126.2021.1017.4717.1216.8016.68
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.285.175.323.83105.65105.2991.5277.4011.681.811.811.811.81
Other Assets 322.12320.94326.68468.96664.34417.0385.8658.4217.9610.5014.307.8317.05
Total Assets 536.56541.68539.02853.871,121.06683.78204.59162.0250.7429.7833.2326.4435.54

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 24.1524.3011.4565.51-100.1945.86-1.62-1.08-0.091.80-4.735.28
Cash from Investing Activity + -90.82-0.55-1.57-50.28-105.25-31.600.441.671.070.200.110.28
Cash from Financing Activity + 71.71-21.44-5.62-9.83217.51-40.712.30-0.74-1.20-1.465.12-3.72
Net Cash Flow 5.042.314.275.4112.06-26.451.13-0.15-0.220.550.501.84
Free Cash Flow -42.5421.114.2122.74-102.999.13-5.84-0.98-0.231.96-4.775.28
CFO/OP 33%36%27%63%-87%63%193%-3,600%16%4,500%-1,577%297%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-59.41-106.81-130.13-132.40-199.09-158.42-18.83-19.81-23.01-20.40-27.15-23.69

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 344258116150581,05345420537621071
Inventory Days 133640182522201500
Days Payable 65170178129230331309127
Cash Conversion Cycle -18-92-814-55-25276434120537621071
Working Capital Days -19-14-9-1585-45571-40-7,307-24,892-161,223-43,030
ROCE %25%15%11%18%11%8%0%0%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 47.15%47.15%47.15%47.15%47.15%47.15%47.15%47.15%47.15%47.15%47.15%47.15%
FIIs 4.41%4.41%4.41%4.41%4.41%4.41%4.41%4.41%4.41%0.99%0.99%0.99%
Public 48.44%48.43%48.43%48.44%48.44%48.44%48.42%48.44%48.44%51.86%51.85%51.84%
No. of Shareholders 30,69730,62329,85829,76330,92930,41930,35534,05533,75033,27532,81632,255

Shareholding Pattern Chart

No. of Shareholders

Kridhan Infra Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 7.63-22.06-6.79-43.61-2.35
Diluted EPS (Rs.) 7.63-22.06-6.79-43.61-2.35
Cash EPS (Rs.) 7.66-2.61-5.79-41.76-0.75
Book Value[Excl.RevalReserv]/Share (Rs.) -29.88-37.49-38.31-32.9410.66
Book Value[Incl.RevalReserv]/Share (Rs.) -29.88-37.49-38.31-32.9410.66
Revenue From Operations / Share (Rs.) 0.270.080.591.822.89
PBDIT / Share (Rs.) 0.230.110.090.070.16
PBIT / Share (Rs.) 0.200.070.03-0.200.06
PBT / Share (Rs.) 7.63-2.65-5.81-42.15-0.85
Net Profit / Share (Rs.) 7.63-2.65-5.85-42.04-0.86
NP After MI And SOA / Share (Rs.) 7.63-22.06-6.79-43.60-2.35
PBDIT Margin (%) 87.27127.7316.194.235.82
PBIT Margin (%) 74.9681.116.04-11.362.26
PBT Margin (%) 2805.60-2973.43-980.78-2316.23-29.47
Net Profit Margin (%) 2805.60-2971.26-987.54-2310.37-29.79
NP After MI And SOA Margin (%) 2805.60-24748.28-1144.66-2395.94-81.18
Return on Networth / Equity (%) -25.520.000.000.00-22.04
Return on Capital Employeed (%) -0.68-0.19-0.090.620.60
Return On Assets (%) 273.46-629.32-216.16-828.58-13.49
Total Debt / Equity (X) -0.08-0.07-0.05-0.060.19
Asset Turnover Ratio (%) 0.080.020.140.130.14
Current Ratio (X) 0.020.030.020.040.97
Quick Ratio (X) 0.020.030.020.040.95
Interest Coverage Ratio (X) 1.2914.6930.330.230.79
Interest Coverage Ratio (Post Tax) (X) 1.119.57-1.33-0.300.26
Enterprise Value (Cr.) 52.6270.3936.0365.9554.08
EV / Net Operating Revenue (X) 20.4283.316.413.821.97
EV / EBITDA (X) 23.4065.2239.5990.3433.83
MarketCap / Net Operating Revenue (X) 11.8152.492.942.581.29
Price / BV (X) -0.10-0.12-0.04-0.140.34
Price / Net Operating Revenue (X) 11.8152.582.942.581.29
EarningsYield 2.38-4.71-3.90-9.28-0.63

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Kridhan Infra Ltd. is a Public Limited Listed company incorporated on 21/03/2006 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L27100MH2006PLC160602 and registration number is 160602. Currently company belongs to the Industry of Infrastructure - General. Company's Total Operating Revenue is Rs. 2.58 Cr. and Equity Capital is Rs. 18.96 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Infrastructure - General203, Joshi Chambers, Ahmedabad Street, Mumbai Maharashtra 400009Contact not found
Management
NamePosition Held
Mr. Gautam Joginderlal SuriManaging Director
Mr. Anil Dhanpat AgrawalNon Executive Director
Mr. RishirajExecutive Director
Mrs. Rachna Achal DagaIndependent Director
Mr. Madhav DeshpandeIndependent Director
Mr. Mayank Girish PatelIndependent Director

FAQ

What is the intrinsic value of Kridhan Infra Ltd and is it undervalued?

As of 05 April 2026, Kridhan Infra Ltd's intrinsic value is ₹57.94, which is 2856.12% higher than the current market price of ₹1.96, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹29.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Kridhan Infra Ltd?

Kridhan Infra Ltd is trading at ₹1.96 as of 05 April 2026, with a FY2026-2027 high of ₹5.39 and low of ₹1.81. The stock is currently near its 52-week low. Market cap stands at ₹19.5 Cr..

How does Kridhan Infra Ltd's P/E ratio compare to its industry?

Kridhan Infra Ltd has a P/E ratio of 23.0, which is below the industry average of 60.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Kridhan Infra Ltd financially healthy?

Key indicators for Kridhan Infra Ltd: ROCE of % is on the lower side compared to the industry average of 9.84%; ROE of % is below ideal levels (industry average: 14.41%). Dividend yield is 0.00 %.

Is Kridhan Infra Ltd profitable and how is the profit trend?

Kridhan Infra Ltd reported a net profit of ₹72 Cr in Mar 2025 on revenue of ₹3 Cr. Compared to ₹-413 Cr in Mar 2022, the net profit shows an improving trend.

Does Kridhan Infra Ltd pay dividends?

Kridhan Infra Ltd has a dividend yield of 0.00 % at the current price of ₹1.96. The company is currently not paying meaningful dividends.

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 Kridhan Infra 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
Explore Industry-wise Stock Analysis Reports