Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:15 am
Author: Getaka|Social: XLinkedIn

Likhitha Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹214.15Undervalued by 25.23%vs CMP ₹171.00

P/E (12.8) × ROE (20.3%) × BV (₹101.00) × DY (2.00%)

₹181.98Fairly Valued by 6.42%vs CMP ₹171.00
MoS: +6% (Thin)Confidence: 46/100 (Moderate)Models: 4 Under, 2 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹220.4622%Under (+28.9%)
Graham NumberEarnings₹173.9216%Fair (+1.7%)
Earnings PowerEarnings₹138.2313%Over (-19.2%)
DCFCash Flow₹163.8813%Fair (-4.2%)
Net Asset ValueAssets₹101.237%Over (-40.8%)
EV/EBITDAEnterprise₹255.999%Under (+49.7%)
Earnings YieldEarnings₹133.107%Over (-22.2%)
ROCE CapitalReturns₹214.989%Under (+25.7%)
Revenue MultipleRevenue₹194.855%Under (+13.9%)
Consensus (9 models)₹181.98100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 2.9%

*Investments are subject to market risks

Investment Snapshot

58
Likhitha Infrastructure Ltd scores 58/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 27.6% ExcellentROE 20.3% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 70.3% Stable
Earnings Quality40/100 · Moderate
OPM stable around 20% SteadyWorking capital: 182 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -6% YoY DecliningProfit (4Q): -25% YoY DecliningOPM: 12.6% (down 5.8% YoY) Margin pressure
Industry Rank90/100 · Strong
P/E 12.8 vs industry 36.6 Cheaper than peersROCE 27.6% vs industry 16.4% Above peers3Y sales CAGR: 26% High growth

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.

Likhitha Infrastructure Ltd Investor Signals

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

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 12.8 vs Ind 36.6 | ROCE 27.6% | ROE 20.3% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 10.14x | Borrow/Reserve 0.00x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹69 Cr | CFO/NP N/A
Ownership Accumulation
+25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII +0.08 pp | DII N/A | Prom 0.00 pp
Business Momentum
-27
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +9.0% | Q NP -18.2% | Q OPM -3.6 pp
Derived FieldValueHow it is derived
Valuation Gap %+6.4%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change+0.08 ppLatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-2,714Latest shareholder count minus previous count
Quarterly Sales Change+9.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-18.2%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-3.6 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:15 am

Market Cap 674 Cr.
Current Price 171
Intrinsic Value₹181.98
High / Low 324/131
Stock P/E12.8
Book Value 101
Dividend Yield0.00 %
ROCE27.6 %
ROE20.3 %
Face Value 5.00
PEG Ratio4.34

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

View Share Price Target for Likhitha Infrastructure Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Likhitha Infrastructure Ltd 674 Cr. 171 324/13112.8 1010.00 %27.6 %20.3 % 5.00
Hazoor Multi Projects Ltd 676 Cr. 25.0 51.0/22.425.0 17.81.60 %14.1 %11.4 % 1.00
Dugar Housing Developments Ltd 704 Cr. 357 372/18.1 10.60.00 %%% 10.0
Vascon Engineers Ltd 707 Cr. 30.5 74.6/26.89.21 49.30.00 %7.76 %6.59 % 10.0
Consolidated Construction Consortium Ltd 631 Cr. 14.1 28.9/12.7 6.200.00 %0.45 %28.3 % 2.00
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Likhitha Infrastructure Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 91.1298.6399.2699.95100.59122.29125.03125.40126.29135.50122.41102.24111.40
Expenses 70.5377.9479.0379.5776.9293.82100.80102.20103.09111.47103.1885.6697.39
Operating Profit 20.5920.6920.2320.3823.6728.4724.2323.2023.2024.0319.2316.5814.01
OPM % 22.60%20.98%20.38%20.39%23.53%23.28%19.38%18.50%18.37%17.73%15.71%16.22%12.58%
Other Income 1.392.531.711.981.560.841.261.761.341.331.310.880.82
Interest 0.200.220.660.220.250.230.450.270.190.220.270.280.27
Depreciation 1.591.511.441.612.112.522.001.531.141.271.511.611.90
Profit before tax 20.1921.4919.8420.5322.8726.5623.0423.1623.2123.8718.7615.5712.66
Tax % 23.28%24.43%20.21%24.84%29.86%29.52%25.91%24.91%25.59%26.14%25.85%25.95%25.43%
Net Profit 15.4916.2415.8315.4316.0518.7217.0717.3817.2817.6313.9111.539.43
EPS in Rs 3.934.124.013.914.074.754.334.414.384.473.532.922.39

Last Updated: March 4, 2026, 1:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 9:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 50315410787139161191257351422512472
Expenses 4529489476110131151196274329418398
Operating Profit 53613112930396177939574
OPM % 11%8%11%12%13%21%19%21%24%22%22%18%16%
Other Income 1111112248664
Interest 0011122111111
Depreciation 0111133245866
Profit before tax 63512112527386079909371
Tax % 38%30%53%38%34%29%25%24%25%24%26%26%
Net Profit 423871820294560666952
EPS in Rs 18.859.9012.7038.407.9919.846.897.3411.5115.2216.7417.5813.31
Dividend Payout % 0%0%0%0%0%0%0%10%11%10%9%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-50.00%50.00%166.67%-12.50%157.14%11.11%45.00%55.17%33.33%10.00%4.55%
Change in YoY Net Profit Growth (%)0.00%100.00%116.67%-179.17%169.64%-146.03%33.89%10.17%-21.84%-23.33%-5.45%

Likhitha Infrastructure 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:32%
5 Years:26%
3 Years:26%
TTM:14%
Compounded Profit Growth
10 Years:43%
5 Years:28%
3 Years:15%
TTM:-2%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:12%
1 Year:-42%
Return on Equity
10 Years:25%
5 Years:24%
3 Years:23%
Last Year:20%

Last Updated: September 5, 2025, 9:45 am

Balance Sheet

Last Updated: December 4, 2025, 1:34 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11114415202020202020
Reserves 12141624284655134172230290354379
Borrowings 010414101000011
Other Liabilities 18111421212530152344404951
Total Liabilities 312731516785101169215294350424451
Fixed Assets 4354151412121822282423
CWIP 0000000000000
Investments 000010656394566
Other Assets 27242747517183101158269316393422
Total Assets 312731516785101169215294350424451

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 004-3-1318154571
Cash from Investing Activity + 00-9-4-5-2-6-508-192036
Cash from Financing Activity + 00-149-3-453-7-3-7-6
Net Cash Flow 00-6-43-2845231931
Free Cash Flow 002-4-12017-2-536-7-2
CFO/OP 0%0%119%11%19%27%86%36%29%85%31%30%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow5.002.006.009.00-3.0019.0029.0039.0061.0077.0093.0094.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 45874810411842377496746662
Inventory Days 1143953612982785257098351,558
Days Payable 4527198881182157107289174328
Cash Conversion Cycle -292-237-424118158158745144937271,292
Working Capital Days -4533-921166380125144129157182
ROCE %55%20%36%55%32%51%43%35%35%36%33%28%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 70.02%70.02%70.02%70.02%70.02%70.02%70.02%70.02%70.25%70.25%70.25%70.25%
FIIs 0.24%0.10%0.67%0.09%0.20%0.18%1.01%1.05%0.91%0.14%0.14%0.22%
Public 29.72%29.88%29.31%29.88%29.78%29.80%28.96%28.93%28.83%29.61%29.61%29.54%
No. of Shareholders 34,31737,47941,37145,13250,50557,92059,49459,92559,27458,97757,67254,958

Shareholding Pattern Chart

No. of Shareholders

Likhitha Infrastructure 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 5.005.005.0010.0010.00
Basic EPS (Rs.) 17.5716.5815.2823.3817.05
Diluted EPS (Rs.) 17.5716.5815.2823.3817.05
Cash EPS (Rs.) 19.1018.4816.5725.2515.94
Book Value[Excl.RevalReserv]/Share (Rs.) 94.5478.4663.3997.7277.77
Book Value[Incl.RevalReserv]/Share (Rs.) 94.5478.4663.3997.7277.77
Revenue From Operations / Share (Rs.) 131.83106.8992.51130.4096.64
PBDIT / Share (Rs.) 25.5325.0222.1333.3121.04
PBIT / Share (Rs.) 24.0223.0720.8531.4419.79
PBT / Share (Rs.) 23.7422.7320.6531.1719.45
Net Profit / Share (Rs.) 17.6016.5315.2823.3814.70
NP After MI And SOA / Share (Rs.) 17.5716.5815.0923.3214.70
PBDIT Margin (%) 19.3623.4023.9225.5421.77
PBIT Margin (%) 18.2221.5822.5324.1120.48
PBT Margin (%) 18.0021.2622.3223.9020.13
Net Profit Margin (%) 13.3415.4616.5217.9315.20
NP After MI And SOA Margin (%) 13.3215.5116.3017.8815.20
Return on Networth / Equity (%) 18.5821.1323.8023.8718.89
Return on Capital Employeed (%) 25.2429.2532.7032.1325.42
Return On Assets (%) 16.2818.6720.1021.2517.17
Asset Turnover Ratio (%) 1.341.301.421.340.00
Current Ratio (X) 7.898.105.627.9910.14
Quick Ratio (X) 4.775.234.066.008.66
Inventory Turnover Ratio (X) 3.860.000.000.000.00
Dividend Payout Ratio (NP) (%) 8.539.043.3112.860.00
Dividend Payout Ratio (CP) (%) 7.868.093.0511.910.00
Earning Retention Ratio (%) 91.4790.9696.6987.140.00
Cash Earning Retention Ratio (%) 92.1491.9196.9588.090.00
Interest Coverage Ratio (X) 89.3072.88112.42123.2261.88
Interest Coverage Ratio (Post Tax) (X) 62.5749.1678.6487.5044.23
Enterprise Value (Cr.) 980.88826.55898.15547.97612.38
EV / Net Operating Revenue (X) 1.891.962.462.133.21
EV / EBITDA (X) 9.748.3710.298.3414.76
MarketCap / Net Operating Revenue (X) 2.052.172.552.223.30
Retention Ratios (%) 91.4690.9596.6887.130.00
Price / BV (X) 2.862.963.722.964.11
Price / Net Operating Revenue (X) 2.052.172.552.223.30
EarningsYield 0.060.070.060.080.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Likhitha Infrastructure Ltd. is a Public Limited Listed company incorporated on 06/08/1998 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L45200TG1998PLC029911 and registration number is 029911. Currently company belongs to the Industry of Construction, Contracting & Engineering. Company's Total Operating Revenue is Rs. 512.22 Cr. and Equity Capital is Rs. 19.73 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & Engineering8-3-323, 9th Floor, Hyderabad Telangana 500073Contact not found
Management
NamePosition Held
Mr. Sivasankara Parameswara Kurup PillaiChairman & Ind.Dire (Non-Exe)
Mr. Srinivasa Rao GaddipatiPromoter Managing Director
Mrs. Likhitha GaddipatiPromoter & Whole Time Director
Mrs. Sri Lakshmi GaddipatiNon Executive Director
Mr. Venkata Sesha Talpa Sai MunupalleInd. Non-Executive Director
Mr. Venkatram ArigapudiInd. Non-Executive Director
Ms. Jayashree VorugantyInd. Non-Executive Director

FAQ

What is the intrinsic value of Likhitha Infrastructure Ltd and is it undervalued?

As of 05 April 2026, Likhitha Infrastructure Ltd's intrinsic value is ₹181.98, which is 6.42% higher than the current market price of ₹171.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (20.3 %), book value (₹101), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Likhitha Infrastructure Ltd?

Likhitha Infrastructure Ltd is trading at ₹171.00 as of 05 April 2026, with a FY2026-2027 high of ₹324 and low of ₹131. The stock is currently near its 52-week low. Market cap stands at ₹674 Cr..

How does Likhitha Infrastructure Ltd's P/E ratio compare to its industry?

Likhitha Infrastructure Ltd has a P/E ratio of 12.8, which is below the industry average of 36.56. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Likhitha Infrastructure Ltd financially healthy?

Key indicators for Likhitha Infrastructure Ltd: ROCE of 27.6 % indicates efficient capital utilization; ROE of 20.3 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Likhitha Infrastructure Ltd profitable and how is the profit trend?

Likhitha Infrastructure Ltd reported a net profit of ₹69 Cr in Mar 2025 on revenue of ₹512 Cr. Compared to ₹45 Cr in Mar 2022, the net profit shows an improving trend.

Does Likhitha Infrastructure Ltd pay dividends?

Likhitha Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹171.00. 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 Likhitha Infrastructure 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