Nila Spaces Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of Nila Spaces Ltd and is it undervalued?

As of 21 April 2026, Nila Spaces Ltd's intrinsic value is 6.42, which is 51.36% lower than the current market price of 13.20, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (10.3 %), book value (3.90), dividend yield (0.00 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of Nila Spaces Ltd?

Nila Spaces Ltd is trading at 13.20 as of 21 April 2026, with a FY2026-2027 high of 20.5 and low of 10.6. The stock is currently in the middle of its 52-week range. Market cap stands at 519 Cr..

Q: Is Nila Spaces Ltd financially healthy?

Key indicators: ROCE of 24.2 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is Nila Spaces Ltd profitable and how is the profit trend?

Nila Spaces Ltd reported a net profit of 15 Cr in Mar 2025 on revenue of 136 Cr. Compared to 0 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹7.08Overvalued by 46.36%vs CMP ₹13.20

P/E (21.6) × ROE (10.3%) × BV (₹3.90) × DY (2.00%)

₹6.42Overvalued by 51.36%vs CMP ₹13.20

MoS: -105.6% (Negative)Confidence: 65/100 (Moderate)Models: All 8: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹7.79	26%	Over (-41%)
Graham Number	Earnings	₹7.32	16%	Over (-44.5%)
DCF	Cash Flow	₹7.70	16%	Over (-41.7%)
Net Asset Value	Assets	₹3.89	8%	Over (-70.5%)
EV/EBITDA	Enterprise	₹7.22	11%	Over (-45.3%)
Earnings Yield	Earnings	₹6.10	8%	Over (-53.8%)
ROCE Capital	Returns	₹2.11	8%	Over (-84%)
Revenue Multiple	Revenue	₹3.46	6%	Over (-73.8%)
Consensus (8 models)		₹6.42	100%	Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 10.0%

*Investments are subject to market risks

Analyst Summary

Nila Spaces Ltd operates in the Construction, Contracting & Engineering segment, current market price is ₹13.20, market cap is 519 Cr.. At a glance, stock P/E is 21.6, ROE is 10.3 %, ROCE is 24.2 %, book value is 3.90, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹6.42, around 51.4% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹136 Cr versus the prior period change of 49.5%, while latest net profit is about ₹15 Cr with a prior-period change of 15.4%. This analysis page also carries profit and loss, shareholding pattern, ratio panels data, which improves the depth of the template beyond a thin price-only snapshot. The 52-week range shown on this page is 20.5/10.6, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisNila Spaces Ltd. is a Public Limited Listed company incorporated on 03/05/2000 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L45100GJ2000PLC083204 and registration number is 083204. Currently Company is involved in…

This summary is generated from the stock page data available for Nila Spaces Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Nila Spaces Ltd scores 71/100 (Strong)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health63/100 · Moderate

ROCE 24.2% ExcellentROE 10.3% AverageD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent

Smart Money60/100 · Moderate

FII holding up 0.03% (6mo) Slight increasePromoter holding at 61.9% Stable

Earnings Quality55/100 · Moderate

OPM expanding (-437% → 18%) ImprovingWorking capital: 320 days Capital intensive

Quarterly Momentum100/100 · Strong

Revenue (4Q): +36% YoY AcceleratingProfit (4Q): +98% YoY StrongOPM: 34.5% (up 6.9% YoY) Margin expansion

Industry Rank80/100 · Strong

P/E 21.6 vs industry 36.6 Cheaper than peersROCE 24.2% vs industry 16.4% Above peersROE 10.3% vs industry 21.4% Below peers3Y sales CAGR: 201% 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.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:24 am

Market Cap	519 Cr.
Current Price	13.2
Intrinsic Value	₹6.42
High / Low	20.5/10.6
Stock P/E	21.6
Book Value	3.90
Dividend Yield	0.00 %
ROCE	24.2 %
ROE	10.3 %
Face Value	1.00
PEG Ratio	2.16

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Nila Spaces Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Nila Spaces Ltd	519 Cr.	13.2	20.5/10.6	21.6	3.90	0.00 %	24.2 %	10.3 %	1.00
Geecee Ventures Ltd	493 Cr.	236	453/216	22.0	398	0.00 %	8.40 %	6.65 %	10.0
Modis Navnirman Ltd	588 Cr.	300	409/220	71.7	46.5	0.00 %	12.9 %	9.88 %	10.0
Jaiprakash Associates Ltd	594 Cr.	2.42	4.32/2.28		21.0	0.00 %	2.03 %	%	2.00
Consolidated Construction Consortium Ltd	631 Cr.	14.1	28.9/12.7		6.20	0.00 %	0.45 %	28.3 %	2.00
Industry Average	3,374.20 Cr	159.12		36.56	125.44	0.20%	16.37%	21.40%	21.58

All Competitor Stocks of Nila Spaces Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	0.00	0.00	0.00	0.00	58.42	32.29	31.11	31.91	33.02	39.76	40.83	42.18	52.20
Expenses	2.55	4.13	1.03	1.14	51.11	26.58	24.85	24.26	23.92	29.64	28.74	32.30	34.19
Operating Profit	-2.55	-4.13	-1.03	-1.14	7.31	5.71	6.26	7.65	9.10	10.12	12.09	9.88	18.01
OPM %					12.51%	17.68%	20.12%	23.97%	27.56%	25.45%	29.61%	23.42%	34.50%
Other Income	0.63	0.33	0.72	0.98	8.42	0.99	1.61	2.81	2.05	2.12	2.43	4.55	3.31
Interest	0.00	0.00	0.01	-0.01	2.29	2.47	3.01	3.85	4.63	4.59	5.09	5.33	7.90
Depreciation	0.03	0.03	0.03	0.03	0.07	1.09	1.24	1.30	1.32	1.31	1.32	1.36	1.39
Profit before tax	-1.95	-3.83	-0.35	-0.18	13.37	3.14	3.62	5.31	5.20	6.34	8.11	7.74	12.03
Tax %	-28.72%	-27.68%	-28.57%	-22.22%	13.01%	30.57%	29.28%	30.89%	27.69%	26.18%	27.87%	31.01%	32.09%
Net Profit	-1.39	-2.77	-0.25	-0.14	11.63	2.18	2.56	3.68	3.75	4.69	5.84	5.34	8.18
EPS in Rs	-0.04	-0.07	-0.01	-0.00	0.30	0.06	0.06	0.09	0.10	0.12	0.15	0.14	0.20

Last Updated: February 4, 2026, 7:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 5:16 am

Metric	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	29	20	9	88	45	5	1	91	136	175
Expenses	19	20	8	85	43	8	9	80	103	125
Operating Profit	10	-0	1	2	2	-3	-8	11	33	50
OPM %	35%	-2%	10%	3%	4%	-58%	-815%	12%	24%	29%
Other Income	10	9	8	3	3	4	3	11	9	12
Interest	9	6	5	6	4	0	0	5	16	23
Depreciation	0	0	0	0	0	0	0	1	5	5
Profit before tax	11	2	3	-1	1	1	-6	16	20	34
Tax %	36%	38%	6%	-399%	401%	118%	-28%	16%	28%
Net Profit	7	1	3	2	-2	-0	-4	13	15	24
EPS in Rs			0.07	0.05	-0.06	-0.00	-0.10	0.34	0.37	0.61
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2023-2024	2024-2025
YoY Net Profit Growth (%)	-85.71%	200.00%	-33.33%	-200.00%	100.00%	425.00%	15.38%
Change in YoY Net Profit Growth (%)	0.00%	285.71%	-233.33%	-166.67%	300.00%	325.00%	-409.62%

Nila Spaces Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	9%
3 Years:	194%
TTM:	19%

Compounded Profit Growth
10 Years:	%
5 Years:	61%
3 Years:	337%
TTM:	11%

Stock Price CAGR
10 Years:	%
5 Years:	63%
3 Years:	54%
1 Year:	20%

Return on Equity
10 Years:	%
5 Years:	3%
3 Years:	6%
Last Year:	10%

Last Updated: September 5, 2025, 11:45 am

Balance Sheet

Last Updated: December 4, 2025, 1:43 am

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	0.08	39	39	39	39	39	39	39	39	39
Reserves	143	76	79	81	79	79	75	88	103	114
Borrowings	67	57	77	23	10	0	0	1	22	96
Other Liabilities	4	16	17	3	21	6	67	101	146	142
Total Liabilities	215	189	212	146	149	124	182	230	311	392
Fixed Assets	0	0	13	8	8	7	7	32	26	28
CWIP	0	0	0	0	0	0	0	0	0	0
Investments	24	26	29	22	22	7	10	1	1	28
Other Assets	191	163	170	116	118	110	165	197	284	336
Total Assets	215	189	212	146	149	124	182	230	311	392

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	0	17	-3	34	25	-22	13	50	-40
Cash from Investing Activity +	0	7	-8	25	-8	32	-2	-44	31
Cash from Financing Activity +	0	-25	14	-60	-17	-10	0	-4	5
Net Cash Flow	0	0	3	-2	-1	0	11	2	-4
Free Cash Flow	0	17	-17	40	24	-20	13	24	-39
CFO/OP	0%	-4,649%	-183%	1,419%	1,328%	707%	-164%	470%	-113%

Free Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-57.00	-57.00	-76.00	-21.00	-8.00	-3.00	-8.00	10.00	11.00

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

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	30	7	13	2	3	43	18	3	3
Inventory Days
Days Payable
Cash Conversion Cycle	30	7	13	2	3	43	18	3	3
Working Capital Days	2,362	2,670	5,792	455	785	7,329	31,090	265	320
ROCE %		5%	5%	3%	4%	1%	-5%	17%	24%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%	61.90%
FIIs	2.79%	2.79%	2.51%	2.51%	0.89%	0.90%	0.85%	0.00%	0.00%	0.04%	0.33%	0.03%
Public	35.32%	35.31%	35.59%	35.57%	37.21%	37.20%	37.26%	38.09%	38.10%	38.05%	37.77%	38.07%
No. of Shareholders	51,772	52,700	56,366	63,731	68,566	82,609	81,365	88,553	89,565	87,500	87,755	86,282

Shareholding Pattern Chart

No. of Shareholders

Nila Spaces 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	0.37	0.34	-0.10	0.00	-0.06
Diluted EPS (Rs.)	0.37	0.34	-0.10	0.00	-0.06
Cash EPS (Rs.)	0.50	0.37	-0.09	0.00	-0.05
Book Value[Excl.RevalReserv]/Share (Rs.)	3.61	3.24	2.90	3.00	3.00
Book Value[Incl.RevalReserv]/Share (Rs.)	3.61	3.24	2.90	3.00	3.00
Revenue From Operations / Share (Rs.)	3.45	2.30	0.02	0.13	1.15
PBDIT / Share (Rs.)	1.06	0.56	-0.13	0.02	0.13
PBIT / Share (Rs.)	0.92	0.53	-0.14	0.02	0.13
PBT / Share (Rs.)	0.51	0.40	-0.14	0.01	0.02
Net Profit / Share (Rs.)	0.37	0.34	-0.10	0.00	-0.05
NP After MI And SOA / Share (Rs.)	0.37	0.34	-0.10	0.00	-0.06
PBDIT Margin (%)	30.72	24.36	-539.12	20.75	11.71
PBIT Margin (%)	26.92	23.01	-550.21	17.87	11.36
PBT Margin (%)	15.08	17.75	-550.65	12.89	1.90
Net Profit Margin (%)	10.81	14.94	-396.92	-1.55	-5.11
NP After MI And SOA Margin (%)	10.80	14.79	-401.88	-2.27	-5.27
Return on Networth / Equity (%)	10.31	10.52	-3.55	-0.10	-2.01
Return on Capital Employeed (%)	23.01	15.95	-4.67	0.78	4.00
Return On Assets (%)	4.71	5.83	-2.23	-0.09	-1.60
Long Term Debt / Equity (X)	0.08	0.00	0.00	0.00	0.08
Total Debt / Equity (X)	0.15	0.00	0.00	0.00	0.08
Asset Turnover Ratio (%)	0.50	0.44	0.01	0.03	0.29
Current Ratio (X)	1.84	1.84	2.61	50.42	5.77
Quick Ratio (X)	0.54	0.89	1.03	18.50	2.74
Inventory Turnover Ratio (X)	0.93	0.94	0.01	0.07	0.54
Interest Coverage Ratio (X)	2.59	4.63	-1238.52	4.17	1.24
Interest Coverage Ratio (Post Tax) (X)	1.91	3.84	-910.84	0.68	0.45
Enterprise Value (Cr.)	492.69	177.99	100.64	158.81	64.40
EV / Net Operating Revenue (X)	3.63	1.96	99.56	29.81	1.43
EV / EBITDA (X)	11.81	8.05	-18.47	143.64	12.18
MarketCap / Net Operating Revenue (X)	3.54	2.34	111.06	29.95	1.22
Price / BV (X)	3.38	1.67	0.98	1.35	0.46
Price / Net Operating Revenue (X)	3.54	2.34	111.33	29.96	1.22
EarningsYield	0.03	0.06	-0.03	0.00	-0.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Nila Spaces Ltd. is a Public Limited Listed company incorporated on 03/05/2000 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L45100GJ2000PLC083204 and registration number is 083204. Currently Company is involved in the business activities of Construction of buildings carried out on own-account basis or on a fee or contract basis. Company's Total Operating Revenue is Rs. 135.80 Cr. and Equity Capital is Rs. 39.39 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Construction, Contracting & Engineering	1st Floor, Sambhaav House, Opp. Chief Justice�s Bungalow, Ahmedabad Gujarat 380015	Contact not found

Management
Name	Position Held
Mr. Deep S Vadodaria	Chairman
Mr. Prashant H Sarkhedi	Director & CFO
Mr. Anand B Patel	Director
Mr. Amit R Chokshi	Independent Director
Ms. Rajal B Mehta	Independent Director
Mr. Shrinjay S Joshi	Independent Director
Mrs. Kruti M Shah	Independent Director

FAQ

What is the intrinsic value of Nila Spaces Ltd and is it undervalued?

As of 21 April 2026, Nila Spaces Ltd's intrinsic value is ₹6.42, which is 51.36% lower than the current market price of ₹13.20, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (10.3 %), book value (₹3.90), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Nila Spaces Ltd?

Nila Spaces Ltd is trading at ₹13.20 as of 21 April 2026, with a FY2026-2027 high of ₹20.5 and low of ₹10.6. The stock is currently in the middle of its 52-week range. Market cap stands at ₹519 Cr..

How does Nila Spaces Ltd's P/E ratio compare to its industry?

Nila Spaces Ltd has a P/E ratio of 21.6, which is below the industry average of 36.56. This is broadly in line with or below the industry average.

Is Nila Spaces Ltd financially healthy?

Key indicators for Nila Spaces Ltd: ROCE of 24.2 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Is Nila Spaces Ltd profitable and how is the profit trend?

Nila Spaces Ltd reported a net profit of ₹15 Cr in Mar 2025 on revenue of ₹136 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Nila Spaces Ltd pay dividends?

Nila Spaces Ltd has a dividend yield of 0.00 % at the current price of ₹13.20. The company is currently not paying meaningful dividends.