Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:39 am
Author: Getaka|Social: XLinkedIn

Shradha Infraprojects Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹24.33Overvalued by 21.01%vs CMP ₹30.80

P/E (11.9) × ROE (12.7%) × BV (₹19.80) × DY (1.62%)

₹32.68Fairly Valued by 6.10%vs CMP ₹30.80
MoS: +5.8% (Thin)Confidence: 48/100 (Moderate)Models: 3 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹41.5026%Under (+34.7%)
Graham NumberEarnings₹34.0319%Under (+10.5%)
DCFCash Flow₹52.7713%Under (+71.3%)
Net Asset ValueAssets₹19.718%Over (-36%)
EV/EBITDAEnterprise₹26.0011%Over (-15.6%)
Earnings YieldEarnings₹26.008%Over (-15.6%)
ROCE CapitalReturns₹9.678%Over (-68.6%)
Revenue MultipleRevenue₹19.776%Over (-35.8%)
Consensus (8 models)₹32.68100%Fairly Valued
Key Drivers: EPS CAGR 70.6% lifts DCF — verify sustainability. | Wide model spread (₹10–₹53) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 70.6%

*Investments are subject to market risks

Investment Snapshot

59
Shradha Infraprojects Ltd scores 59/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health55/100 · Moderate
ROCE 9.5% AverageROE 12.7% GoodD/E 2.15 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality55/100 · Moderate
OPM expanding (-21% → 24%) ImprovingWorking capital: 336 days Capital intensive
Quarterly Momentum68/100 · Strong
Revenue (4Q): +23% YoY AcceleratingProfit (4Q): +5% YoY PositiveOPM: 12.3% (down 20.8% YoY) Margin pressure
Industry Rank65/100 · Strong
P/E 11.9 vs industry 36.6 Cheaper than peersROCE 9.5% vs industry 16.4% Below peers3Y sales CAGR: 277% 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.

Shradha Infraprojects Ltd Investor Signals

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

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 11.9 vs Ind 36.6 | ROCE 9.5% | ROE 12.7% | CFO/NP N/A
Balance Sheet Stress
50/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 2.15x | IntCov 0.0x | Current 1.51x | Borrow/Reserve 1.23x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹22 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
-33
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +50.0% | Q NP -32.4% | Q OPM -10.9 pp
Derived FieldValueHow it is derived
Valuation Gap %+6.1%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves1.23xLatest 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-97Latest shareholder count minus previous count
Quarterly Sales Change+50.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-32.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-10.9 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:39 am

Market Cap 250 Cr.
Current Price 30.8
Intrinsic Value₹32.68
High / Low 72.1/26.3
Stock P/E11.9
Book Value 19.8
Dividend Yield1.62 %
ROCE9.54 %
ROE12.7 %
Face Value 2.00
PEG Ratio0.17

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

View Share Price Target for Shradha Infraprojects Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Shradha Infraprojects Ltd 250 Cr. 30.8 72.1/26.311.9 19.81.62 %9.54 %12.7 % 2.00
Emami Realty Ltd 255 Cr. 58.2 136/48.2 33.00.00 %1.92 %% 2.00
Gayatri Projects Ltd 270 Cr. 14.4 14.9/5.601.30 77.00.00 %7.99 %% 2.00
Univastu India Ltd 222 Cr. 61.8 107/56.014.3 24.30.00 %26.6 %15.8 % 10.0
Atal Realtech Ltd 279 Cr. 22.7 32.6/13.271.5 5.660.00 %10.8 %6.74 % 2.00
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Shradha Infraprojects Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 44.7645.1421.5230.8327.7830.3229.0512.3522.5842.6126.1818.8928.34
Expenses 35.8441.3218.5826.2422.7221.1621.9011.2515.1029.8219.4314.5024.85
Operating Profit 8.923.822.944.595.069.167.151.107.4812.796.754.393.49
OPM % 19.93%8.46%13.66%14.89%18.21%30.21%24.61%8.91%33.13%30.02%25.78%23.24%12.31%
Other Income 4.930.830.510.520.535.020.745.681.271.361.946.314.76
Interest -0.030.010.010.010.120.020.000.150.143.010.880.810.70
Depreciation -0.020.060.100.100.113.140.820.931.261.110.820.880.86
Profit before tax 13.904.583.345.005.3611.027.075.707.3510.036.999.016.69
Tax % 25.11%28.82%25.15%29.00%10.26%16.97%24.75%22.28%34.01%25.22%25.75%19.31%26.61%
Net Profit 10.413.262.503.554.829.145.324.444.857.505.197.264.91
EPS in Rs 1.290.390.310.420.561.010.620.480.510.680.470.790.66

Last Updated: March 3, 2026, 2:48 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 7:16 pm

MetricMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2739111031290110107116
Expenses 16378932378897889
Operating Profit 11231-0-1-112222927
OPM % 42%5%24%9%-12%-65%-56%14%20%27%24%
Other Income 133433377914
Interest 0-0000000035
Depreciation 00000000344
Profit before tax 1255532219253033
Tax % 27%13%20%29%28%23%14%25%19%27%
Net Profit 954322114202225
EPS in Rs 3.601.860.460.430.250.210.181.752.302.282.60
Dividend Payout % -0%-0%-0%14%-0%-0%-0%18%11%14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-44.44%-20.00%-25.00%-33.33%0.00%-50.00%1300.00%42.86%10.00%
Change in YoY Net Profit Growth (%)0.00%24.44%-5.00%-8.33%33.33%-50.00%1350.00%-1257.14%-32.86%

Shradha Infraprojects Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:105%
3 Years:290%
TTM:-12%
Compounded Profit Growth
10 Years:%
5 Years:51%
3 Years:147%
TTM:-19%
Stock Price CAGR
10 Years:%
5 Years:59%
3 Years:94%
1 Year:19%
Return on Equity
10 Years:%
5 Years:11%
3 Years:15%
Last Year:13%

Last Updated: September 5, 2025, 1:26 pm

Balance Sheet

Last Updated: December 4, 2025, 1:58 am

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.290.29101010101010101010
Reserves 443442515250516382142150
Borrowings 0926100115146179155152170185
Other Liabilities 3416293331121823457896
Total Liabilities 7859107193208218259252288400441
Fixed Assets 27121212129915384848
CWIP 00002478900
Investments 22111122222
Other Assets 494594180193204241226238350391
Total Assets 7859107193208218259252288400441

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 144-4-2-22-14-393425-22
Cash from Investing Activity + 1017-3-1-1-3-7-21-8
Cash from Financing Activity + -3-3-23231433-26-490
Net Cash Flow 12111-20-0-90060
Free Cash Flow 145-4-1-25-16-42302-27
CFO/OP 124%265%-113%-54%6,143%1,698%3,882%303%140%-52%

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow11.00-7.00-23.00-99.00-115.00-147.00-180.00-143.00-130.00-141.00

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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 95211030931362572208
Inventory Days 3984,2527,25423,871639,480
Days Payable 13625642,887
Cash Conversion Cycle 92674,2717,25923,837636,6871362572208
Working Capital Days 51361,4103,0127,23215,54014,026328252336
ROCE %10%8%3%2%1%1%6%9%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.94%74.94%74.94%74.94%74.94%74.94%74.94%74.94%74.94%74.97%74.97%74.97%
FIIs 0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 25.06%25.06%25.06%25.04%25.06%25.06%25.06%25.06%25.06%25.03%25.03%25.03%
No. of Shareholders 1,7462,1922,5445,5915,1326,2565,4055,3645,3295,5306,2296,132

Shareholding Pattern Chart

No. of Shareholders

Shradha Infraprojects 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 2.005.005.0010.0010.00
Basic EPS (Rs.) 3.649.207.011.451.67
Diluted EPS (Rs.) 3.649.207.011.451.67
Cash EPS (Rs.) 5.1811.597.111.591.78
Book Value[Excl.RevalReserv]/Share (Rs.) 30.1246.0236.3860.6159.27
Book Value[Incl.RevalReserv]/Share (Rs.) 30.1246.0236.3860.6159.27
Revenue From Operations / Share (Rs.) 21.0554.5444.651.781.24
PBDIT / Share (Rs.) 7.4213.989.541.842.36
PBIT / Share (Rs.) 6.6112.289.481.702.25
PBT / Share (Rs.) 5.9512.219.461.682.17
Net Profit / Share (Rs.) 4.369.897.041.451.67
NP After MI And SOA / Share (Rs.) 3.649.217.011.451.66
PBDIT Margin (%) 35.2525.6321.36103.40190.52
PBIT Margin (%) 31.3922.5121.2295.54181.60
PBT Margin (%) 28.2822.3721.1794.23175.50
Net Profit Margin (%) 20.7218.1215.7781.74135.38
NP After MI And SOA Margin (%) 17.3016.8815.6981.73134.28
Return on Networth / Equity (%) 12.0920.3119.282.392.79
Return on Capital Employeed (%) 15.6619.0017.581.922.73
Return On Assets (%) 4.606.475.640.560.77
Long Term Debt / Equity (X) 0.130.380.470.440.10
Total Debt / Equity (X) 1.111.652.102.922.15
Asset Turnover Ratio (%) 0.300.400.350.010.00
Current Ratio (X) 1.861.511.581.421.51
Quick Ratio (X) 0.730.210.100.020.08
Inventory Turnover Ratio (X) 0.510.000.000.000.00
Dividend Payout Ratio (NP) (%) 10.972.7114.267.870.00
Dividend Payout Ratio (CP) (%) 8.972.2914.147.180.00
Earning Retention Ratio (%) 89.0397.2985.7492.130.00
Cash Earning Retention Ratio (%) 91.0397.7185.8692.820.00
Interest Coverage Ratio (X) 11.34191.85458.8179.0031.20
Interest Coverage Ratio (Post Tax) (X) 7.67136.62339.8163.4523.17
Enterprise Value (Cr.) 458.89282.64227.24230.43178.96
EV / Net Operating Revenue (X) 4.312.562.51127.92142.97
EV / EBITDA (X) 12.219.9811.76123.7075.04
MarketCap / Net Operating Revenue (X) 2.941.200.8129.3434.74
Retention Ratios (%) 89.0297.2885.7392.120.00
Price / BV (X) 2.061.451.010.860.72
Price / Net Operating Revenue (X) 2.941.200.8129.3434.75
EarningsYield 0.050.140.190.020.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Shradha Infraprojects Ltd. is a Public Limited Listed company incorporated on 29/09/2017 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45200MH1997PLC110971 and registration number is 110971. 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. 16.43 Cr. and Equity Capital is Rs. 10.12 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringShradha House, Nagpur Maharashtra 440001Contact not found
Management
NamePosition Held
Mr. Satish WateChairman & Ind.Dire (Non-Exe)
Mr. Nitesh SanklechaManaging Director & CFO
Mr. Shreyas RaisoniWhole Time Director
Mr. Chandrakant WaikarNon Exe.Non Ind.Director
Mr. Ravindra Singh SinghviInd. Non-Executive Director
Mrs. Asha SampathInd. Non-Executive Director

FAQ

What is the intrinsic value of Shradha Infraprojects Ltd and is it undervalued?

As of 05 April 2026, Shradha Infraprojects Ltd's intrinsic value is ₹32.68, which is 6.10% higher than the current market price of ₹30.80, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (12.7 %), book value (₹19.8), dividend yield (1.62 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Shradha Infraprojects Ltd?

Shradha Infraprojects Ltd is trading at ₹30.80 as of 05 April 2026, with a FY2026-2027 high of ₹72.1 and low of ₹26.3. The stock is currently near its 52-week low. Market cap stands at ₹250 Cr..

How does Shradha Infraprojects Ltd's P/E ratio compare to its industry?

Shradha Infraprojects Ltd has a P/E ratio of 11.9, 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 Shradha Infraprojects Ltd financially healthy?

Key indicators for Shradha Infraprojects Ltd: ROCE of 9.54 % is on the lower side compared to the industry average of 16.37%. Dividend yield is 1.62 %.

Is Shradha Infraprojects Ltd profitable and how is the profit trend?

Shradha Infraprojects Ltd reported a net profit of ₹22 Cr in Mar 2025 on revenue of ₹107 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Shradha Infraprojects Ltd pay dividends?

Shradha Infraprojects Ltd has a dividend yield of 1.62 % at the current price of ₹30.80. The company pays dividends, though the yield is modest.

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 Shradha Infraprojects 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