Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 31, 2026, 3:44 am
Author: Getaka|Social: XLinkedIn

SKIL Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹0.75Overvalued by 15.73%vs CMP ₹0.89

P/E (2.2) × ROE (4.8%) × BV (₹8.93) × DY (2.00%)

₹5.12Undervalued by 475.28%vs CMP ₹0.89
MoS: +82.6% (Strong)Confidence: 55/100 (Moderate)Models: All 4: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1.8645%Under (+109%)
Graham NumberEarnings₹9.0827%Under (+920.2%)
Net Asset ValueAssets₹8.9214%Under (+902.2%)
Earnings YieldEarnings₹4.1014%Under (+360.7%)
Consensus (4 models)₹5.12100%Undervalued
Key Drivers: EPS CAGR 147.4% lifts DCF — verify sustainability. | ROE 4.8% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 147.4%

*Investments are subject to market risks

Investment Snapshot

36
SKIL Infrastructure Ltd scores 36/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health22/100 · Weak
ROCE 1.1% WeakROE 4.8% WeakD/E 3.46 High debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 52.8% Stable
Earnings Quality40/100 · Moderate
OPM contracting (8% → 0%) Declining
Quarterly Momentum40/100 · Moderate
Profit (4Q): -99% YoY Declining
Industry Rank45/100 · Moderate
P/E 2.2 vs industry 32.2 Cheaper than peersROCE 1.1% vs industry 6.5% Below peers3Y sales CAGR: -100% 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.

SKIL 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
50/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 2.2 vs Ind 32.2 | ROCE 1.1% | ROE 4.8% | CFO/NP N/A
Balance Sheet Stress
50/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 3.46x | IntCov 0.0x | Current 0.06x | Borrow/Reserve N/A
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹9 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.16 pp | DII N/A | Prom 0.00 pp
Business Momentum
0
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP +10.3% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+475.3%((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 Change-0.16 ppLatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+18Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change+10.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 31, 2026, 3:44 am

Market Cap 19.3 Cr.
Current Price 0.89
Intrinsic Value₹5.12
High / Low 4.15/0.89
Stock P/E2.17
Book Value 8.93
Dividend Yield0.00 %
ROCE1.10 %
ROE4.76 %
Face Value 10.0
PEG Ratio0.01

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

View Share Price Target for SKIL Infrastructure Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
SKIL Infrastructure Ltd 19.3 Cr. 0.89 4.15/0.892.17 8.930.00 %1.10 %4.76 % 10.0
RKEC Projects Ltd 76.1 Cr. 29.5 90.0/25.08.03 81.40.00 %14.1 %11.2 % 10.0
RPP Infra Projects Ltd 310 Cr. 62.5 179/54.88.31 1120.80 %20.1 %13.9 % 10.0
PNC Infratech Ltd 4,422 Cr. 172 332/15810.8 2580.35 %13.9 %13.9 % 2.00
Ramky Infrastructure Ltd 3,158 Cr. 456 706/37414.1 2970.00 %16.8 %10.9 % 10.0
Industry Average5,206.31 Cr157.2632.18102.960.06%6.53%9.16%7.10

All Competitor Stocks of SKIL Infrastructure Ltd

Quarterly Result

MetricMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales 29.860.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 421.520.371.090.543.160.520.470.944.110.690.590.670.50
Operating Profit -391.66-0.37-1.09-0.54-3.16-0.52-0.47-0.94-4.11-0.69-0.59-0.67-0.50
OPM % -1,311.65%
Other Income 4.390.0037.900.2610.610.000.02339.16839.900.0025.780.000.34
Interest 66.2838.08133.5917.2217.3617.4117.5617.693.403.473.653.803.90
Depreciation 4.950.010.010.010.010.010.000.000.000.000.000.000.00
Profit before tax -458.50-38.46-96.79-17.51-9.92-17.94-18.01320.53832.39-4.1621.54-4.47-4.06
Tax % 0.18%-4.16%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -459.31-36.85-96.78-17.51-9.92-17.94-18.01320.52832.38-4.1621.54-4.47-4.01
EPS in Rs -21.21-1.70-4.47-0.81-0.46-0.83-0.8314.8038.43-0.190.99-0.21-0.19

Last Updated: February 4, 2026, 3:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 2:49 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales 472.06384.9582.8318.7419.2822.1331.1832.2229.860.000.000.00
Expenses 465.98369.6922.0327.1327.0116.0723.161,824.6824.992.936.022.43
Operating Profit 6.0815.2660.80-8.39-7.736.068.02-1,792.464.87-2.93-6.02-2.43
OPM % 1.29%3.96%73.40%-44.77%-40.09%27.38%25.72%-5,563.19%16.31%
Other Income 1.790.56-66.30-91.4537.23-143.7680.710.45-308.2446.791,179.0826.11
Interest 234.03221.76222.83239.83215.41292.11295.04182.99194.88206.2756.0914.82
Depreciation 1.090.974.063.792.952.723.133.045.060.040.020.01
Profit before tax -227.25-206.91-232.39-343.46-188.86-432.53-209.44-1,978.04-503.31-162.451,116.958.85
Tax % 0.00%0.49%0.00%0.16%0.81%-0.02%0.04%0.00%0.64%-0.98%0.00%0.00%
Net Profit -215.06-204.46-377.13-483.24-316.31-432.43-209.53-1,926.29-506.53-160.841,116.958.90
EPS in Rs -200.19-9.44-17.41-22.30-14.60-19.97-9.67-91.33-23.39-7.4351.570.41
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)4.93%-84.45%-28.14%34.54%-36.71%51.55%-819.34%73.70%68.25%794.45%-99.20%
Change in YoY Net Profit Growth (%)0.00%-89.38%56.32%62.68%-71.25%88.26%-870.88%893.04%-5.46%726.20%-893.65%

SKIL Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:7%
5 Years:15%
3 Years:27%
TTM:117%
Stock Price CAGR
10 Years:-20%
5 Years:-12%
3 Years:-20%
1 Year:-70%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:5%

Last Updated: September 5, 2025, 1:31 pm

Balance Sheet

Last Updated: December 10, 2025, 3:26 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital 10.74216.57216.57216.57216.57216.57216.57216.57216.57216.57216.57216.57
Reserves 2,888.382,612.752,118.131,561.662,276.162,171.651,970.8048.00-497.52-665.61-36.08-23.10
Borrowings 2,611.682,727.743,160.473,030.912,989.132,425.442,373.432,414.212,433.942,469.611,981.321,952.25
Other Liabilities 1,249.541,519.41939.681,050.751,252.831,138.521,288.581,322.571,238.581,330.311,033.341,053.65
Total Liabilities 6,760.347,076.476,434.855,859.896,734.695,952.185,849.384,001.353,391.573,350.883,195.153,199.37
Fixed Assets 418.35451.87450.80444.00436.57254.48258.30255.6312.930.030.020.01
CWIP 550.28596.42560.26709.08879.60626.16704.30311.710.850.000.000.00
Investments 4,524.434,580.664,255.283,362.444,104.073,400.703,350.843,188.983,188.323,184.653,183.843,187.98
Other Assets 1,267.281,447.521,168.511,344.371,314.451,670.841,535.94245.03189.47166.2011.2911.38
Total Assets 6,760.347,076.476,434.855,859.896,734.695,952.185,849.384,001.353,391.573,350.883,195.153,199.37

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity + -69.17100.93-309.71-237.58-12.95-314.49158.52-371.8045.431.07-188.2444.05
Cash from Investing Activity + -130.89-133.05146.42514.92-21.71766.7483.15468.30116.1856.96665.98-0.20
Cash from Financing Activity + 248.32-7.14170.77-268.3023.15-443.98-232.18-106.92-183.73-58.76-477.76-43.89
Net Cash Flow 48.26-39.267.499.04-11.528.289.48-10.42-22.12-0.73-0.03-0.04
Free Cash Flow -180.8220.32-274.78-383.40-178.9661.59134.80125.39195.041.08-188.2444.05
CFO/OP -978%669%-509%2,831%188%-5,189%1,977%21%633%18%3,127%-1,813%

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow4.0813.2657.80-11.39-9.734.066.02-3.002.87-4.93-7.02-3.43

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 Days 329.34681.84903.091,300.09130.63110.5184.75116.680.00
Inventory Days
Days Payable
Cash Conversion Cycle 329.34681.84903.091,300.09130.63110.5184.75116.680.00
Working Capital Days -329.50-892.51-2,726.95-1,626.14-12,711.77-2,963.54-3,095.24-30,368.18-33,484.04
ROCE %0.23%0.28%1.10%0.25%0.25%0.11%0.67%-49.02%0.18%2.99%0.21%1.10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters 57.73%57.73%56.99%56.25%52.80%52.80%52.80%52.80%52.80%52.80%52.80%52.80%
FIIs 6.82%6.82%6.82%6.82%5.26%6.82%6.82%6.82%6.82%6.82%6.82%6.66%
Government 0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.00%0.00%0.00%0.00%0.00%
Public 31.98%31.98%32.72%33.46%38.47%36.91%36.91%36.93%36.93%36.93%36.92%37.08%
Others 3.46%3.46%3.46%3.46%3.46%3.46%3.46%3.46%3.46%3.46%3.46%3.46%
No. of Shareholders 6,8426,9067,5608,2318,9878,9958,7068,5598,7498,7498,5468,564

Shareholding Pattern Chart

No. of Shareholders

SKIL 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 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.6051.60-7.81-23.39-88.94
Diluted EPS (Rs.) 0.6051.60-7.81-23.39-88.94
Cash EPS (Rs.) 0.4051.58-7.42-23.16-91.19
Book Value[Excl.RevalReserv]/Share (Rs.) 8.938.33-20.00-12.2412.95
Book Value[Incl.RevalReserv]/Share (Rs.) 8.938.33-20.00-12.2412.95
Revenue From Operations / Share (Rs.) 0.000.000.001.381.49
PBDIT / Share (Rs.) 1.090.262.02-16.31-82.82
PBIT / Share (Rs.) 1.090.262.02-16.55-82.96
PBT / Share (Rs.) 0.4051.57-7.50-23.24-91.33
Net Profit / Share (Rs.) 0.4051.57-7.43-23.39-91.33
NP After MI And SOA / Share (Rs.) 0.4151.57-7.43-23.39-88.94
PBDIT Margin (%) 0.000.000.00-1183.20-5567.87
PBIT Margin (%) 0.000.000.00-1200.16-5577.30
PBT Margin (%) 0.000.000.00-1685.44-6140.10
Net Profit Margin (%) 0.000.000.00-1696.24-6140.10
NP After MI And SOA Margin (%) 0.000.000.00-1696.23-5979.45
Return on Networth / Equity (%) 4.60618.830.000.00-728.08
Return on Capital Employeed (%) 8.622.16-12.43-70.61-154.83
Return On Assets (%) 0.2734.95-4.79-14.93-48.14
Long Term Debt / Equity (X) 0.000.000.00-2.463.32
Total Debt / Equity (X) 10.0910.98-5.50-2.483.46
Current Ratio (X) 0.000.000.030.050.06
Quick Ratio (X) 0.000.000.030.050.06
Interest Coverage Ratio (X) 1.600.100.21-1.81-9.89
Interest Coverage Ratio (Post Tax) (X) 1.600.100.22-1.86-9.91
Enterprise Value (Cr.) 2119.732054.792554.49767.12991.90
EV / Net Operating Revenue (X) 0.000.000.0025.6930.79
EV / EBITDA (X) 89.52362.3558.27-2.17-0.55
MarketCap / Net Operating Revenue (X) 0.000.000.001.832.60
Price / BV (X) 0.860.40-0.14-0.190.31
Price / Net Operating Revenue (X) 0.000.000.001.832.60
EarningsYield 0.0515.17-2.40-9.28-22.98

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

SKIL Infrastructure Ltd. is a Public Limited Listed company incorporated on 21/04/1983 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L36911MH1983PLC178299 and registration number is 178299. Currently company belongs to the Industry of Construction, Contracting & Engineering. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 216.57 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringSKIL House, Mumbai Maharashtra 400023Contact not found
Management
NamePosition Held
Mr. Nikhil GandhiChairman
Mr. Bhavesh GandhiVice Chairman & Whole Time Dir
Mr. V RamananIndependent Director
Mr. Rakesh MohanIndependent Director
Mr. Rakesh BajajIndependent Director
Ms. Priyanaka GandhiDirector

FAQ

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

As of 07 April 2026, SKIL Infrastructure Ltd's intrinsic value is ₹5.12, which is 475.28% higher than the current market price of ₹0.89, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (4.76 %), book value (₹8.93), dividend yield (0.00 %), and 5-year EPS CAGR.

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

SKIL Infrastructure Ltd is trading at ₹0.89 as of 07 April 2026, with a FY2026-2027 high of ₹4.15 and low of ₹0.89. The stock is currently near its 52-week low. Market cap stands at ₹19.3 Cr..

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

SKIL Infrastructure Ltd has a P/E ratio of 2.17, which is below the industry average of 32.18. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is SKIL Infrastructure Ltd financially healthy?

Key indicators for SKIL Infrastructure Ltd: ROCE of 1.10 % is on the lower side compared to the industry average of 6.53%; ROE of 4.76 % is below ideal levels (industry average: 9.16%). Dividend yield is 0.00 %.

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

SKIL Infrastructure Ltd reported a net profit of ₹9 Cr in Mar 2024. Compared to ₹-507 Cr in Mar 2021, the net profit shows an improving trend.

Does SKIL Infrastructure Ltd pay dividends?

SKIL Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹0.89. 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 SKIL 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