Avishkar Infra Realty Ltd

₹ 66.9 4.99%

12 May - close price

About

Incorporated in 1983, Avishkar Infra Realty Ltd is in the business of real estate development in Mumbai^[1]

Key Points

Services Offered:^[1]
a) Residential Construction:
The company develops living spaces for residential purposes, designed with comfort and style in Mumbai.
b) Commercial Projects:
The company also undertakes projects related to offices, retail spaces, etc. in Mumbai's commercial landscape

Website BSE

Market Cap ₹ 150 Cr.
Current Price ₹ 66.9
High / Low ₹ 66.9 / 47.6
Stock P/E 44.4
Book Value ₹ 6.44
Dividend Yield 0.00 %
ROCE 42.1 %
ROE 150 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Stock is trading at 10.4 times its book value
Promoter holding is low: 34.7%
Earnings include an other income of Rs.2.20 Cr.
Company has high debtors of 376 days.
Promoter holding has decreased over last 3 years: -27.0%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.40	2.00
	0.03	0.07	0.04	0.04	0.07	0.06	0.01	0.00	0.11	0.13	0.08	0.09	0.21
Operating Profit	-0.03	-0.07	-0.04	-0.04	-0.07	-0.06	-0.01	0.00	-0.11	-0.13	-0.08	0.31	1.79
OPM %												77.50%	89.50%
	0.12	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.03	0.00	0.79	1.37
Interest	0.24	0.24	0.25	0.26	0.26	0.26	0.19	0.20	0.20	0.20	0.13	0.05	0.05
Depreciation	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-0.16	-0.30	-0.30	-0.31	-0.34	-0.32	-0.20	-0.20	-0.29	-0.30	-0.21	1.05	3.11
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-23.15%
	-0.16	-0.31	-0.30	-0.31	-0.34	-0.32	-0.20	-0.20	-0.29	-0.30	-0.21	1.05	3.82
EPS in Rs	-0.67	-1.29	-1.25	-1.29	-1.41	-1.33	-0.83	-0.83	-1.21	-0.13	-0.09	0.47	1.71
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0.10	0.18	0.17	0.31	16.99	18.87	0.00	0.00	-0.01	0.00	0.00	2.40
	0.20	0.16	0.21	0.24	21.43	22.49	0.20	0.15	0.15	0.16	0.20	0.53
Operating Profit	-0.10	0.02	-0.04	0.07	-4.44	-3.62	-0.20	-0.15	-0.16	-0.16	-0.20	1.87
OPM %	-100.00%	11.11%	-23.53%	22.58%	-26.13%	-19.18%				-950.00%		77.92%
	0.21	0.25	0.21	0.23	0.30	0.33	0.38	0.05	0.48	-0.03	0.02	2.20
Interest	0.00	0.00	0.00	0.00	0.01	0.01	0.98	1.07	0.94	1.02	0.84	0.43
Depreciation	0.06	0.10	0.07	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.00	0.00
Profit before tax	0.05	0.17	0.10	0.24	-4.21	-3.36	-0.86	-1.23	-0.67	-1.26	-1.02	3.64
Tax %	60.00%	29.41%	10.00%	20.83%	-26.13%	-25.89%	0.00%	157.72%	0.00%	0.00%	0.00%	-19.78%
	0.03	0.12	0.09	0.19	-3.11	-2.48	-0.86	-3.16	-0.67	-1.26	-1.02	4.36
EPS in Rs	0.12	0.50	0.37	0.79	-12.94	-10.32	-3.58	-13.15	-2.79	-5.24	-4.24	1.95
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%

Compounded Sales Growth
10 Years:	30%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	40%
5 Years:	43%
3 Years:	92%
TTM:	425%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	37%
1 Year:	41%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	150%

Balance Sheet

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	22.40
Reserves	-0.02	0.09	0.18	0.37	-2.73	-5.36	-6.22	-9.38	-10.06	-11.32	-12.33	-7.97
	4.97	4.43	16.78	29.08	23.39	7.90	8.75	8.56	9.46	10.15	8.07	2.12
	12.45	16.32	10.21	11.05	11.13	9.50	9.32	9.41	9.49	9.58	9.04	8.36
Total Liabilities	19.80	23.24	29.57	42.90	34.19	14.44	14.25	10.99	11.29	10.81	7.18	24.91
	2.97	2.92	2.88	2.93	2.89	2.83	2.78	0.34	0.24	0.01	0.00	0.02
CWIP	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.00	0.00	0.00	0.00	0.00
Investments	2.00	2.19	1.99	2.66	2.51	2.84	3.20	3.61	4.03	0.00	0.00	0.14
	14.58	17.88	24.45	37.06	28.54	8.52	8.02	7.04	7.02	10.80	7.18	24.75
Total Assets	19.80	23.24	29.57	42.90	34.19	14.44	14.25	10.99	11.29	10.81	7.18	24.91

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-0.01	0.08	-11.68	12.06	0.12	-0.10	-0.08	-2.64	-0.07	-4.96	2.14	-15.00
	-0.03	-0.05	-0.06	-0.12	-0.01	0.01	0.01	2.63	0.04	4.26	0.00	1.06
	-0.01	-0.02	11.98	-11.95	-0.05	-0.05	-0.05	-0.01	0.00	0.70	-2.08	14.05
Net Cash Flow	-0.05	0.01	0.24	-0.01	0.06	-0.14	-0.13	-0.01	-0.03	0.00	0.06	0.10

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2025
Debtor Days	3,066.00	1,703.33	1,803.53	989.03	48.12	19.15			0.00		375.65
Inventory Days					781.78	96.23			-185,420.00
Days Payable					30.55	16.51
Cash Conversion Cycle	3,066.00	1,703.33	1,803.53	989.03	799.35	98.87			-185,420.00		375.65
Working Capital Days	7,738.00	3,122.78	30,058.82	30,306.77	340.72	-66.35			-160,600.00		2,348.17
ROCE %	1.01%	2.38%	0.76%	0.94%	-15.30%	-23.93%	2.43%	7.37%	15.98%	-12.54%	42.07%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	61.68%	61.68%	61.68%	61.68%	61.68%	73.71%	73.71%	73.71%	34.69%	34.69%	34.69%	34.69%
	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.00%	0.00%	0.00%	0.00%
	38.29%	38.29%	38.28%	38.28%	38.28%	26.25%	26.24%	26.24%	65.30%	65.30%	65.30%	65.30%
No. of Shareholders	1,789	1,795	1,800	1,804	1,768	1,752	1,744	1,736	1,751	1,738	1,738	1,733

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	61.68%	61.68%	61.68%	61.68%	61.68%	61.68%	61.68%	73.71%	34.69%
	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.00%
	38.29%	38.29%	38.29%	38.29%	38.29%	38.29%	38.28%	26.24%	65.30%
No. of Shareholders	1,715	1,711	1,702	1,728	1,738	1,794	1,804	1,736	1,733

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Avishkar Infra Realty Ltd

Avishkar Infra Realty Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports