Tirupati Sarjan Ltd

Tirupati Sarjan is principally engaged in the civil construction and real estate development business.

  • Market Cap: 17.95 Cr.
  • Current Price: 5.44
  • 52 weeks High / Low 13.88 / 3.21
  • Book Value: 22.12
  • Stock P/E: 3.93
  • Dividend Yield: 0.00 %
  • ROCE: 13.89 %
  • ROE: 7.73 %
  • Sales Growth (3Yrs): 6.09 %
  • Listed on BSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Stock is trading at 0.25 times its book value
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 2.11% over past five years.
Company has a low return on equity of 9.19% for last 3 years.
Contingent liabilities of Rs.54.63 Cr.
Promoter holding has decreased over last 3 years: -7.11%

Peer comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
49 50 22 39 53 39 21 29 51 22 22 41
45 47 21 36 47 36 18 23 48 19 20 37
Operating Profit 4 3 1 4 7 3 3 6 3 3 2 4
OPM % 8% 6% 6% 10% 12% 7% 13% 19% 6% 15% 9% 10%
Other Income 2 1 2 2 -3 0 0 0 1 1 0 0
Interest 3 1 1 2 2 1 1 2 3 2 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 3 3 1 3 1 2 2 3 1 1 1 2
Tax % 37% 33% 42% 29% 44% 28% 28% 35% 16% 28% 22% 25%
Net Profit 2 2 1 2 1 1 1 2 1 1 1 2
EPS in Rs 0.51 0.59 0.23 0.66 0.22 0.41 0.36 0.62 0.19 0.30 0.33 0.56
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
36 33 33 75 87 91 126 161 117 129 165 140 136
32 30 30 68 78 82 115 149 107 116 150 126 123
Operating Profit 4 3 3 7 9 9 12 12 10 12 15 14 12
OPM % 10% 9% 10% 9% 10% 9% 9% 8% 9% 10% 9% 10% 9%
Other Income 0 0 2 1 1 1 2 3 5 4 2 2 2
Interest 1 1 1 1 2 4 5 5 6 7 7 8 7
Depreciation 0 0 0 0 1 1 1 1 1 1 1 1 1
Profit before tax 3 2 5 6 6 5 9 10 8 9 9 7 6
Tax % 13% 14% 20% 34% 33% 38% 28% 30% 29% 34% 35% 30%
Net Profit 3 2 4 4 4 3 6 7 6 6 6 5 5
EPS in Rs 1.61 1.72 1.42 2.57 2.48 1.81 1.83 1.70 1.59 1.38
Dividend Payout % 0% 0% 19% 30% 30% 0% 0% 14% 28% 16% 18% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:15.58%
5 Years:2.11%
3 Years:6.09%
TTM:-4.43%
Compounded Profit Growth
10 Years:9.15%
5 Years:-3.86%
3 Years:-2.91%
TTM:-14.26%
Stock Price CAGR
10 Years:-17.64%
5 Years:-17.92%
3 Years:-34.09%
1 Year:-55.34%
Return on Equity
10 Years:13.55%
5 Years:11.00%
3 Years:9.19%
Last Year:7.73%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
6 6 6 12 12 12 12 13 15 16 16 16 16
Reserves 6 8 12 8 11 16 22 29 34 44 49 54 56
Borrowings 12 10 7 15 27 38 37 38 40 34 35 48 50
28 16 18 26 42 50 64 70 85 76 67 61 62
Total Liabilities 52 39 43 61 92 116 135 151 174 169 168 180 185
2 2 3 5 7 7 6 6 5 5 4 5 6
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 4 3 5 5 4 4 6 5 4 7 7 7 9
46 34 35 51 81 105 122 140 165 157 156 168 171
Total Assets 52 39 43 61 92 116 135 151 174 169 168 180 185

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-3 1 5 -3 -4 -13 7 4 -11 4 2 -5
-1 1 -1 -2 -1 0 -1 3 4 1 1 0
3 -3 -2 6 8 9 -6 2 -3 -5 -1 6
Net Cash Flow -0 -1 2 1 4 -4 -0 9 -11 -1 2 2

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 19% 14% 22% 24% 21% 16% 20% 19% 17% 18% 16% 14%
Debtor Days 80 75 91 52 47 17 8 16 49 27 34 41
Inventory Turnover 1.65 1.68 2.29 4.01 2.78 1.68 1.65 1.92 1.25 1.27 1.89 1.96