Tirupati Sarjan Ltd

AI
Tirupati Sarjan Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Tirupati Sarjan Ltd

₹ 9.09 3.18%
14 Aug - close price
tirupatisarjan.com BSE: 531814
About

Incorporated in 1995, Tirupati Sarjan Ltd undertakes civil construction and real estate development business.[1]

Key Points

Business Overview:[1][2]
TSL is registered as a Class AA contractor with the Government of Gujarat. It specialises in developing residential, commercial, and government projects. The company undertakes civil construction work, such as commercial and institutional buildings, construction of hospitals, colleges, and infrastructure development work, like road development, bridges, and canals, as well as irrigation work for government bodies
in Gujarat.

Website BSE
  • Market Cap ₹ 30.0 Cr.
  • Current Price ₹ 9.09
  • High / Low ₹ 15.5 / 6.45
  • Stock P/E 8.70
  • Book Value ₹ 16.3
  • Dividend Yield 0.00 %
  • ROCE 11.5 %
  • ROE 6.64 %
  • Face Value ₹ 5.00
Edit ratios
Unsung hero
Maninder Nath Banerjee
He began a hunger strike at Fatehgarh jail for better treatment of political prisoners. After 66 days without food, he died on 20 June 1934.
Unsung hero
Parbati Giri
She joined the freedom movement at 11 and was imprisoned during the Quit India Movement at 16. She later devoted her life to orphans, women and rural communities.

Pros

  • Stock is trading at 0.56 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -6.73% over past five years.
  • Promoter holding is low: 39.8%
  • Company has a low return on equity of 6.80% over last 3 years.
  • Debtor days have increased from 51.9 to 77.5 days.

* 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Operating Profit
OPM %
Interest
Depreciation
Profit before tax
Tax %
EPS in Rs
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
47 48 93 117 102 136 175 135 144 173 150 124
41 41 89 98 89 117 151 136 135 164 132 107
Operating Profit 5 7 4 19 13 20 24 -2 9 9 19 17
OPM % 11% 15% 3.9% 16% 13% 14% 14% -1.4% 6% 5% 12% 14%
0 2 1 1 2 2 3 5 4 8 2 2
Interest 1 4 5 7 9 8 11 13 13 13 13 13
Depreciation 0 0 0 1 1 1 1 1 1 1 1 1
Profit before tax 4 5 0 12 5 12 15 -11 -1 3 6 5
Tax % 18% 23% 25,300% 25% 49% 20% 22% 20% 270% 83% 35% 30%
3 4 -3 9 2 10 12 -13 -3 1 4 4
EPS in Rs -0.20 3.13 1.16 3.66 3.84 -2.47 -0.11 0.65 1.34 1.04
Dividend Payout % 0% 19% -250% 18% 0% 0% 9% -22% -275% 46% 0% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: -7%
3 Years: -5%
TTM: -18%
Compounded Profit Growth
10 Years: -1%
5 Years: -19%
3 Years: 119%
TTM: -22%
Stock Price CAGR
10 Years: -8%
5 Years: 5%
3 Years: -5%
1 Year: -31%
Return on Equity
10 Years: 7%
5 Years: 1%
3 Years: 7%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Equity Capital 6 6 12 12 12 12 13 15 16 16 16 16
Reserves 9 12 4 10 15 23 36 27 29 31 34 37
15 20 34 52 81 100 106 101 76 78 106 115
19 29 37 60 67 82 71 105 123 116 73 71
Total Liabilities 49 67 87 135 174 218 226 248 245 242 228 239
2 4 7 8 9 8 7 7 7 6 7 7
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 3 1 1 1 1 3 1 1 4 4 4 6
44 62 79 126 165 207 217 240 234 232 218 227
Total Assets 49 67 87 135 174 218 226 248 245 242 228 239

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-3 -4 -7 -6 -25 -10 10 -1 6 -21 1 11
1 2 -3 -1 0 -1 3 3 0 3 -14 3
2 4 11 12 21 11 -5 -13 -5 19 14 -9
Net Cash Flow -1 2 1 4 -4 -0 9 -11 2 0 1 5
Free Cash Flow -4 -6 -11 -9 -26 -10 9 -2 6 -20 2 11
CFO/OP -64% -61% -195% -33% -196% -50% 42% 51% 73% -204% 19% 72%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Debtor Days 51 76 45 35 15 9 7 49 28 34 44 77
Inventory Days 687 526 1,352 1,037 657 1,244 969 665 1,000 1,406
Days Payable 279 152 360 269 116 184 167 146 278 451
Cash Conversion Cycle 51 485 419 35 1,007 776 548 1,109 831 553 767 1,032
Working Capital Days 186 246 87 86 207 225 165 217 118 115 167 238
ROCE % 19% 26% 10% 29% 15% 17% 17% 2% 10% 13% 14% 12%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Jun 2019 Aug 2020 Aug 2021 Jan 2023 Mar 2024 Mar 2025 Jun 2026
Total Inventory
Rs Crore ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Bank Guarantee Limits
Rs Crore ・Standalone data
Revenue from Construction Business
Rs Crore ・Standalone data
Revenue from Tender Division
Rs Crore ・Standalone data
Order Book
Rs Crore ・Standalone data
Number of Permanent Employees
count ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
40.38% 40.38% 40.38% 40.38% 40.38% 40.38% 40.38% 40.10% 40.10% 40.04% 39.80% 39.80%
59.63% 59.62% 59.62% 59.62% 59.63% 59.63% 59.62% 59.90% 59.91% 59.95% 60.20% 60.20%
No. of Shareholders 4,2285,7215,8405,7526,0016,4296,3356,2246,1546,0276,0005,964

Documents

Announcements

Annual reports

Credit ratings