Ishaan Infrastructure & Shelters Ltd

Ishaan Infrastructure & Shelters Ltd

₹ 5.25 5.00%
22 Feb 2:16 p.m.
About

Incorporated in 1995, Ishaan Infrastructure & Shelters Ltd deals in construction related activities[1]

Key Points

Business Overview:[1]
Company deals in all kind of infrastructure activities as a builder, contractor etc.

  • Market Cap 3.40 Cr.
  • Current Price 5.25
  • High / Low 5.55 / 2.38
  • Stock P/E
  • Book Value 10.5
  • Dividend Yield 0.00 %
  • ROCE -0.14 %
  • ROE -0.15 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.48 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 1.95%
  • Company has a low return on equity of -0.77% over last 3 years.
  • Promoter holding has decreased over last 3 years: -13.5%

* 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

Sector: Construction Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.12 0.06 0.05 0.03 0.10 0.04 0.04 0.04 0.08 0.05 0.08 0.09
Operating Profit -0.09 -0.12 -0.06 -0.05 -0.03 -0.10 -0.04 -0.04 -0.04 -0.08 -0.05 -0.08 -0.09
OPM %
0.29 0.05 0.04 0.07 0.04 0.07 0.04 0.04 0.04 0.06 0.05 0.05 0.05
Interest 0.02 0.02 0.00 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Depreciation 0.03 0.03 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.15 -0.12 -0.04 -0.01 0.00 -0.04 -0.01 -0.01 -0.01 -0.03 -0.01 -0.04 -0.05
Tax % 26.67% 33.33% -25.00% 200.00% 25.00% 400.00% 0.00% 0.00% 33.33% 0.00% 25.00% 20.00%
0.13 -0.09 -0.05 0.01 -0.03 -0.04 0.02 -0.01 -0.01 -0.02 -0.01 -0.03 -0.04
EPS in Rs 0.20 -0.14 -0.08 0.02 -0.05 -0.06 0.03 -0.02 -0.02 -0.03 -0.02 -0.05 -0.06
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 TTM
1.02 7.32 1.78 20.41 7.26 6.31 5.30 0.00 0.00 0.00 0.00
1.10 7.55 2.01 20.69 7.30 6.06 6.23 0.38 0.22 0.20 0.30
Operating Profit -0.08 -0.23 -0.23 -0.28 -0.04 0.25 -0.93 -0.38 -0.22 -0.20 -0.30
OPM % -7.84% -3.14% -12.92% -1.37% -0.55% 3.96% -17.55%
0.08 0.29 0.35 0.32 0.29 0.34 2.09 0.57 0.22 0.19 0.21
Interest 0.00 0.00 0.00 0.00 0.01 0.06 0.40 0.10 0.06 0.04 0.04
Depreciation 0.00 0.00 0.00 0.00 0.01 0.23 0.15 0.11 0.03 0.00 0.00
Profit before tax 0.00 0.06 0.12 0.04 0.23 0.30 0.61 -0.02 -0.09 -0.05 -0.13
Tax % 33.33% 33.33% 25.00% 26.09% 26.67% 26.23% 0.00% -11.11% 100.00%
0.00 0.04 0.08 0.02 0.17 0.23 0.45 -0.01 -0.10 -0.01 -0.10
EPS in Rs 0.00 0.06 0.12 0.03 0.26 0.36 0.70 -0.02 -0.15 -0.02 -0.16
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -150%
Stock Price CAGR
10 Years: %
5 Years: -26%
3 Years: 2%
1 Year: 72%
Return on Equity
10 Years: %
5 Years: 2%
3 Years: -1%
Last Year: 0%

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 Sep 2023
Equity Capital 4.51 6.65 6.47 6.47 6.47 6.47 6.47 6.47 6.47 6.47 6.47
Reserves -0.69 -0.65 -0.39 -0.37 -0.20 0.03 0.48 0.47 0.37 0.36 0.32
0.00 0.00 0.00 0.00 0.74 0.65 1.00 0.98 0.40 0.34 0.27
0.63 1.73 1.06 0.57 5.68 0.23 0.43 0.51 0.39 0.17 0.36
Total Liabilities 4.45 7.73 7.14 6.67 12.69 7.38 8.38 8.43 7.63 7.34 7.42
0.00 0.00 0.00 0.01 0.71 0.49 0.33 0.24 0.01 0.01 0.01
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.47 0.47 0.47 0.47 0.47 0.47 0.00 0.00 0.00 0.00 0.00
3.98 7.26 6.67 6.19 11.51 6.42 8.05 8.19 7.62 7.33 7.41
Total Assets 4.45 7.73 7.14 6.67 12.69 7.38 8.38 8.43 7.63 7.34 7.42

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
-0.53 -2.59 -0.38 -0.23 -0.27 -0.08 -0.95 -318.86 0.08 -0.28
0.08 0.29 0.35 0.31 -0.42 0.34 0.87 356.83 0.50 0.19
0.65 2.14 0.00 0.00 0.58 -0.27 0.17 -114.28 -0.38 -0.10
Net Cash Flow 0.20 -0.16 -0.03 0.08 -0.11 -0.02 0.10 -76.31 0.19 -0.20

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
Debtor Days 3.58 54.85 192.75 17.53 102.06 93.13 161.84
Inventory Days 178.78 0.00 0.00 9.25 181.45 2.53 0.00
Days Payable 234.64 10.16 222.59 4.44
Cash Conversion Cycle -52.29 54.85 192.75 16.62 60.92 91.23 161.84
Working Capital Days 1,095.00 269.76 1,133.96 96.21 287.07 349.96 506.87
ROCE % 1.22% 1.99% 0.66% 3.66% 5.08% 13.38% 1.01% -0.92% -0.14%

Shareholding Pattern

Numbers in percentages

10 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
13.11% 13.11% 10.79% 10.79% 10.79% 10.79% 10.79% 8.09% 1.95% 1.95% 1.95% 1.95%
86.89% 86.89% 89.21% 89.21% 89.21% 89.21% 89.21% 91.91% 98.06% 98.05% 98.05% 98.06%
No. of Shareholders 8769761,1311,5402,5252,4452,3342,3312,3692,3572,3342,502

Documents