Shashijit Infraprojects Ltd

About [ edit ]

Shashijit Infraprojects is engaged in the business of Works Contract Services.(Source : 201903 Annual Report Page No:39)

  • Market Cap 33.6 Cr.
  • Current Price 32.5
  • High / Low 34.0 / 17.0
  • Stock P/E
  • Book Value 10.5
  • Dividend Yield 0.00 %
  • ROCE -1.40 %
  • ROE -5.26 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 3.09 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -0.19% over past five years.
  • Company has a low return on equity of 1.94% for last 3 years.

Peer comparison

Sector: Construction Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
7.27 8.14 7.97 5.69 1.82 3.73 3.74
7.51 7.31 8.75 5.41 2.07 3.42 3.27
Operating Profit -0.24 0.83 -0.78 0.28 -0.25 0.31 0.47
OPM % -3.30% 10.20% -9.79% 4.92% -13.74% 8.31% 12.57%
Other Income 0.02 0.01 0.01 0.02 0.06 0.15 0.03
Interest 0.11 0.10 0.13 0.14 0.13 0.16 0.18
Depreciation 0.19 0.19 0.19 0.21 0.21 0.20 0.23
Profit before tax -0.52 0.55 -1.09 -0.05 -0.53 0.10 0.09
Tax % 1.92% 3.64% 0.00% 180.00% 26.42% 20.00% -44.44%
Net Profit -0.51 0.53 -1.09 0.04 -0.38 0.08 0.13
EPS in Rs -0.49 0.51 -1.05 0.04 -0.37 0.08 0.13

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
19.37 46.84 47.37 28.95 24.15 25.28 45.73 26.29 28.68 14.98
17.95 44.37 44.64 27.45 21.89 23.29 43.17 24.80 28.14 14.17
Operating Profit 1.42 2.47 2.73 1.50 2.26 1.99 2.56 1.49 0.54 0.81
OPM % 7.33% 5.27% 5.76% 5.18% 9.36% 7.87% 5.60% 5.67% 1.88% 5.41%
Other Income 0.04 0.21 0.32 0.42 0.00 0.33 0.23 0.12 0.06 0.26
Interest 0.21 0.17 0.24 0.36 0.36 0.37 0.39 0.45 0.57 0.61
Depreciation 0.12 0.25 0.29 0.54 0.60 0.51 0.83 0.86 0.84 0.85
Profit before tax 1.13 2.26 2.52 1.02 1.30 1.44 1.57 0.30 -0.81 -0.39
Tax % 42.48% 30.09% 31.35% 32.35% 35.38% 36.11% 29.30% 40.00% 25.93%
Net Profit 0.65 1.58 1.73 0.69 0.85 0.91 1.11 0.19 -0.61 -0.13
EPS in Rs 65.00 158.00 173.00 69.00 85.00 0.88 1.08 0.18 -0.59 -0.12
Dividend Payout % 1.54% 0.95% 0.94% 2.36% 0.00% 11.84% 15.53% 27.21% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:-0%
3 Years:4%
TTM:9%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-439%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:8%
1 Year:-8%
Return on Equity
10 Years:%
5 Years:5%
3 Years:2%
Last Year:-5%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
0.05 0.05 0.05 0.05 0.05 8.62 8.62 10.34 10.34 10.34
Reserves 2.11 3.67 5.38 6.04 7.01 2.36 3.34 1.60 0.93 0.53
Borrowings 1.15 0.74 2.30 3.70 2.91 4.43 4.34 4.90 6.12 5.87
4.56 7.39 7.59 5.13 5.01 6.47 10.37 8.82 11.40 10.94
Total Liabilities 7.87 11.85 15.32 14.92 14.98 21.88 26.67 25.66 28.79 27.68
1.38 1.65 1.95 2.70 2.30 2.88 3.46 3.57 4.72 4.56
CWIP 0.00 0.00 0.61 0.00 0.00 0.00 0.00 0.00 1.05 1.05
Investments 0.16 0.30 0.45 0.40 0.30 2.02 0.02 0.01 0.01 0.01
6.33 9.90 12.31 11.82 12.38 16.98 23.19 22.08 23.01 22.06
Total Assets 7.87 11.85 15.32 14.92 14.98 21.88 26.67 25.66 28.79 27.68

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.66 2.24 -0.21 2.26 1.52 -1.85 -1.08 0.60 2.43
-1.16 -0.80 -0.93 -1.03 -0.58 -2.82 1.52 -0.51 -2.63
0.41 -0.59 0.29 -1.06 -0.81 4.49 -0.61 -0.06 0.60
Net Cash Flow -0.09 0.86 -0.84 0.17 0.13 -0.18 -0.16 0.03 0.40

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 60.75% 45.28% 15.75% 17.31% 14.18% 12.36% 4.41% -1.40%
Debtor Days 58.60 30.94 57.56 82.58 75.27 134.28 87.32 137.86 96.09
Inventory Turnover 24.63 37.35 23.46 10.70 4.67 6.22 2.81 2.33

Shareholding Pattern

Numbers in percentages

Mar 2017 Sep 2017 Mar 2018 Sep 2018 Mar 2019 Sep 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
72.99 72.99 72.99 72.99 72.25 72.25 72.25 72.25 72.25 72.25
27.01 27.01 27.01 27.01 27.75 27.75 27.75 27.75 27.75 27.75

Documents