Mayasheel Ventures Ltd
₹ 58.1
-1.86%
26 Sep
- close price
About
Incorporated in May 2008, Mayasheel Ventures Limited constructs roads and highways for NHIDCL and other government departments.[1]
Key Points
- Market Cap ₹ 128 Cr.
- Current Price ₹ 58.1
- High / Low ₹ 66.0 / 46.0
- Stock P/E 11.0
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 30.4 %
- ROE 43.9 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 52.4 to 35.4 days.
Cons
* 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
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Figures in Rs. Crores
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 126 | 130 | 171 | |
| 111 | 114 | 146 | |
| Operating Profit | 15 | 16 | 25 |
| OPM % | 12% | 13% | 14% |
| 1 | 1 | 1 | |
| Interest | 5 | 5 | 6 |
| Depreciation | 4 | 4 | 4 |
| Profit before tax | 6 | 9 | 15 |
| Tax % | 27% | 25% | 26% |
| 5 | 7 | 11 | |
| EPS in Rs | 6.97 | ||
| Dividend Payout % | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 31% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 79% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 44% |
Balance Sheet
Figures in Rs. Crores
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Equity Capital | 0.00 | 0.00 | 16 |
| Reserves | 18 | 24 | 13 |
| 40 | 42 | 46 | |
| 21 | 26 | 24 | |
| Total Liabilities | 79 | 93 | 99 |
| 19 | 20 | 22 | |
| CWIP | 0 | 0 | 0 |
| Investments | 11 | 8 | 9 |
| 49 | 65 | 69 | |
| Total Assets | 79 | 93 | 99 |
Cash Flows
Figures in Rs. Crores
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 13 | 10 | 12 | |
| 4 | -1 | -6 | |
| -17 | -3 | -9 | |
| Net Cash Flow | 0 | 6 | -3 |
Ratios
Figures in Rs. Crores
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Debtor Days | 88 | 34 | 35 |
| Inventory Days | 38 | 62 | 88 |
| Days Payable | 104 | 124 | 86 |
| Cash Conversion Cycle | 22 | -28 | 38 |
| Working Capital Days | -6 | -7 | 11 |
| ROCE % | 22% | 30% |
Documents
Announcements
-
Awarding of order(s)/contract(s)
19 September 2025 - NHIDCL approved CoS: 4204m RCC drain and 3313m MBCB change, cost ~₹11.34 crore (18.09.2025).
-
Updates
11 September 2025 - CIN updated to L42101UP2024PLC203681 after NSE Emerge listing effective 27 June 2025.
-
Bagging/Receiving of orders/contracts
1 September 2025 - Awarded 49% share of INR 11,660.85L EPC mall project; MVL order INR 5,713.81L; 24-month timeline.
-
Registrar & Share Transfer Agent Update
15 July 2025 - Appointed Maashitla Securities Pvt Ltd as Registrar and Share Transfer Agent from 27 June 2025.
-
General Updates
4 July 2025 - Mayasheel Ventures exempt from corporate governance compliance for Q1 FY26 as per SEBI SME rules.
Annual reports
No data available.
Business Profile[1]
Mayasheel Ventures Limited is primarily engaged in infrastructure development, specializing in the construction of roads and highways for government bodies such as NHIDCL and state PWDs.
Type of Contractor:[2] Class A government contractor (U.P. PWD).
Project Model: EPC (Engineering, Procurement, Construction) and BOQ (Bill of Quantity).
Client Model: B2G (Business-to-Government).
Services Offered[3][4]
1. Construction Works
Roads
Highways
Bridges & Flyovers
Drainage & Sewerage systems
Electrical Works
Power houses
Transmission lines
Street lighting
Energy meter installations
EPC Services
Engineering design
Procurement of materials
Construction execution
Designing Services
Pre-bid and post-award design plans
Multidimensional project drawings.
Equipment Data[5]
Mayasheel has a set of owned and leased machinery:
Owned: 80+ types of equipment including excavators, rock breakers, graders, compactors, batching plants, transit mixers, crushers, hot mix plants, pavers, DG sets, dumpers, etc.
Leased: Additional excavators, tippers, water tankers from third parties.
Revenue Bifurcation - FY25[6]
Construction Segment: 99.35%
Electrical Works Segment: 0.65%