Shaival Reality Ltd

₹ 33.0 0.00%

17 Sep - close price

About

Shaival Reality is primarily engaged in generating revenue through rental income and gains from sale of investments.

Key Points

Business Transition & Revenue Profile^[1]^[2]
The Company has exited its construction business following the transfer of its JV stakes, including KCL SRPL JV and MCC SRPL JV, to Waffle Crete (India) Pvt. Ltd., with effect from August 14, 2025. Consequently, it no longer holds any stake in these JVs. For H1FY26, revenue was primarily driven by rental income and gains from the sale of investments.

Website NSE - ST

Market Cap ₹ 38.2 Cr.
Current Price ₹ 33.0
High / Low ₹ 33.0 / 32.0
Stock P/E 6.38
Book Value ₹ 18.8
Dividend Yield 0.00 %
ROCE 32.1 %
ROE 31.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has delivered good profit growth of 71.9% CAGR over last 5 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of -48.9% over past five years.
Company has a low return on equity of 13.8% over last 3 years.
Earnings include an other income of Rs.6.59 Cr.

* 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

Services Services Commercial Services & Supplies Diversified Commercial Services

Edit Columns

Loading peers table ...

Detailed Comparison with:

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	2.61	0.51	0.50	0.65	0.69	1.11	1.49	0.16	0.17	-0.07	0.20	0.03	0.00
	0.70	0.38	1.50	0.38	2.00	1.61	1.12	1.54	0.28	0.09	0.42	0.30	0.60
Operating Profit	1.91	0.13	-1.00	0.27	-1.31	-0.50	0.37	-1.38	-0.11	-0.16	-0.22	-0.27	-0.60
OPM %	73.18%	25.49%	-200.00%	41.54%	-189.86%	-45.05%	24.83%	-862.50%	-64.71%		-110.00%	-900.00%
	0.87	0.50	0.21	0.07	0.46	0.12	7.25	3.49	0.46	0.00	1.10	0.89	5.87
Interest	0.24	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	1.82	0.22	0.49	0.29	0.23	0.17	0.69	0.01	0.02	0.00	0.01	0.00	0.00
Profit before tax	0.72	0.40	-1.28	0.05	-1.08	-0.55	6.93	2.10	0.33	-0.16	0.87	0.62	5.27
Tax %	0.00%	0.00%	-13.28%	20.00%	104.63%	1.82%	-4.76%	0.00%	-27.27%	0.00%	58.62%	0.00%	1.33%
	0.72	0.40	-1.11	0.05	-2.22	-0.55	7.26	2.10	0.42	-0.17	0.36	0.61	5.19
EPS in Rs	0.62	0.35	-0.96	0.04	-1.92	-0.48	6.27	1.81	0.36	-0.15	0.31	0.53	4.48
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	14.57	22.23	43.08	29.02	14.68	2.95	1.15	1.34	2.60	0.33	0.10	0.04
	13.14	18.61	36.01	28.02	14.39	1.44	1.49	2.19	2.73	0.30	0.31	0.74
Operating Profit	1.43	3.62	7.07	1.00	0.29	1.51	-0.34	-0.85	-0.13	0.03	-0.21	-0.70
OPM %	9.81%	16.28%	16.41%	3.45%	1.98%	51.19%	-29.57%	-63.43%	-5.00%	9.09%	-210.00%	-1,750.00%
	2.61	2.55	2.89	3.51	-0.61	1.14	0.21	0.34	7.37	2.43	0.94	6.59
Interest	2.83	1.19	1.09	1.32	1.27	0.76	0.04	0.00	0.00	0.00	0.01	0.00
Depreciation	4.41	4.77	4.35	5.96	3.95	2.30	0.71	0.52	0.86	0.03	0.01	0.01
Profit before tax	-3.20	0.21	4.52	-2.77	-5.54	-0.41	-0.88	-1.03	6.38	2.43	0.71	5.88
Tax %	-19.69%	-295.24%	21.68%	-31.05%	-10.11%	0.00%	-19.32%	110.68%	-5.17%	-3.70%	71.83%	1.19%
	-2.57	0.83	3.55	-1.92	-4.99	-0.41	-0.71	-2.17	6.71	2.52	0.20	5.81
EPS in Rs	-18.34	4.30	18.40	-1.66	-4.31	-0.35	-0.61	-1.87	5.80	2.18	0.17	5.02
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-47%
5 Years:	-49%
3 Years:	-75%
TTM:	-60%

Compounded Profit Growth
10 Years:	22%
5 Years:	72%
3 Years:	133%
TTM:	1662%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	1%
5 Years:	6%
3 Years:	14%
Last Year:	32%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	1.40	1.93	1.93	11.57	11.57	11.57	11.57	11.57	11.57	11.57	11.57	11.57
Reserves	8.00	12.31	15.67	4.01	-1.02	-1.44	-2.87	-5.05	1.68	4.19	4.39	10.20
	32.97	26.84	50.99	62.50	40.59	11.44	18.48	10.95	0.04	0.00	0.00	0.00
	4.74	2.89	5.58	5.02	4.67	1.52	0.88	0.31	0.27	0.04	0.21	1.11
Total Liabilities	47.11	43.97	74.17	83.10	55.81	23.09	28.06	17.78	13.56	15.80	16.17	22.88
	13.52	12.70	17.90	13.90	10.03	7.02	4.37	3.48	1.49	0.67	0.65	0.61
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.38	0.42	1.51	5.88	14.64	0.79	13.18	6.80	3.62	0.50	0.19	3.00
	32.21	30.85	54.76	63.32	31.14	15.28	10.51	7.50	8.45	14.63	15.33	19.27
Total Assets	47.11	43.97	74.17	83.10	55.81	23.09	28.06	17.78	13.56	15.80	16.17	22.88

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	20.86	7.94	-13.09	-4.61	2.66	1.27	-0.50	1.30	1.87	-1.79	-0.67	8.89
	-2.57	-6.70	-9.47	-3.87	20.18	28.92	-7.28	5.61	8.38	1.85	0.84	9.13
	-18.44	-2.36	23.06	10.22	-23.16	-29.91	7.02	-7.53	-10.91	-0.04	0.00	0.00
Net Cash Flow	-0.16	-1.12	0.50	1.73	-0.32	0.29	-0.76	-0.62	-0.65	0.02	0.17	18.02
Free Cash Flow	17.19	3.04	-22.82	-6.23	2.54	2.15	1.55	1.73	10.33	2.64	-0.66	8.92
CFO/OP	1,459%	219%	-185%	-450%	938%	88%	-15%	-153%	-1,438%	-5,967%	319%	-1,270%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	61.13	71.75	60.92	85.40	70.61	175.69	257.09	296.90	12.63	55.30	4,124.50	0.00
Inventory Days	56.33	0.00	91.13	8.34	49.13	0.00
Days Payable	111.30		144.21	151.56	500.71
Cash Conversion Cycle	6.15	71.75	7.84	-57.82	-380.96	175.69	257.09	296.90	12.63	55.30	4,124.50	0.00
Working Capital Days	-56.37	-163.04	-1.78	-150.80	-287.92	186.83	691.91	572.01	131.96	1,249.85	7,811.00	-10,128.75
ROCE %	-0.69%	3.36%	10.23%	-2.45%	-4.09%	0.11%	-2.42%	-4.03%	-5.79%	2.69%	5.55%	32.12%

Insights

In beta

Mar 2012

Mar 2013

Mar 2014

Mar 2015

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Construction contract revenue share (% of revenue from operations)
%

xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	x.xx	xx.xx	xx.xx
xx.xx	xx.xx	x.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
			xx,xxx.xx		x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
					x	x	x	x	x	x
					x	x	x	x	x	x
								xx,xxx.xx	xx,xxx.xx	xx,xxx.xx

Please log in to see hidden values.

Rent income share (% of revenue from operations)
%

Net worth of JVs attributable to SRL's share
INR thousand

Number of active JV entities (project SPVs)
count

Number of permanent employees
count

Total outstanding bank guarantees (construction performance commitments)
INR thousand

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%
	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%
No. of Shareholders	28	28	29	21	21	20	20	20	20	20	17	17

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%	72.63%
	27.38%	27.37%	27.38%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%	27.37%
No. of Shareholders	76	30	32	31	30	30	30	30	29	20	17	17

Shaival Reality Ltd

Shaival Reality Ltd

Peer comparison

Half Yearly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports