Udayshivakumar Infra Ltd

Udayshivakumar Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Udayshivakumar Infra Ltd

₹ 20.0 -1.28%
02 Apr - close price
uskinfra.com BSE: 543861 NSE: USK
About

Incorporated in 1995, Udayshivakumar Infra
Ltd is in the business of Civil Construction Works[1]

Key Points

Business Overview:[1][2]
USIL is an ISO 9001:2015, ISO 14001:2015, and ISO 45001:2018 certified company that develops and executes industrial
and infrastructure projects viz. contractions projects like cement, steel, Bitumen RMC, and Crusher. It mainly executes High Altitude Road Projects, Canal Projects, Bridge Projects, Irrigation works, and Buildings Projects. Also, it is engaged in the manufacturing of ready-mix concrete (RMC).

Website BSE NSE - BE
  • Market Cap ₹ 111 Cr.
  • Current Price ₹ 20.0
  • High / Low ₹ 45.0 / 19.0
  • Stock P/E
  • Book Value ₹ 29.2
  • Dividend Yield 0.00 %
  • ROCE -0.92 %
  • ROE -5.07 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.69 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 8.22% over last 3 years.
  • Contingent liabilities of Rs.157 Cr.
  • Working capital days have increased from 28.6 days to 73.6 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

Industrials Construction Construction Civil Construction

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
58.85 121.44 116.56 140.32 160.87 159.39 55.42 76.47 44.76 112.49 58.16 57.71 47.41
54.34 111.54 107.44 131.12 149.67 146.98 49.79 78.02 39.71 118.91 64.03 51.88 49.95
Operating Profit 4.51 9.90 9.12 9.20 11.20 12.41 5.63 -1.55 5.05 -6.42 -5.87 5.83 -2.54
OPM % 7.66% 8.15% 7.82% 6.56% 6.96% 7.79% 10.16% -2.03% 11.28% -5.71% -10.09% 10.10% -5.36%
0.32 0.16 0.40 0.34 0.45 9.20 0.17 0.45 0.17 5.57 0.18 0.13 0.04
Interest 0.77 1.97 1.12 1.39 1.32 1.51 1.69 1.57 1.38 1.86 2.40 2.64 1.70
Depreciation 1.93 1.93 1.49 1.51 1.57 1.60 1.66 2.32 2.23 3.58 2.21 2.25 2.22
Profit before tax 2.13 6.16 6.91 6.64 8.76 18.50 2.45 -4.99 1.61 -6.29 -10.30 1.07 -6.42
Tax % 36.62% 24.19% 25.18% 24.10% 31.05% 24.97% 25.31% -14.03% 6.21% -0.64% -25.05% 23.36% -25.39%
1.36 4.67 5.17 5.04 6.05 13.87 1.83 -4.29 1.50 -6.25 -7.73 0.82 -4.79
EPS in Rs 0.37 0.84 0.93 0.91 1.09 2.51 0.33 -0.77 0.27 -1.13 -1.40 0.15 -0.87
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
194 210 186 287 577 289 276
169 187 161 255 535 286 285
Operating Profit 24 23 24 31 42 3 -9
OPM % 13% 11% 13% 11% 7% 1% -3%
1 -1 1 1 10 6 6
Interest 5 5 3 4 5 7 9
Depreciation 6 5 5 6 6 10 10
Profit before tax 14 12 16 22 41 -7 -22
Tax % 26% 24% 24% 25% 26% -0%
10 9 12 16 30 -7 -18
EPS in Rs 2.87 2.55 3.39 2.90 5.44 -1.30 -3.25
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 8%
3 Years: 16%
TTM: -18%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -239%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -14%
1 Year: -48%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 8%
Last Year: -5%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 36 36 36 55 55 55 55
Reserves 10 20 26 89 120 113 106
34 31 26 45 38 60 63
77 60 68 96 109 101 100
Total Liabilities 158 147 157 285 322 330 325
31 26 38 53 47 69 68
CWIP 0 0 0 0 4 4 4
Investments 0 0 0 0 19 0 0
127 121 119 231 253 257 254
Total Assets 158 147 157 285 322 330 325

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21 17 32 12 -48 -8
-7 1 -17 -21 -18 -9
-15 -14 -5 74 -12 15
Net Cash Flow -0 5 10 65 -78 -1
Free Cash Flow 14 18 14 -3 -52 -42
CFO/OP 97% 82% 145% 53% -100% -273%

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 111 73 72 38 31 34
Inventory Days 148 93 29 117 623 365
Days Payable 765 359 301 290 630 234
Cash Conversion Cycle -506 -193 -200 -135 24 165
Working Capital Days 13 -4 -23 -20 33 74
ROCE % 22% 23% 18% 22% -1%

Insights

In beta
Mar 2020 Mar 2021 Dec 2022 Mar 2024 Mar 2025
Order Book (Executable Balance)
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Revenue from Sale of Ready Mix Concrete (RMC)
INR Lakhs
Number of RMC Manufacturing Units
Units
Technical Design and Engineering Team Strength
Employees
Total Equipment and Construction Vehicles Fleet Size
Units

Shareholding Pattern

Numbers in percentages

10 Recently
Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
65.93% 65.93% 65.93% 65.94% 65.94% 65.94% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95%
1.62% 0.20% 0.35% 0.49% 0.14% 0.12% 0.06% 0.08% 0.09% 0.06% 0.06% 0.00%
0.95% 0.14% 0.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
31.50% 33.72% 33.57% 33.57% 33.92% 33.94% 33.98% 33.97% 33.96% 33.99% 33.98% 34.05%
No. of Shareholders 27,40028,15725,50123,72429,32331,90234,05333,81932,93832,00030,94429,865

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings