Vishnusurya Projects and Infra Ltd
Incorporated in 1996, Vishnusurya Projects
and Infra Ltd undertakes turnkey projects in
large infrastructure constructions[1]
- Market Cap ₹ 427 Cr.
- Current Price ₹ 173
- High / Low ₹ 414 / 155
- Stock P/E 14.6
- Book Value ₹ 64.3
- Dividend Yield 0.58 %
- ROCE 24.0 %
- ROE 20.2 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 108% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.0%
Cons
- Promoters have pledged 35.7% of their holding.
- Debtor days have increased from 42.2 to 59.3 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
Sector: Mining & Mineral products Industry: Mining / Minerals / Metals
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| 45 | 63 | 76 | 132 | 231 | 271 | |
| 39 | 55 | 60 | 100 | 183 | 222 | |
| Operating Profit | 6 | 8 | 16 | 32 | 48 | 49 |
| OPM % | 13% | 13% | 21% | 24% | 21% | 18% |
| 0 | 0 | 20 | 1 | 1 | 1 | |
| Interest | 3 | 3 | 3 | 4 | 3 | 4 |
| Depreciation | 2 | 2 | 4 | 7 | 7 | 6 |
| Profit before tax | 1 | 3 | 30 | 22 | 39 | 39 |
| Tax % | 25% | 29% | 27% | 22% | 29% | 25% |
| 1 | 2 | 22 | 17 | 28 | 29 | |
| EPS in Rs | 1.86 | 5.59 | 52.74 | 19.12 | 11.21 | 11.90 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 9% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 43% |
| 3 Years: | 52% |
| TTM: | 17% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 108% |
| 3 Years: | 58% |
| TTM: | 6% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -27% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 26% |
| 3 Years: | 26% |
| Last Year: | 20% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 9 | 25 | 25 |
| Reserves | 8 | 10 | 32 | 47 | 107 | 134 |
| 30 | 16 | 36 | 36 | 20 | 56 | |
| 19 | 46 | 43 | 24 | 21 | 61 | |
| Total Liabilities | 61 | 76 | 115 | 116 | 173 | 275 |
| 20 | 21 | 42 | 47 | 45 | 46 | |
| CWIP | 0 | 0 | 2 | 1 | 0 | 1 |
| Investments | 15 | 3 | 3 | 2 | 2 | 59 |
| 26 | 52 | 68 | 67 | 126 | 169 | |
| Total Assets | 61 | 76 | 115 | 116 | 173 | 275 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| 6 | 22 | -11 | 11 | -28 | ||
| -1 | -3 | -7 | -11 | -4 | ||
| -4 | -18 | 18 | -1 | 32 | ||
| Net Cash Flow | 1 | 1 | 0 | -1 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Debtor Days | 77 | 32 | 42 | 42 | 25 | 59 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 77 | 32 | 42 | 42 | 25 | 59 |
| Working Capital Days | 27 | 12 | 88 | 107 | 71 | 104 |
| ROCE % | 18% | 25% | 32% | 34% | 24% |
Documents
Announcements
-
Updates
23 May 2025 - FY24 revenue ₹270.63cr up 17%, EBITDA ₹249.55cr; positive outlook with govt infrastructure support.
-
Outcome of Board Meeting-XBRL
23 May 2025 - Vishnusurya Projects and Infra Limited has informed regarding Outcome of Board Meeting held on 23-May-2025 for Dividend
-
Statement of deviation(s) or variation(s) under Reg. 32
23 May 2025 - IPO fund utilization report for half year ended March 31, 2025; minor reallocations, Rs.6.12 lakh unutilized.
-
Cessation
23 May 2025 - Approved FY25 audited results; recommended Rs.1 final dividend; company secretary resigns effective May 31, 2025.
-
Outcome of Board Meeting
23 May 2025 - Audited FY25 results approved; final dividend Rs.1/share recommended; company secretary resigns effective May 31, 2025.
Business Overview:[1]
VPIL, part of the Agni Group in Chennai, is an ISO 9001:2015 certified company focused on construction and infrastructure, with a specialization in EPC projects. It operates across a variety of critical sectors, including transportation, railways, resources, and institutional development. VPIL is also involved in mining and manages transformational civil and commercial turnkey projects.