Vishnusurya Projects and Infra Ltd

Vishnusurya Projects and Infra Ltd

₹ 173 -11.95%
23 May - close price
About

Incorporated in 1996, Vishnusurya Projects
and Infra Ltd undertakes turnkey projects in
large infrastructure constructions[1]

Key Points

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.

  • 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.

Loading peers table ...

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Sep 2023 Mar 2024 Sep 2024 Mar 2025
60 101 131 139 132
46 67 117 107 115
Operating Profit 14 34 14 32 17
OPM % 23% 34% 11% 23% 13%
0 0 1 0 0
Interest 2 2 1 1 3
Depreciation 3 3 4 3 3
Profit before tax 9 29 10 28 11
Tax % 27% 22% 50% 23% 31%
6 23 5 22 7
EPS in Rs 5.84 13.17 1.97 8.87 3.03
Raw PDF
Upcoming result date: today

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%

Shareholding Pattern

Numbers in percentages

5 Recently
Oct 2023Mar 2024Sep 2024Mar 2025
62.24% 62.24% 62.24% 62.21%
0.36% 0.00% 0.02% 0.01%
3.34% 0.00% 0.00% 0.00%
34.06% 37.76% 37.74% 37.77%
No. of Shareholders 2,7036721,1481,384

* 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