Vishnusurya Projects and Infra Ltd
Incorporated in 1996, Vishnusurya Projects
and Infra Ltd undertakes turnkey projects in
large infrastructure constructions[1]
- Market Cap ₹ 407 Cr.
- Current Price ₹ 157
- High / Low ₹ 219 / 125
- Stock P/E 10.6
- Book Value ₹ 90.2
- Dividend Yield 0.64 %
- ROCE 21.0 %
- ROE 18.0 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 72.9% CAGR over last 5 years
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
Commodities Construction Materials Other Construction Materials Other Construction Materials
Part of Nifty SME Emerge
Quarterly 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 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 45 | 63 | 76 | 132 | 232 | 271 | 352 | 364 | |
| 39 | 55 | 60 | 100 | 184 | 222 | 297 | 311 | |
| Operating Profit | 6 | 8 | 16 | 32 | 48 | 49 | 54 | 54 |
| OPM % | 13% | 13% | 21% | 24% | 21% | 18% | 15% | 15% |
| 0 | 0 | 20 | 1 | 1 | 1 | 6 | 6 | |
| Interest | 3 | 3 | 3 | 4 | 3 | 4 | 7 | 6 |
| Depreciation | 2 | 2 | 4 | 7 | 7 | 6 | 9 | 8 |
| Profit before tax | 1 | 3 | 30 | 22 | 39 | 39 | 45 | 45 |
| Tax % | 25% | 29% | 27% | 22% | 29% | 25% | 22% | |
| 1 | 2 | 22 | 17 | 28 | 29 | 35 | 38 | |
| EPS in Rs | 1.86 | 5.59 | 52.74 | 19.12 | 11.21 | 11.90 | 13.65 | 15.26 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 9% | 8% | 1% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 41% |
| 3 Years: | 39% |
| TTM: | 30% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 73% |
| 3 Years: | 27% |
| TTM: | 21% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -8% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 23% |
| 3 Years: | 21% |
| Last Year: | 18% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 9 | 25 | 25 | 26 |
| Reserves | 8 | 10 | 32 | 47 | 107 | 134 | 208 |
| 30 | 16 | 36 | 36 | 20 | 56 | 48 | |
| 19 | 46 | 43 | 24 | 37 | 61 | 68 | |
| Total Liabilities | 61 | 76 | 115 | 116 | 188 | 275 | 350 |
| 20 | 21 | 42 | 47 | 45 | 103 | 140 | |
| CWIP | 0 | 0 | 2 | 1 | 0 | 1 | 0 |
| Investments | 15 | 3 | 3 | 2 | 2 | 2 | 12 |
| 26 | 52 | 68 | 67 | 142 | 169 | 198 | |
| Total Assets | 61 | 76 | 115 | 116 | 188 | 275 | 350 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| 6 | 22 | -11 | 11 | 2 | -1 | 28 | |
| -1 | -3 | -7 | -11 | -30 | -28 | -8 | |
| -4 | -18 | 18 | -1 | 28 | 29 | -0 | |
| Net Cash Flow | 1 | 1 | 0 | -1 | -0 | 0 | 19 |
| Free Cash Flow | 4 | 19 | -17 | -0 | -2 | -6 | 19 |
| CFO/OP | 100% | 275% | -57% | 64% | 24% | 18% | 74% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 77 | 32 | 42 | 42 | 25 | 59 | 56 |
| Inventory Days | |||||||
| Days Payable | |||||||
| Cash Conversion Cycle | 77 | 32 | 42 | 42 | 25 | 59 | 56 |
| Working Capital Days | -89 | -7 | 47 | 74 | 57 | 47 | 76 |
| ROCE % | 18% | 25% | 32% | 34% | 24% | 21% |
Insights
In beta| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| EPC Order Book % of Total Order Book % |
|
|||||
| Blue Metal (Aggregates) Production Volume MT |
||||||
| EPC & Allied Construction Revenue Rs Cr |
||||||
| M-Sand Production Volume MT |
||||||
| Mining Segment Revenue (M-Sand & Construction Aggregates) Rs Cr |
||||||
| M-Sand Plant Utilization (Aruppukottai - CDE) % |
||||||
| Crusher Plant Installed Capacity MT/year |
||||||
| Total Order Book Rs Cr |
||||||
Extracted by Screener AI
Documents
Announcements
-
General Updates
- Newspaper publication of 30th AGM notice; AGM on 30 September 2026 at 3:00 PM via VC/OAVM.
-
General Updates
- AGM on 30 Sep 2026; book closure 24-30 Sep 2026; record date 19 Sep 2026 for final dividend.
-
General Updates
- 30th AGM on 30 September 2026; FY 2025-26 annual report shared via web link.
-
Shareholders meeting
- 30th AGM on 30 Sep 2026; final dividend Re.1 per share proposed.
-
Record Date
- Board approved 30 Sept 2026 AGM, 19 Sept record date, and Rs.3.85 crore TDPL rights subscription.
Concalls
-
Aug 2026TranscriptAI SummaryPPT
-
Jun 2026TranscriptPPTREC
-
Jun 2026Transcript PPT REC
-
Nov 2025Transcript PPT
-
May 2025TranscriptAI SummaryPPT
-
Dec 2024TranscriptAI SummaryPPT
-
Nov 2024TranscriptAI SummaryPPT
Business Overview:[1]
VPIL, part of the Agni Group in Chennai, is an integrated mining and infrastructure player with operations across three core verticals:
1) Mining of rough stones like blue metal and charnockite;
2) Engineering, procurement, and construction (EPC) projects in the construction and infrastructure space; and
3) Municipal solid waste management (MSWM), including integrated waste processing (legacy and wet waste), bio-mining, and geosynthetics applications.