V R Infraspace Ltd
Incorporated in 2015, V R Infraspace Ltd is in the business of Real Estate and supervisory services to contractors.[1]
- Market Cap ₹ 87.0 Cr.
- Current Price ₹ 98.0
- High / Low ₹ 225 / 98.0
- Stock P/E 58.0
- Book Value ₹ 41.0
- Dividend Yield 0.00 %
- ROCE 7.57 %
- ROE 4.21 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -5.86% over past five years.
- Company has a low return on equity of 4.72% over last 3 years.
- Earnings include an other income of Rs.1.91 Cr.
- Company has high debtors of 423 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
Consumer Discretionary Realty Realty Residential, Commercial Projects
Part of Nifty SME Emerge
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 12.78 | 13.05 | 17.59 | 11.04 | 6.49 | 9.45 | |
| 9.68 | 10.92 | 14.69 | 8.38 | 6.39 | 8.14 | |
| Operating Profit | 3.10 | 2.13 | 2.90 | 2.66 | 0.10 | 1.31 |
| OPM % | 24.26% | 16.32% | 16.49% | 24.09% | 1.54% | 13.86% |
| 0.11 | 0.30 | 0.45 | 0.52 | 1.31 | 1.91 | |
| Interest | 2.35 | 1.46 | 0.72 | 0.29 | 0.08 | 1.06 |
| Depreciation | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 | 0.07 |
| Profit before tax | 0.84 | 0.94 | 2.61 | 2.88 | 1.31 | 2.09 |
| Tax % | 15.48% | 20.21% | 6.51% | 26.04% | 30.53% | 28.71% |
| 0.71 | 0.75 | 2.44 | 2.13 | 0.91 | 1.50 | |
| EPS in Rs | 1.10 | 1.16 | 3.77 | 2.40 | 1.02 | 1.69 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 12.51% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -6% |
| 3 Years: | -19% |
| TTM: | 46% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 16% |
| 3 Years: | -15% |
| TTM: | 63% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -42% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 7% |
| 3 Years: | 5% |
| Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 6.48 | 6.48 | 6.48 | 8.88 | 8.88 | 8.88 |
| Reserves | 2.21 | 2.96 | 5.27 | 25.40 | 26.04 | 27.54 |
| 16.77 | 10.39 | 9.72 | 1.51 | 0.00 | 11.89 | |
| 29.33 | 29.37 | 6.99 | 8.03 | 11.35 | 7.90 | |
| Total Liabilities | 54.79 | 49.20 | 28.46 | 43.82 | 46.27 | 56.21 |
| 0.04 | 0.06 | 0.03 | 0.02 | 0.05 | 1.15 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 4.09 | 4.26 | 4.41 | 4.32 | 4.24 | 5.56 |
| 50.66 | 44.88 | 24.02 | 39.48 | 41.98 | 49.50 | |
| Total Assets | 54.79 | 49.20 | 28.46 | 43.82 | 46.27 | 56.21 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 3.98 | 6.42 | 1.39 | 6.76 | -23.10 | -7.27 | |
| 2.62 | -0.30 | -0.28 | 0.61 | 5.55 | -2.59 | |
| -4.12 | -9.30 | -1.38 | 11.92 | -1.87 | 10.83 | |
| Net Cash Flow | 2.48 | -3.19 | -0.27 | 19.28 | -19.42 | 0.97 |
| Free Cash Flow | 3.96 | 6.38 | 1.39 | 6.76 | -23.14 | -8.43 |
| CFO/OP | 133% | 292% | 54% | 282% | -22,700% | -509% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 622.61 | 650.57 | 207.71 | 196.39 | 580.96 | 422.94 |
| Inventory Days | 4,209.67 | 1,404.27 | 340.25 | 1,285.62 | 1,124.18 | |
| Days Payable | 677.59 | 468.09 | 189.31 | 836.85 | 390.01 | |
| Cash Conversion Cycle | 4,154.69 | 1,586.75 | 358.66 | 196.39 | 1,029.73 | 1,157.10 |
| Working Capital Days | 313.88 | 192.43 | 337.82 | 378.56 | 838.54 | 729.61 |
| ROCE % | 10.60% | 16.13% | 10.41% | 3.99% | 7.57% |
Insights
In beta| Mar 2024 | Mar 2025 | |
|---|---|---|
| Number of Permanent Employees count |
|
|
| Number of Projects in Portfolio count |
||
| Total Built-up Area in Project Portfolio sq. meters |
||
| Total Units in Project Portfolio units |
||
| % of Units Sold in Completed Projects % |
||
| Infrastructure Contract Order Book Value Rs. Crore |
||
Extracted by Screener AI
Documents
Announcements
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
7 July 2026 - Submitted Regulation 74(5) depository compliance certificate for quarter ended June 30, 2026.
-
Updates
24 June 2026 - TEPL completed 51% acquisition of PAIPL on June 24, 2026 for Rs.22.12 per share.
-
Outcome of Board Meeting
29 May 2026 - Board approved audited FY26 half-year and annual results; no dividend recommended; unmodified audit opinion.
-
Structural Digital Database
27 May 2026 - Submitted FY2026 PIT compliance certificate confirming SDD maintained and 7 required events captured.
-
Granting/withdrawal/surrender/cancellation/suspension of key licenses/ regulatory approvals
1 May 2026 - V R Infraspace received Category A electrical contractor license in Madhya Pradesh, valid till December 31, 2028.
Business Overview:[1]
VRSIL is a construction and real estate development company, focused primarily on construction and development of the residential and commercial projects, in
and around Vadodara, Gujarat. The co. currently offers residential and commercial projects under the name VR