Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.06 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.04 | 0.03 | 0.04 | 0.04 | 0.05 | 0.04 |
| Operating Profit | -0.06 | -0.11 | -0.11 | -0.10 | -0.09 | -0.08 | -0.04 | -0.03 | -0.04 | -0.04 | -0.05 | -0.04 |
| OPM % | ||||||||||||
| Other Income | 0.13 | 0.09 | 0.09 | 0.09 | 0.09 | 0.02 | -0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Interest | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Depreciation | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.04 | 0.04 | 0.04 |
| Profit before tax | 0.01 | -0.08 | -0.08 | -0.07 | -0.06 | -0.12 | -0.11 | -0.07 | -0.13 | -0.09 | -0.10 | -0.09 |
| Tax % | -300.00% | 12.50% | -100.00% | 28.57% | 33.33% | 8.33% | -63.64% | 14.29% | 7.69% | 11.11% | 10.00% | 11.11% |
| Net Profit | 0.03 | -0.09 | 0.00 | -0.09 | -0.09 | -0.12 | -0.04 | -0.08 | -0.13 | -0.10 | -0.10 | -0.10 |
| EPS in Rs | 0.11 | -0.32 | 0.00 | -0.32 | -0.32 | -0.42 | -0.14 | -0.28 | -0.46 | -0.35 | -0.35 | -0.35 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.76 | 0.56 | 1.12 | 0.68 | 0.23 | 0.20 | 0.79 | 0.51 | 0.35 | 0.09 | 0.00 |
| Expenses | 0.36 | 0.55 | 0.89 | 0.73 | 0.58 | 0.37 | 0.43 | 0.50 | 0.42 | 0.21 | 0.17 |
| Operating Profit | 1.40 | 0.01 | 0.23 | -0.05 | -0.35 | -0.17 | 0.36 | 0.01 | -0.07 | -0.12 | -0.17 |
| OPM % | 79.55% | 1.79% | 20.54% | -7.35% | -152.17% | -85.00% | 45.57% | 1.96% | -20.00% | -133.33% | |
| Other Income | 0.51 | 0.51 | 0.56 | 0.57 | 0.57 | 0.59 | 0.00 | 0.17 | 0.00 | 0.00 | 0.08 |
| Interest | 0.09 | 0.05 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.05 | 0.10 | 0.11 | 0.12 |
| Depreciation | 0.10 | 0.18 | 0.24 | 0.21 | 0.17 | 0.16 | 0.14 | 0.14 | 0.13 | 0.19 | 0.20 |
| Profit before tax | 1.72 | 0.29 | 0.54 | 0.30 | 0.04 | 0.26 | 0.22 | -0.01 | -0.30 | -0.42 | -0.41 |
| Tax % | 13.37% | 41.38% | 37.04% | 46.67% | 275.00% | 7.69% | 68.18% | -100.00% | -6.67% | -11.90% | |
| Net Profit | 1.49 | 0.17 | 0.34 | 0.16 | -0.07 | 0.24 | 0.07 | 0.00 | -0.27 | -0.37 | -0.43 |
| EPS in Rs | 5.22 | 0.60 | 1.19 | 0.56 | -0.25 | 0.84 | 0.25 | 0.00 | -0.95 | -1.30 | -1.51 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | -17% | -52% | -74% | ||
| Compounded Profit Growth | % | % | % | -43% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | 3% | -1% | -4% | -7% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 |
| Reserves | 2.33 | 2.48 | 2.68 | 2.62 | 2.55 | 2.79 | 2.86 | 2.85 | 2.58 | 2.21 |
| Borrowings | 0.14 | 0.14 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.10 |
| Other Liabilities | 0.89 | 3.20 | 11.40 | 11.57 | 11.67 | 10.59 | 12.16 | 12.29 | 13.55 | 13.58 |
| Total Liabilities | 6.21 | 8.67 | 16.99 | 17.05 | 17.07 | 16.23 | 17.87 | 18.99 | 19.98 | 19.74 |
| Fixed Assets | 0.92 | 3.38 | 3.14 | 2.88 | 2.71 | 2.55 | 2.40 | 2.25 | 2.13 | 1.94 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 3.89 | 3.82 | 11.64 | 11.64 | 11.64 | 10.62 | 10.62 | 10.62 | 12.90 | 12.97 |
| Other Assets | 1.40 | 1.47 | 2.21 | 2.53 | 2.72 | 3.06 | 4.85 | 6.12 | 4.95 | 4.83 |
| Total Assets | 6.21 | 8.67 | 16.99 | 17.05 | 17.07 | 16.23 | 17.87 | 18.99 | 19.98 | 19.74 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0.07 | 2.54 | 7.93 | 0.11 | -0.13 | -1.01 | 0.10 | -0.18 | 3.23 | -0.03 |
| Cash from Investing Activity | 2.29 | -2.53 | -7.82 | 0.06 | 0.00 | 1.02 | 0.00 | 0.06 | -2.28 | -0.06 |
| Cash from Financing Activity | -2.40 | 0.00 | -0.08 | -0.06 | -0.01 | 0.00 | 0.00 | 1.00 | -1.95 | 0.09 |
| Net Cash Flow | -0.04 | 0.01 | 0.03 | 0.11 | -0.14 | 0.01 | 0.10 | 0.88 | -1.00 | 0.00 |
| Free Cash Flow | -0.07 | -0.10 | 7.93 | 0.17 | -0.13 | -1.01 | 0.10 | -0.12 | 3.23 | -0.03 |
| CFO/OP | 16% | 26,700% | 3,696% | -1,120% | 3% | 582% | 64% | -1,100% | -4,614% | 50% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 60.14 | 175.98 | 237.90 | 477.72 | 1,698.04 | 2,719.25 | 887.09 | 1,689.02 | 281.57 | 851.67 |
| Inventory Days | ||||||||||
| Days Payable | ||||||||||
| Cash Conversion Cycle | 60.14 | 175.98 | 237.90 | 477.72 | 1,698.04 | 2,719.25 | 887.09 | 1,689.02 | 281.57 | 851.67 |
| Working Capital Days | 101.62 | -1,121.07 | -3,001.47 | -4,900.66 | -14,123.91 | -12,994.00 | -3,257.28 | -4,888.14 | -11,534.00 | -45,422.22 |
| ROCE % | 6.30% | 9.95% | 5.60% | 0.92% | 4.71% | 3.88% | -0.16% | -3.05% | -4.92% |
| Jun 2016 | |
|---|---|
| Promoters | 40.38% |
| DIIs | 0.02% |
| Public | 59.59% |
| No. of Shareholders | 2,028 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 26.2
Book Value₹ 16.7
ROCE-4.92 %
ROE-7.05 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-74%
Compounded Profit Growth (TTM)-43%
Standalone figures.
Valuation
P/B, 3-year average1.28x
P/E, 5-year average46.26x
P/B, 5-year average1.22x
Profitability
Operating margin (excl. other income)-133.33%
Operating margin (incl. other income)-133.33%
EBITDA margin-100.00%
Pre-tax margin-455.56%
Net profit margin-477.78%
ROE-7.05%
ROCE-4.92%
ROA-1.86%
ROE, 3-year average-5.95%
ROCE, 3-year average-2.44%
ROA, 3-year average-1.62%
ROE, 5-year average-1.58%
ROCE, 5-year average0.25%
ROA, 5-year average-0.35%
ROIC (approx.)-4.15%
Tax rate11.90%
Growth
Sales growth (latest year)-74.29%
Sales CAGR, 3 years-51.52%
Sales CAGR, 5 years-17.11%
Per share
EPS (TTM)Rs -1.51
EPS (latest year)Rs -1.30
EPS (latest quarter)Rs -0.35
EPS, 3-year averageRs -1.12
EPS, 5-year averageRs -0.29
Book value per shareRs 17.73
Sales per shareRs 0.32
Cash flow per shareRs -0.11
Free cash flow per shareRs -0.11
Efficiency
Asset turnover0.00x
Fixed asset turnover0.05x
Debtor days852 days
Debtors turnover0.43x
Cash conversion cycle852 days
Working capital days-45422 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 0 Cr
Net debtRs 1 Cr
Debt to equity0.22x
Interest coverage-2.42x
Owners' fund to total sources25.63%
Debt to assets5.57%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 0 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs 0 Cr
Statement figures
Net sales (TTM)Rs 0 Cr
Net sales (latest year)Rs 0 Cr
Operating profit excl. other income (latest year)Rs -0 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -0 Cr
PBDT (TTM)Rs -0 Cr
Profit before tax (TTM)Rs -0 Cr
Tax (latest year)Rs -0 Cr
Net profit (TTM)Rs -0 Cr
Net profit (latest year)Rs -0 Cr
Net profit (latest quarter)Rs -0 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 0 Cr
Total income (latest year)Rs 0 Cr
Share capitalRs 3 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 5 Cr
Total assetsRs 20 Cr
Net blockRs 2 Cr
InvestmentsRs 13 Cr
ReceivablesRs 0 Cr
Other liabilitiesRs 14 Cr
Shares outstanding (crore)0.29
Ownership
Promoter holding40.38%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 2 of 8| explain | Receivables outrunning sales Receivables grew -22% vs sales -74% in 2015 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2015Sales ₹0 Cr.
Net loss ₹0 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Basil Infrastructure Projects Ltd?
Basil Infrastructure Projects Ltd (511210) has a market capitalisation of Rs Cr. at the close.
What were Basil Infrastructure Projects Ltd's latest quarterly results?
In the Dec 2015 quarter, Basil Infrastructure Projects Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.