Price
Financials
Standalone, Rs crore| Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 12.04 | 0.00 | 1.55 | 0.91 | 82.80 | 1.70 | 2.85 | 3.08 | 20.63 | 1.16 | 0.00 | 0.39 |
| Expenses | 2.77 | -0.67 | 1.37 | 0.79 | 83.60 | 1.63 | 1.89 | 3.50 | 31.81 | 1.52 | 1.10 | 1.18 |
| Operating Profit | 9.27 | 0.67 | 0.18 | 0.12 | -0.80 | 0.07 | 0.96 | -0.42 | -11.18 | -0.36 | -1.10 | -0.79 |
| OPM % | 76.99% | 11.61% | 13.19% | -0.97% | 4.12% | 33.68% | -13.64% | -54.19% | -31.03% | -202.56% | ||
| Other Income | 0.26 | 0.07 | 0.09 | 0.02 | 0.27 | 0.02 | 0.01 | 0.02 | 0.40 | 0.00 | 0.03 | 0.01 |
| Interest | 1.92 | 0.19 | 0.16 | 0.05 | -0.19 | 0.02 | 0.01 | 0.08 | 0.09 | 0.02 | 0.01 | 0.00 |
| Depreciation | 0.05 | 0.07 | 0.09 | 0.06 | 0.08 | 0.04 | 0.09 | 0.08 | 0.05 | 0.04 | 0.03 | 0.02 |
| Profit before tax | 7.56 | 0.48 | 0.02 | 0.03 | -0.42 | 0.03 | 0.87 | -0.56 | -10.92 | -0.42 | -1.11 | -0.80 |
| Tax % | 47.35% | 43.75% | 100.00% | 66.67% | -38.10% | 33.33% | 33.33% | -32.14% | -0.64% | 0.00% | 0.00% | 0.00% |
| Net Profit | 3.97 | 0.27 | 0.00 | 0.02 | -0.26 | 0.02 | 0.58 | -0.38 | -10.85 | -0.43 | -1.12 | -0.80 |
| EPS in Rs | 1.52 | 0.10 | 0.00 | 0.01 | -0.10 | 0.01 | 0.22 | -0.15 | -4.14 | -0.16 | -0.43 | -0.31 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 51 | 68 | 136 | 210 | 138 | 66 | 65 | 57 | 78 | 85 | 26 | 22 |
| Expenses | 48 | 64 | 123 | 195 | 123 | 58 | 61 | 55 | 60 | 85 | 37 | 36 |
| Operating Profit | 2 | 4 | 13 | 15 | 15 | 8 | 3 | 1 | 18 | 0 | -10 | -13 |
| OPM % | 4.4% | 5% | 9% | 7% | 11% | 12% | 5% | 2.6% | 23% | 0.2% | -39% | -61% |
| Other Income | 2 | 0 | 1 | 0 | -0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 9 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 4 | 3 | 12 | 14 | 14 | 6 | 3 | 1 | 9 | 0 | -11 | -13 |
| Tax % | 29% | 18% | 21% | 32% | 39% | 33% | 34% | 32% | 45% | 82% | 0% | |
| Net Profit | 3 | 3 | 10 | 9 | 8 | 4 | 2 | 1 | 5 | 0 | -11 | -13 |
| EPS in Rs | 2.09 | 2.09 | 3.63 | 3.62 | 3.23 | 1.55 | 0.72 | 0.27 | 1.80 | 0.01 | -4.07 | -5.04 |
| Dividend Payout % | 19% | 19% | 22% | 22% | 25% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -6% | -17% | -22% | -75% | ||
| Compounded Profit Growth | % | % | % | -32900% | ||
| Stock Price CAGR | -16% | % | % | % | ||
| Return on Equity | 3% | 0% | -1% | -8% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12 | 13 | 13 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| Reserves | 40 | 41 | 43 | 76 | 83 | 89 | 93 | 95 | 96 | 100 | 101 | 90 |
| Borrowings | 42 | 72 | 60 | 66 | 46 | 50 | 63 | 92 | 98 | 73 | 57 | 54 |
| Other Liabilities | 143 | 145 | 58 | 38 | 57 | 55 | 31 | 19 | 19 | 17 | 59 | 55 |
| Total Liabilities | 238 | 270 | 174 | 206 | 213 | 220 | 213 | 232 | 239 | 217 | 243 | 225 |
| Fixed Assets | 5 | 4 | 4 | 6 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 233 | 266 | 169 | 200 | 209 | 216 | 210 | 230 | 237 | 215 | 241 | 224 |
| Total Assets | 238 | 270 | 174 | 206 | 213 | 220 | 213 | 232 | 239 | 217 | 243 | 225 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -8 | -30 | 24 | -38 | 39 | -4 | -8 | -30 | -9 | 35 | 24 | -10 |
| Cash from Investing Activity | -1 | 0 | -11 | -3 | -0 | 0 | -1 | -0 | 1 | 1 | -0 | 0 |
| Cash from Financing Activity | 9 | 30 | -12 | 42 | -36 | 0 | 11 | 29 | 5 | -34 | -25 | 10 |
| Net Cash Flow | 0 | -0 | 1 | 1 | 3 | -3 | 2 | -1 | -3 | 2 | -1 | -0 |
| Free Cash Flow | -9 | -30 | 23 | -41 | 39 | -5 | -8 | -30 | -9 | 35 | 24 | -10 |
| CFO/OP | -27% | -1,340% | 668% | -287% | 291% | 10% | -66% | -842% | -574% | 198% | 14,335% | 98% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 13 | 13 | 16 | 10 | 3 | 77 | 87 | 44 | 89 | 39 | 62 | 190 |
| Inventory Days | 4,297 | 5,078 | 2,606 | 1,501 | 4,000 | |||||||
| Days Payable | 204 | 268 | 96 | 39 | 96 | |||||||
| Cash Conversion Cycle | 13 | 13 | 16 | 10 | 3 | 77 | 87 | 4,137 | 4,899 | 2,550 | 1,524 | 4,094 |
| Working Capital Days | 215 | 842 | 572 | 391 | 197 | 306 | 744 | 1,016 | 880 | 804 | 648 | 2,097 |
| ROCE % | 24% | 3% | 3% | 9% | 9% | 10% | 4% | 2% | 1% | 9% | 0% | -6% |
| Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 49.82% | 49.81% | 49.93% | 43.56% | 43.15% | 40.56% | 37.98% | 38.20% | 38.20% | 38.20% | 38.20% | 38.20% |
| FIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| DIIs | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.28% | 0.04% | 0.04% | 0.01% | 0.01% | 0.01% | 0.01% |
| Public | 50.17% | 50.18% | 50.07% | 56.44% | 56.62% | 59.16% | 61.98% | 61.77% | 61.79% | 61.79% | 61.79% | 61.79% |
| No. of Shareholders | 17,543 | 17,555 | 17,468 | 17,874 | 17,866 | 18,258 | 18,316 | 18,190 | 18,091 | 17,951 | 17,942 | 17,974 |
Fundamentals
Market Cap₹ 5.50 Cr.
Current Price₹ 2.10
Book Value₹ 43.8
ROCE-5.67 %
ROE-8.43 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-75%
Compounded Profit Growth (TTM)-32900%
Standalone figures.
Valuation
P/E, 3-year average1099.97x
P/B, 3-year average0.24x
P/E, 5-year average562.23x
P/B, 5-year average0.23x
Profitability
Operating margin (excl. other income)-38.83%
Operating margin (incl. other income)-38.71%
EBITDA margin-49.02%
Pre-tax margin-50.19%
Net profit margin-50.00%
Net margin, latest quarter-205.13%
ROE-8.76%
ROCE-5.90%
ROA-4.55%
ROE, 3-year average-1.65%
ROCE, 3-year average0.93%
ROA, 3-year average-0.82%
ROE, 5-year average-0.56%
ROCE, 5-year average1.05%
ROA, 5-year average-0.27%
ROIC (approx.)-7.73%
Tax rate-0.38%
Other income / net worth0.03%
Growth
Sales growth (latest year)-68.91%
Profit growth (latest year)-53400.00%
Sales CAGR, 3 years-22.41%
Sales CAGR, 5 years-16.63%
Sales growth YoY (latest quarter)-87.34%
Per share
EPS (TTM)Rs -5.04
EPS (latest year)Rs -4.07
EPS (latest quarter)Rs -0.31
EPS, 3-year averageRs -0.75
EPS, 5-year averageRs -0.25
Book value per shareRs 44.44
Sales per shareRs 10.08
Cash flow per shareRs -3.85
Free cash flow per shareRs -3.82
Efficiency
Asset turnover0.12x
Fixed asset turnover26.14x
Inventory turnover0.18x
Inventory days2037 days
Debtor days190 days
Debtors turnover1.92x
Creditor days96 days
Cash conversion cycle4094 days
Working capital days2097 days
Leverage
Total debtRs 54 Cr
Cash and bankRs 0 Cr
Net debtRs 54 Cr
Debt to equity0.46x
Interest coverage-76.94x
Owners' fund to total sources51.66%
Debt to assets23.90%
Cash flow
Cash from Operating Activity (latest year)Rs -10 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs 10 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -10 Cr
FCFE (approx.: FCF + change in debt)Rs -13 Cr
Statement figures
Net sales (TTM)Rs 26 Cr
Net sales (latest year)Rs 26 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs -10 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -13 Cr
PBDT (TTM)Rs -13 Cr
Profit before tax (TTM)Rs -13 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -13 Cr
Net profit (latest year)Rs -11 Cr
Net profit (latest quarter)Rs -1 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 34 Cr
Total expenditure (latest year)Rs 37 Cr
Total income (latest year)Rs 26 Cr
Share capitalRs 26 Cr
ReservesRs 90 Cr
Shareholders' fundsRs 116 Cr
Total assetsRs 225 Cr
Net blockRs 1 Cr
InvestmentsRs 0 Cr
ReceivablesRs 14 Cr
InventoryRs 187 Cr
Other liabilitiesRs 55 Cr
Shares outstanding (crore)2.62
Ownership
Promoter holding38.20% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 0.05 is the lowest in 3.1 years (median 0.24).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
Not enough price history.
Red flags
F-score 2 of 8| explain | Receivables outrunning sales Receivables grew -5% vs sales -69% in 2019 |
| look | Inventory outrunning sales Inventory grew -8% vs sales -69% in 2019 |
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 2019Sales ₹0 Cr -87.3% vs Dec 2018.
Net loss ₹1 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 Vijay Shanthi Builders Ltd?
Vijay Shanthi Builders Ltd (523724) has a market capitalisation of Rs 5.50 Cr. at the close.
What were Vijay Shanthi Builders Ltd's latest quarterly results?
In the Dec 2019 quarter, Vijay Shanthi Builders Ltd sales was Rs 0 Cr (-87.3% vs Dec 2018) with a net loss of Rs 1 Cr.