Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 2.01 | 0.53 | 5.47 | 0.11 | 0.22 | 0.10 | 0.14 | 0.18 | 0.12 | 0.10 | 0.16 | 0.15 |
| Operating Profit | -2.01 | 0.47 | -5.47 | -0.11 | -0.22 | -0.10 | -0.14 | -0.18 | -0.12 | -0.10 | -0.16 | -0.15 |
| OPM % | 47.00% | |||||||||||
| Other Income | -0.02 | 0.00 | -0.01 | 0.01 | 0.00 | 0.06 | 0.05 | 0.00 | 0.21 | 0.12 | 0.57 | 0.03 |
| Interest | 13.94 | 14.53 | 11.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -16.00 | -14.09 | -16.82 | -0.11 | -0.23 | -0.05 | -0.09 | -0.18 | 0.09 | 0.02 | 0.41 | -0.12 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 11.11% | 0.00% | 0.00% | 0.00% | 2.44% | 0.00% |
| Net Profit | -16.00 | -14.09 | -16.82 | -0.11 | -0.23 | -0.06 | -0.10 | -0.18 | 0.09 | 0.02 | 0.39 | -0.13 |
| EPS in Rs | -10.58 | -9.31 | -11.12 | -0.07 | -0.15 | -0.04 | -0.07 | -0.12 | 0.06 | 0.01 | 0.26 | -0.09 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 59.15 | 15.67 | 6.81 | 0.44 | 2.63 | -1.60 | 0.20 | 1.62 | -0.42 | 0.00 | 0.00 | 0.00 |
| Expenses | 61.03 | 16.50 | 10.90 | 8.84 | 4.83 | -0.66 | 8.09 | 8.57 | 8.69 | 0.58 | 0.54 | 0.53 |
| Operating Profit | -1.88 | -0.83 | -4.09 | -8.40 | -2.20 | -0.94 | -7.89 | -6.95 | -9.11 | -0.58 | -0.54 | -0.53 |
| OPM % | -3.18% | -5.30% | -60.06% | -1,909.09% | -83.65% | -3,945.00% | -429.01% | |||||
| Other Income | 6.29 | 3.18 | 2.98 | 2.70 | 0.65 | 0.60 | 1.92 | 8.33 | 0.01 | 0.12 | 0.89 | 0.93 |
| Interest | 19.68 | 19.81 | 19.24 | 19.68 | 25.73 | 34.62 | 42.22 | 48.31 | 53.04 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.42 | 0.47 | 0.46 | 0.45 | 0.30 | 0.25 | 0.28 | 0.12 | 0.12 | 0.03 | 0.01 | 0.00 |
| Profit before tax | -15.69 | -17.93 | -20.81 | -25.83 | -27.58 | -35.21 | -48.47 | -47.05 | -62.26 | -0.49 | 0.34 | 0.40 |
| Tax % | -1.27% | 2.68% | 0.00% | -0.62% | 0.00% | 0.00% | 1.46% | 0.00% | 0.00% | 2.04% | 2.94% | |
| Net Profit | -15.48 | -18.40 | -20.81 | -25.67 | -27.57 | -35.21 | -49.19 | -47.05 | -62.26 | -0.50 | 0.33 | 0.37 |
| EPS in Rs | -11.26 | -13.38 | -14.43 | -16.97 | -18.22 | -23.27 | -32.51 | -31.10 | -41.15 | -0.33 | 0.22 | 0.24 |
| Dividend Payout % | 0.00% | 0.00% | 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 | % | % | % | % | ||
| Compounded Profit Growth | 7% | 15% | 26% | 165% | ||
| Stock Price CAGR | -6% | 11% | 29% | -56% | ||
| Return on Equity | % | % | % | % |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 13.75 | 13.75 | 13.75 | 14.42 | 15.13 | 15.13 | 15.13 | 15.13 | 15.13 | 15.13 | 15.13 | 15.13 |
| Reserves | 34.90 | 19.41 | -8.23 | -29.22 | -54.72 | -82.42 | -117.51 | -165.63 | -212.14 | -274.15 | -274.68 | -274.35 |
| Borrowings | 148.51 | 132.16 | 149.32 | 167.94 | 187.22 | 211.85 | 115.15 | 109.46 | 109.67 | 119.84 | 119.89 | 119.89 |
| Other Liabilities | 22.99 | 22.77 | 16.77 | 12.90 | 9.97 | 6.80 | 139.17 | 190.10 | 228.08 | 277.38 | 280.26 | 295.25 |
| Total Liabilities | 220.15 | 188.09 | 171.61 | 166.04 | 157.60 | 151.36 | 151.94 | 149.06 | 140.74 | 138.20 | 140.60 | 155.92 |
| Fixed Assets | 3.05 | 2.50 | 4.39 | 3.64 | 1.84 | 3.05 | 0.62 | 0.35 | 0.17 | 0.05 | 0.02 | 0.01 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 12.34 | 12.34 | 1.67 | 1.76 | 0.85 | 0.52 | 0.62 | 1.70 | 84.23 | 83.94 | 83.92 | 84.62 |
| Other Assets | 204.76 | 173.25 | 165.55 | 160.64 | 154.91 | 147.79 | 150.70 | 147.01 | 56.34 | 54.21 | 56.66 | 71.29 |
| Total Assets | 220.15 | 188.09 | 171.61 | 166.04 | 157.60 | 151.36 | 151.94 | 149.06 | 140.74 | 138.20 | 140.60 | 155.92 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 29.57 | -43.27 | 0.49 | 0.19 | -6.32 | 2.76 | 0.36 | 7.47 | 72.89 | -10.54 | 2.21 | 13.85 |
| Cash from Investing Activity | -0.34 | -29.90 | -0.86 | 0.50 | 6.49 | -0.93 | 0.46 | 0.55 | -73.86 | 0.55 | 0.12 | 0.89 |
| Cash from Financing Activity | -25.26 | 72.38 | -2.67 | -0.68 | 0.10 | -1.73 | -1.10 | -7.66 | 0.10 | 10.16 | 0.05 | 0.00 |
| Net Cash Flow | 3.97 | -0.79 | -3.03 | 0.02 | 0.26 | 0.10 | -0.28 | 0.37 | -0.86 | 0.17 | 2.38 | 14.74 |
| Free Cash Flow | 27.34 | -43.19 | 0.34 | 0.21 | -6.04 | 2.81 | 0.36 | 7.46 | 80.85 | -10.54 | 2.21 | 13.85 |
| CFO/OP | 130% | 2,302% | -59% | -5% | 77% | -125% | -38% | -104% | -1,049% | 116% | -383% | -2,567% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 206.82 | 265.84 | 1,021.86 | 2,169.63 | 6,910.11 | 983.97 | -1,478.25 | 2,883.50 | 108.15 | -8.69 | ||
| Inventory Days | 1,326.10 | 2,426.10 | 5,757.55 | 26,630.78 | 9,368.93 | 21,166.16 | 6,127.03 | 4,100.66 | ||||
| Days Payable | 200.53 | 224.24 | 550.01 | 1,483.70 | 404.17 | 403.42 | 79.10 | 19.29 | ||||
| Cash Conversion Cycle | 206.82 | 1,391.41 | 3,223.73 | 7,377.17 | 32,057.19 | 9,948.73 | -1,478.25 | 23,646.24 | 6,156.07 | 4,072.67 | ||
| Working Capital Days | 231.06 | 657.31 | 3,274.75 | 7,377.72 | 120,914.55 | 19,679.47 | 2,776.28 | -78,894.75 | -38,676.48 | -203,713.45 | ||
| ROCE % | 16.87% | 2.23% | -0.35% | -1.02% | -4.18% | -1.23% | -0.75% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 48.38% | 48.38% | 48.38% | 48.38% | 48.38% | 46.92% | 46.42% | 38.09% | 38.09% | 38.09% | 38.09% | 38.09% |
| Public | 51.62% | 51.63% | 51.62% | 51.62% | 51.61% | 53.08% | 53.59% | 61.91% | 61.91% | 61.92% | 61.91% | 61.92% |
| No. of Shareholders | 2,613 | 2,633 | 2,656 | 2,757 | 2,923 | 3,491 | 3,514 | 3,447 | 3,336 | 3,266 | 3,280 | 3,276 |
Fundamentals
Market Cap₹ 11.0 Cr.
Current Price₹ 7.30
Stock P/E29.8
Book Value₹ -171
ROCE%
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)%
Compounded Profit Growth (TTM)165%
Standalone figures.
Valuation
Market capRs 10 Cr
Enterprise valueRs 113 Cr
P/E (TTM)28.08x
Price to book-0.04x
EV / EBITDA275.66x
EV / EBIT282.55x
Price to cash flow0.75x
Earnings yield3.56%
P/B, 3-year average-0.03x
P/B, 5-year average-0.03x
Profitability
ROE-0.13%
ROA0.22%
ROE, 3-year average9.12%
ROA, 3-year average-14.93%
ROE, 5-year average18.67%
ROA, 5-year average-21.99%
Tax rate2.94%
Other income / net worth-0.34%
Growth
Profit growth QoQ-133.33%
Per share
EPS (TTM)Rs 0.24
EPS (latest quarter)Rs -0.09
EPS, 3-year averageRs -20.74
EPS, 5-year averageRs -26.27
Book value per shareRs -171.40
Cash flow per shareRs 9.16
Free cash flow per shareRs 9.16
Efficiency
Inventory turnover0.00x
Creditor days19 days
Cash conversion cycle4073 days
Working capital days-203713 days
Leverage
Total debtRs 120 Cr
Cash and bankRs 17 Cr
Net debtRs 103 Cr
Debt to equity-0.46x
Net debt / EBITDA250.32x
Owners' fund to total sources-166.25%
Debt to assets76.89%
Cash flow
Cash from Operating Activity (latest year)Rs 14 Cr
Cash from Investing Activity (latest year)Rs 1 Cr
Net Cash Flow (latest year)Rs 15 Cr
Free cash flow (latest year)Rs 14 Cr
FCFE (approx.: FCF + change in debt)Rs 14 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 1 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
Cost of goods sold (latest year)Rs 0 Cr
Total income (latest year)Rs 1 Cr
Share capitalRs 15 Cr
ReservesRs -274 Cr
Shareholders' fundsRs -259 Cr
Total assetsRs 156 Cr
Net blockRs 0 Cr
InvestmentsRs 85 Cr
InventoryRs 53 Cr
Other liabilitiesRs 295 Cr
Shares outstanding (crore)1.51
Ownership
Promoter holding38.09% (+0.00 in a year)
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).
| Period | 531574 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -9.1% | -2.8% | -6.3 pts |
| 1 month | -13.5% | -6.8% | -6.7 pts |
| 3 months | -25.7% | -7.6% | -18.1 pts |
| 3 years | +102.7% | +14.2% | +88.5 pts |
| 5 years | +55.4% | +27.9% | +27.5 pts |
Red flags
F-score 6 of 6| serious | Negative equity Shareholders' equity is negative |
| look | Profit leans on other income Other income was 262% of pre-tax profit in 2026 |
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
Jun 2026Sales ₹0 Cr.
Net loss ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| DLF Ltd | 161,638 | 37.6 | 6.32 % |
| Lodha Developers Ltd | 110,592 | 26.8 | 16.4 % |
| Phoenix Mills Ltd | 68,996 | 53.2 | 12.4 % |
| Oberoi Realty Ltd | 64,099 | 24.2 | 17.3 % |
| Prestige Estates Projects Ltd | 61,056 | 53.6 | 10.4 % |
| Godrej Properties Ltd | 49,232 | 30.4 | 7.63 % |
| Anant Raj Ltd | 21,675 | 37.5 | 12.1 % |
| Brigade Enterprises Ltd | 18,370 | 27.0 | 10.5 % |
| Horizon Industrial Parks Ltd | 14,709 | 3.18 % | |
| Sobha Ltd | 13,008 | 56.4 | 6.86 % |
| Aditya Birla Real Estate Ltd | 12,963 | -4.48 % | |
| SignatureGlobal India Ltd | 10,614 | 2.38 % | |
| Sri Lotus Developers & Realty Ltd | 10,466 | 40.7 | 21.2 % |
| Max Estates Ltd | 9,312 | 1,586 | 1.40 % |
| Embassy Developments Ltd | 7,833 | -2.44 % |
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 Vas Infrastructure Ltd?
Vas Infrastructure Ltd (531574) has a market capitalisation of Rs 11.0 Cr. at the 2026-10-01 close.
What is the P/E ratio of Vas Infrastructure Ltd?
Vas Infrastructure Ltd trades at a P/E of 29.8 on trailing twelve-month profit, at the 2026-10-01 close.
What were Vas Infrastructure Ltd's latest quarterly results?
In the Jun 2026 quarter, Vas Infrastructure Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.