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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 41.64 | 54.56 | 72.01 | 41.21 | 49.08 | 53.47 | 77.90 | 30.83 | 37.83 | 69.02 | 80.06 | 32.90 |
| Operating costs | 38.09 | 51.67 | 69.16 | 38.24 | 46.10 | 49.93 | 75.18 | 28.48 | 35.35 | 65.94 | 77.85 | 29.81 |
| EBITDA | 3.55 | 2.89 | 2.85 | 2.97 | 2.98 | 3.54 | 2.72 | 2.35 | 2.48 | 3.08 | 2.21 | 3.09 |
| EBITDA margin % | 8.53% | 5.30% | 3.96% | 7.21% | 6.07% | 6.62% | 3.49% | 7.62% | 6.56% | 4.46% | 2.76% | 9.39% |
| Depreciation & amortisation | 0.23 | 0.24 | 0.56 | 0.32 | 0.28 | 0.24 | 0.27 | 0.26 | 0.20 | 0.36 | 0.32 | 0.29 |
| Finance costs | 1.99 | 1.13 | 1.55 | 1.18 | 1.50 | 1.70 | 0.83 | 0.90 | 1.21 | 0.83 | 0.98 | 1.01 |
| Non-operating income | 0.07 | 0.28 | 1.11 | 0.16 | 0.54 | 0.39 | 0.48 | 0.32 | 0.36 | 0.10 | 0.75 | 0.09 |
| Pre-tax profit | 1.40 | 1.80 | 1.85 | 1.63 | 1.74 | 1.99 | 2.10 | 1.51 | 1.43 | 1.99 | 1.66 | 1.88 |
| Effective tax rate % | 30.00% | 27.22% | 51.35% | 25.77% | 37.36% | 23.12% | 35.71% | 29.80% | 27.97% | 28.64% | 25.90% | 28.19% |
| Profit after tax | 0.99 | 1.30 | 0.89 | 1.21 | 1.08 | 1.52 | 1.35 | 1.06 | 1.03 | 1.41 | 1.24 | 1.36 |
| Earnings per share (Rs) | 0.30 | 0.39 | 0.27 | 0.37 | 0.33 | 0.46 | 0.41 | 0.32 | 0.31 | 0.43 | 0.38 | 0.41 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 117 | 129 | 165 | 140 | 120 | 66 | 91 | 157 | 194 | 221 | 218 | 220 |
| Operating costs | 107 | 116 | 150 | 126 | 108 | 56 | 81 | 145 | 181 | 209 | 207 | 209 |
| EBITDA | 10 | 12 | 15 | 14 | 11 | 10 | 11 | 12 | 13 | 12 | 11 | 11 |
| EBITDA margin % | 9% | 10% | 9% | 10% | 10% | 15% | 12% | 7% | 7% | 6% | 4.8% | 4.9% |
| Depreciation & amortisation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Finance costs | 6 | 7 | 7 | 8 | 8 | 8 | 9 | 8 | 7 | 5 | 4 | 4 |
| Non-operating income | 5 | 4 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 |
| Pre-tax profit | 8 | 9 | 9 | 7 | 5 | 2 | 2 | 4 | 6 | 7 | 7 | 7 |
| Effective tax rate % | 29% | 34% | 35% | 30% | 34% | 33% | 27% | 27% | 35% | 31% | 28% | |
| Profit after tax | 6 | 6 | 6 | 5 | 3 | 1 | 2 | 3 | 4 | 5 | 5 | 5 |
| Earnings per share (Rs) | 1.94 | 1.83 | 1.69 | 1.59 | 0.92 | 0.35 | 0.51 | 0.92 | 1.20 | 1.56 | 1.44 | 1.53 |
| Paid out as dividend % | 28% | 16% | 18% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Revenue CAGR | 6% | 27% | 12% | 4% | ||
| Profit CAGR | -2% | 32% | 17% | 0% | ||
| Share price CAGR | -8% | 2% | -7% | -38% | ||
| Average return on equity | 5% | 5% | 5% | 5% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net block (property, plant) | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 8 | 9 | 9 | 10 |
| Capital work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 4 | 7 | 7 | 7 | 9 | 9 | 9 | 11 | 14 | 14 | 11 |
| Current & other assets | 140 | 165 | 157 | 156 | 168 | 173 | 164 | 158 | 189 | 195 | 173 | 165 |
| Total assets | 151 | 174 | 169 | 168 | 180 | 187 | 177 | 172 | 208 | 218 | 195 | 186 |
| Share capital | 13 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves & surplus | 31 | 35 | 44 | 49 | 54 | 57 | 59 | 61 | 64 | 68 | 73 | 77 |
| Total debt | 38 | 40 | 34 | 35 | 48 | 49 | 57 | 50 | 56 | 60 | 47 | 40 |
| Other liabilities & provisions | 68 | 84 | 76 | 67 | 61 | 64 | 45 | 44 | 72 | 74 | 59 | 52 |
| Equity + liabilities | 151 | 174 | 169 | 168 | 180 | 187 | 177 | 172 | 208 | 218 | 195 | 186 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4 | -11 | 4 | 2 | -5 | 12 | -3 | 10 | 8 | 6 | 17 | 8 |
| Investing cash flow | 3 | 4 | 1 | 1 | 0 | -1 | 1 | -1 | -6 | -3 | 2 | 2 |
| Free cash flow (after capex) | 3 | -12 | 3 | 1 | -6 | 11 | -3 | 8 | 3 | 4 | 16 | 5 |
| Financing cash flow | 2 | -3 | -5 | -1 | 6 | -8 | 0 | -14 | -1 | -2 | -17 | -10 |
| Net change in cash | 9 | -11 | -1 | 2 | 2 | 3 | -2 | -5 | 1 | 0 | 1 | -0 |
| Cash conversion (OCF / EBITDA) % | 33% | -86% | 53% | 32% | -16% | 117% | -22% | 102% | 76% | 65% | 154% | 91% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on capital employed % | 19% | 17% | 18% | 16% | 14% | 11% | 8% | 9% | 9% | 9% | 9% | 8% |
| Receivable days | 16 | 49 | 27 | 34 | 41 | 75 | 66 | 33 | 101 | 73 | 53 | 44 |
| Inventory days | 345 | 876 | 611 | 337 | 492 | 581 | 1,370 | 988 | 414 | 353 | 262 | 276 |
| Payable days | 107 | 203 | 170 | 134 | 282 | 412 | 471 | 252 | 226 | 173 | 139 | 154 |
| Cash cycle (days) | 254 | 723 | 468 | 237 | 252 | 244 | 965 | 770 | 289 | 252 | 175 | 167 |
| Working capital days | 9 | 65 | 21 | 4 | -9 | 10 | 71 | 109 | 73 | 80 | 61 | 54 |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter group % | 40.38% | 40.38% | 40.38% | 40.38% | 40.38% | 40.38% | 40.38% | 40.10% | 40.10% | 40.04% | 39.80% | 39.80% |
| Retail & others % | 59.63% | 59.62% | 59.62% | 59.62% | 59.63% | 59.63% | 59.62% | 59.90% | 59.91% | 59.95% | 60.20% | 60.20% |
| Shareholder count | 4,228 | 5,721 | 5,840 | 5,752 | 6,001 | 6,429 | 6,335 | 6,224 | 6,154 | 6,027 | 6,000 | 5,964 |
Fundamentals
Market value₹ 25.6 Cr.
Last price₹ 7.76
P/E (trailing)5.10
Book value / share₹ 28.5
Return on capital8.05 %
Return on equity5.32 %
Dividend yield0.00 %
Face value₹ 5.00
Revenue CAGR (TTM)4%
Profit CAGR (TTM)0%
Standalone figures.
Valuation
Market capRs 25 Cr
Enterprise valueRs 61 Cr
P/E (TTM)4.98x
Price to book0.27x
Price to sales0.11x
EV / EBITDA5.04x
EV / EBIT5.58x
EV / sales0.28x
Price to cash flow3.34x
Earnings yield20.10%
P/E, 3-year average7.88x
P/B, 3-year average0.41x
P/E, 5-year average9.55x
P/B, 5-year average0.38x
Profitability
Operating margin (excl. other income)4.83%
Operating margin (incl. other income)5.45%
EBITDA margin5.53%
Pre-tax margin3.17%
Net profit margin2.29%
Net margin, latest quarter4.13%
ROE5.17%
ROCE7.91%
ROA2.48%
ROE, 3-year average5.31%
ROCE, 3-year average8.72%
ROA, 3-year average2.28%
ROE, 5-year average4.40%
ROCE, 5-year average8.81%
ROA, 5-year average1.88%
ROIC (approx.)6.06%
Tax rate28.18%
Other income / net worth1.43%
Growth
Sales growth (latest year)-1.61%
Profit growth (latest year)-8.14%
Sales CAGR, 3 years11.50%
Sales CAGR, 5 years26.96%
Profit CAGR, 3 years16.21%
Profit CAGR, 5 years32.98%
Sales growth QoQ-58.91%
Profit growth QoQ9.68%
Sales growth YoY (latest quarter)6.71%
Profit growth YoY (latest quarter)28.30%
Per share
EPS (TTM)Rs 1.53
EPS (latest year)Rs 1.44
EPS (latest quarter)Rs 0.41
EPS, 3-year averageRs 1.40
EPS, 5-year averageRs 1.12
Book value per shareRs 28.48
Sales per shareRs 66.61
Cash flow per shareRs 2.28
Efficiency
Asset turnover1.17x
Fixed asset turnover21.86x
Inventory turnover2.77x
Inventory days132 days
Debtor days44 days
Debtors turnover8.24x
Leverage
Total debtRs 40 Cr
Cash and bankRs 4 Cr
Net debtRs 36 Cr
Debt to equity0.43x
Net debt / EBITDA2.98x
Interest coverage2.73x
Owners' fund to total sources50.47%
Debt to assets21.70%
Cash flow
Operating cash flow (latest year)Rs 8 Cr
Investing cash flow (latest year)Rs 2 Cr
Financing cash flow (latest year)Rs -10 Cr
Net change in cash (latest year)Rs -0 Cr
Sales to cash flow28.99x
Statement figures
Net sales (TTM)Rs 220 Cr
Net sales (latest year)Rs 218 Cr
Sales (latest quarter)Rs 33 Cr
Operating profit excl. other income (latest year)Rs 11 Cr
Operating profit (latest quarter)Rs 3 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 12 Cr
PBDT (TTM)Rs 8 Cr
Profit before tax (TTM)Rs 7 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs 5 Cr
Net profit (latest year)Rs 5 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 4 Cr
Cost of goods sold (latest year)Rs 170 Cr
Total expenditure (latest year)Rs 207 Cr
Total income (latest year)Rs 219 Cr
Share capitalRs 16 Cr
ReservesRs 77 Cr
Shareholders' fundsRs 94 Cr
Total assetsRs 186 Cr
Net blockRs 10 Cr
InvestmentsRs 11 Cr
ReceivablesRs 26 Cr
InventoryRs 61 Cr
Other liabilitiesRs 52 Cr
Shares outstanding (crore)3.30
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 5.0 is at the 6th percentile of its own 9.4-year range
(median 10.2, low 2.6, high 27.4).
P/B 0.27 is at the 9th percentile (median 0.42).
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.
| Period | 531814 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -12.6% | -2.8% | -9.9 pts |
| 1 month | -4.3% | -6.8% | +2.5 pts |
| 3 months | -5.7% | -7.6% | +1.9 pts |
| 3 years | -23.9% | +14.2% | -38.1 pts |
| 5 years | +1.2% | +27.9% | -26.7 pts |
Red flags
F-score 6 of 8No red flags in the latest statements and filings.
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 ₹33 Cr +6.7% vs Jun 2025.
Net profit ₹1 Cr +28.3%.
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 Tirupati Sarjan Ltd?
Tirupati Sarjan Ltd (531814) has a market capitalisation of Rs 25.6 Cr. at the 2026-10-01 close.
What is the P/E ratio of Tirupati Sarjan Ltd?
Tirupati Sarjan Ltd trades at a P/E of 5.10 on trailing twelve-month profit, at the 2026-10-01 close.
What were Tirupati Sarjan Ltd's latest quarterly results?
In the Jun 2026 quarter, Tirupati Sarjan Ltd sales was Rs 33 Cr (+6.7% vs Jun 2025) and net profit was Rs 1 Cr.