Price
Financials
Standalone, Rs crore| Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|
| Sales | 4.29 | 4.29 | 5.47 | 3.26 | 6.74 | 5.05 | 17.53 |
| Expenses | 3.81 | 3.81 | 4.36 | 2.61 | 5.47 | 3.75 | 15.82 |
| Operating Profit | 0.48 | 0.48 | 1.11 | 0.65 | 1.27 | 1.30 | 1.71 |
| OPM % | 11.19% | 11.19% | 20.29% | 19.94% | 18.84% | 25.74% | 9.75% |
| Other Income | 0.06 | 0.06 | -0.05 | 0.00 | 0.00 | 0.01 | 0.09 |
| Interest | 0.00 | 0.00 | 0.03 | 0.01 | 0.02 | 0.00 | 0.00 |
| Depreciation | 0.14 | 0.14 | 0.15 | 0.11 | 0.11 | 0.08 | 0.93 |
| Profit before tax | 0.40 | 0.40 | 0.88 | 0.53 | 1.14 | 1.23 | 0.87 |
| Tax % | 25.00% | 25.00% | 29.55% | 26.42% | 25.44% | 26.83% | 26.44% |
| Net Profit | 0.29 | 0.29 | 0.61 | 0.39 | 0.85 | 0.90 | 0.65 |
| EPS in Rs | 58.00 | 1.61 | 3.39 | 2.17 | 4.73 | 5.01 | 3.62 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 2.19 | 4.15 | 7.62 | 9.76 | 10.00 | 30.19 | 45.02 |
| Expenses | 2.15 | 4.01 | 5.30 | 8.16 | 8.08 | 22.89 | 40.98 |
| Operating Profit | 0.04 | 0.14 | 2.32 | 1.60 | 1.92 | 7.30 | 4.04 |
| OPM % | 1.83% | 3.37% | 30.45% | 16.39% | 19.20% | 24.18% | 8.97% |
| Other Income | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.02 |
| Interest | 0.00 | 0.00 | 0.05 | 0.03 | 0.03 | 0.01 | 0.00 |
| Depreciation | 0.00 | 0.02 | 0.37 | 0.29 | 0.22 | 0.20 | 2.08 |
| Profit before tax | 0.04 | 0.12 | 1.91 | 1.28 | 1.67 | 7.10 | 1.98 |
| Tax % | 25.00% | 25.00% | 27.23% | 28.91% | 25.75% | 25.21% | 26.77% |
| Net Profit | 0.03 | 0.09 | 1.40 | 0.91 | 1.24 | 5.31 | 1.44 |
| EPS in Rs | 60.00 | 180.00 | 280.00 | 5.06 | 6.90 | 29.53 | 8.01 |
| Dividend Payout % | 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 | % | 61% | 66% | 49% | ||
| Compounded Profit Growth | % | 74% | 17% | -73% | ||
| Stock Price CAGR | % | % | 95% | 92% | ||
| Return on Equity | % | 37% | 34% | 13% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0.05 | 0.05 | 0.05 | 1.80 | 1.80 | 1.80 | 1.80 |
| Reserves | 0.03 | 0.11 | 1.52 | 2.46 | 3.70 | 9.01 | 9.89 |
| Borrowings | 0.20 | 0.86 | 0.66 | 0.55 | 0.10 | 0.10 | 0.06 |
| Other Liabilities | 0.38 | 0.84 | 1.51 | 1.27 | 1.69 | 7.21 | -1.16 |
| Total Liabilities | 0.66 | 1.86 | 3.74 | 6.08 | 7.29 | 18.12 | 10.59 |
| Fixed Assets | 0.00 | 1.15 | 0.80 | 0.70 | 0.47 | 2.78 | 6.47 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.57 | 0.00 | 0.00 |
| Other Assets | 0.66 | 0.71 | 2.94 | 5.38 | 6.25 | 15.34 | 4.12 |
| Total Assets | 0.66 | 1.86 | 3.74 | 6.08 | 7.29 | 18.12 | 10.59 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -0.12 | 0.52 | 0.51 | -0.67 | 2.27 | 0.50 | 6.18 |
| Cash from Investing Activity | -0.01 | -1.17 | -0.01 | -0.18 | -0.58 | -2.17 | -5.22 |
| Cash from Financing Activity | 0.25 | 0.66 | -0.25 | 1.64 | -0.48 | -0.01 | 0.00 |
| Net Cash Flow | 0.11 | 0.01 | 0.26 | 0.79 | 1.21 | -1.68 | 0.96 |
| Free Cash Flow | -0.12 | -0.66 | 0.50 | -0.86 | 2.27 | -2.25 | 0.94 |
| CFO/OP | -300% | 371% | 22% | -39% | 138% | 13% | 172% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 21.67 | 0.00 | 3.83 | 15.71 | 15.70 | 111.71 | |
| Inventory Days | 9.08 | 5.92 | 106.36 | 52.35 | 87.21 | 36.81 | |
| Days Payable | 10.90 | 47.35 | 27.55 | 20.55 | 20.58 | 71.89 | |
| Cash Conversion Cycle | 19.85 | -41.43 | 82.65 | 47.51 | 82.33 | 76.63 | |
| Working Capital Days | 26.67 | -29.90 | 43.11 | 103.22 | 91.25 | 93.94 | |
| ROCE % | 18.46% | 120.62% | 37.22% | 32.66% | 86.13% |
| Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% | 72.07% |
| Public | 27.94% | 27.92% | 27.93% | 27.94% | 27.93% | 27.93% | 27.93% | 27.93% | 27.92% | 27.92% | 27.93% |
| No. of Shareholders | 185 | 184 | 82 | 73 | 67 | 61 | 54 | 49 | 50 | 51 | 49 |
Fundamentals
Market Cap₹ 106 Cr.
Current Price₹ 590
Stock P/E73.7
Book Value₹ 65.0
ROCE18.2 %
ROE13.3 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)49%
Compounded Profit Growth (TTM)-73%
Standalone figures.
Valuation
Market capRs 106 Cr
Enterprise valueRs 105 Cr
P/E (TTM)116.57x
Price to book24.90x
Price to sales10.87x
EV / EBITDA65.92x
EV / EBIT80.51x
EV / sales10.81x
Earnings yield0.86%
P/E, 3-year average15.41x
P/B, 3-year average3.29x
Profitability
Operating margin (excl. other income)16.39%
Operating margin (incl. other income)16.39%
EBITDA margin16.39%
Pre-tax margin13.11%
Net profit margin9.32%
ROE31.22%
ROCE37.22%
ROA18.53%
ROE, 3-year average89.36%
ROCE, 3-year average58.76%
ROA, 3-year average25.23%
ROIC (approx.)25.52%
Tax rate28.91%
Growth
Sales growth (latest year)28.08%
Profit growth (latest year)-35.00%
Sales CAGR, 3 years64.56%
Profit CAGR, 3 years211.87%
Per share
EPS (TTM)Rs 5.06
EPS (latest year)Rs 5.06
EPS, 3-year averageRs 101.02
Book value per shareRs 23.69
Sales per shareRs 54.28
Cash flow per shareRs -3.73
Free cash flow per shareRs 5.23
Efficiency
Asset turnover1.61x
Fixed asset turnover13.94x
Inventory turnover6.99x
Inventory days52 days
Debtor days16 days
Debtors turnover23.24x
Creditor days72 days
Cash conversion cycle77 days
Working capital days94 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 1 Cr
Net debtRs -1 Cr
Debt to equity0.13x
Net debt / EBITDA-0.38x
Interest coverage43.67x
Owners' fund to total sources70.07%
Debt to assets9.05%
Cash flow
Cash from Operating Activity (latest year)Rs -1 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 2 Cr
Net Cash Flow (latest year)Rs 1 Cr
Free cash flow (latest year)Rs 1 Cr
FCFE (approx.: FCF + change in debt)Rs 1 Cr
Cash from ops / profit, 5 years0.85x
Statement figures
Net sales (TTM)Rs 10 Cr
Net sales (latest year)Rs 10 Cr
Operating profit excl. other income (latest year)Rs 2 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs 2 Cr
Profit before tax (TTM)Rs 1 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 1 Cr
Net profit (latest year)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 7 Cr
Total expenditure (latest year)Rs 8 Cr
Total income (latest year)Rs 10 Cr
Share capitalRs 2 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 4 Cr
Total assetsRs 6 Cr
Net blockRs 1 Cr
ReceivablesRs 0 Cr
InventoryRs 1 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)0.18
Ownership
Promoter holding72.07% (+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 | 543598 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +21.3% | -2.8% | +24.1 pts |
| 1 month | +155.3% | -6.8% | +162.1 pts |
| 3 years | +617.1% | +14.2% | +602.9 pts |
Red flags
F-score 3 of 8| explain | Weak cash conversion Cash from operations was 15% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 26% of total assets 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
Sep 2025Sales ₹18 Cr +220.5% vs Mar 2023.
Net profit ₹1 Cr +6.6%.
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 Shantidoot Infra Services Ltd?
Shantidoot Infra Services Ltd (543598) has a market capitalisation of Rs 106 Cr. at the 2026-05-20 close.
What is the P/E ratio of Shantidoot Infra Services Ltd?
Shantidoot Infra Services Ltd trades at a P/E of 73.7 on trailing twelve-month profit, at the 2026-05-20 close.
What were Shantidoot Infra Services Ltd's latest quarterly results?
In the Sep 2025 quarter, Shantidoot Infra Services Ltd sales was Rs 18 Cr (+220.5% vs Mar 2023) and net profit was Rs 1 Cr.