MarketFriction

Shri Krishna Devcon Ltd

NSE SHRIKRISH · BSE 531080 · Residential, Commercial Projects
₹35.96 +6.11%
NSE close2026-10-01
52 week range33.17 - 56.00
Market cap₹109 Cr.
P/E26.9
ASM short-term Price band 10% Delivery 80.1%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales8.373.856.706.673.985.8910.364.844.316.086.163.84
Expenses4.723.493.754.193.063.866.802.372.793.694.011.71
Operating Profit3.650.362.952.480.922.033.562.471.522.392.152.13
OPM %43.61%9.35%44.03%37.18%23.12%34.47%34.36%51.03%35.27%39.31%34.90%55.47%
Other Income0.010.000.230.030.080.040.380.010.020.220.230.01
Interest0.810.870.750.720.740.710.600.520.570.930.800.85
Depreciation0.050.060.070.060.060.050.050.060.060.060.050.06
Profit before tax2.80-0.572.361.730.201.313.291.900.911.621.531.23
Tax %27.14%-47.37%44.07%25.43%25.00%23.66%24.32%25.26%25.27%19.14%25.49%25.20%
Net Profit2.04-0.301.321.300.150.992.491.420.681.311.140.92
EPS in Rs0.73-0.110.470.460.050.350.890.510.240.470.410.33
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales21.8922.0932.8216.9816.9519.9920.1531.2725.4526.8921.0120.39
Expenses16.8516.5725.0611.1812.0112.8114.7922.4116.0517.9112.4812.20
Operating Profit5.045.527.765.804.947.185.368.869.408.988.538.19
OPM %23.02%24.99%23.64%34.16%29.14%35.92%26.60%28.33%36.94%33.40%40.60%40.17%
Other Income0.920.210.390.440.400.501.140.900.470.540.480.48
Interest2.092.513.623.333.492.652.682.953.202.782.823.15
Depreciation0.200.230.200.180.170.160.210.200.230.220.220.23
Profit before tax3.672.994.332.731.684.873.616.616.446.525.975.29
Tax %34.88%33.44%30.95%29.67%28.57%27.31%23.27%27.23%30.90%24.39%23.62%
Net Profit2.402.002.981.921.203.542.774.824.454.924.564.05
EPS in Rs0.860.711.060.690.431.260.991.721.591.761.631.45
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 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth0%1%-12%-19%
Compounded Profit Growth7%5%-2%-20%
Stock Price CAGR11%19%1%-21%
Return on Equity5%5%6%5%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital28.0028.0028.0028.0028.0028.0028.0028.0028.0028.0028.0028.00
Reserves28.5230.9132.9335.8436.8838.0841.6244.3949.2153.6658.5963.14
Borrowings45.6745.1145.5847.1346.7643.7250.3054.1955.4851.9339.0145.73
Other Liabilities34.4648.6248.4647.4350.1153.6250.2248.3364.8864.9070.4574.85
Total Liabilities136.65152.64154.97158.40161.75163.42170.14174.91197.57198.49196.05211.72
Fixed Assets0.890.700.880.681.060.960.921.291.261.200.950.74
CWIP0.000.000.000.000.000.000.000.000.000.000.000.00
Investments10.167.9019.3619.8019.0919.0918.7319.4920.4220.5321.6121.72
Other Assets125.60144.04134.73137.92141.60143.37150.49154.13175.89176.76173.49189.26
Total Assets136.65152.64154.97158.40161.75163.42170.14174.91197.57198.49196.05211.72
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-14.652.71-3.941.464.2010.29-2.16-0.6912.87-2.2813.20-4.56
Cash from Investing Activity-1.793.76-0.41-0.19-1.090.30-0.08-0.37-0.47-4.752.57-0.51
Cash from Financing Activity15.96-2.65-1.42-2.07-3.70-6.533.931.29-1.60-6.59-15.694.03
Net Cash Flow-0.483.82-5.77-0.81-0.604.061.700.2310.80-13.620.08-1.03
Free Cash Flow-14.652.71-4.351.463.6610.23-2.26-1.2312.71-2.4413.23-4.57
CFO/OP-2,150%64%-54%32%99%222%-12%2%153%10%159%-28%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days38.88147.2394.02120.55207.87180.45105.72126.8078.6782.04111.85116.92
Inventory Days22,044.4429,144.24
Days Payable2,104.123,046.74
Cash Conversion Cycle38.88147.2394.0220,060.88207.8726,277.95105.72126.8078.6782.04111.85116.92
Working Capital Days1,974.11983.951,123.25796.391,551.141,364.601,167.491,189.01682.841,005.791,018.311,286.79
ROCE %5.49%5.16%7.22%5.38%4.62%6.47%5.05%7.30%7.17%7.14%6.70%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%
Public45.11%45.11%45.11%45.12%45.12%45.13%45.13%45.13%45.12%45.12%45.12%45.11%
No. of Shareholders2,6662,8122,8242,8893,0103,0423,0032,9612,9502,9422,9213,072

Fundamentals

Market Cap₹ 109 Cr.
Current Price₹ 38.9
Stock P/E26.9
Book Value₹ 32.6
ROCE6.70 %
ROE5.13 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-19%
Compounded Profit Growth (TTM)-20%
Consolidated figures.
Valuation
Market capRs 101 Cr
Enterprise valueRs 141 Cr
P/E (TTM)24.86x
Price to book1.10x
Price to sales4.94x
EV / EBITDA16.29x
EV / EBIT16.73x
EV / sales6.93x
Earnings yield4.02%
P/E, 3-year average21.20x
P/B, 3-year average1.14x
P/E, 5-year average20.07x
P/B, 5-year average1.02x
Profitability
Operating margin (excl. other income)40.60%
Operating margin (incl. other income)42.88%
EBITDA margin42.52%
Pre-tax margin25.94%
Net profit margin19.86%
Net margin, latest quarter23.96%
ROE5.13%
ROCE6.70%
ROA2.24%
ROE, 3-year average5.53%
ROCE, 3-year average7.04%
ROA, 3-year average2.33%
ROE, 5-year average5.39%
ROCE, 5-year average6.72%
ROA, 5-year average2.23%
ROIC (approx.)4.90%
Tax rate23.62%
Other income / net worth0.53%
Growth
Sales growth (latest year)-21.87%
Profit growth (latest year)-7.32%
Sales CAGR, 3 years-12.41%
Sales CAGR, 5 years1.00%
Profit CAGR, 3 years-1.83%
Profit CAGR, 5 years5.19%
Sales growth QoQ-37.66%
Profit growth QoQ-19.30%
Sales growth YoY (latest quarter)-20.66%
Profit growth YoY (latest quarter)-35.21%
Per share
EPS (TTM)Rs 1.45
EPS (latest year)Rs 1.63
EPS (latest quarter)Rs 0.33
EPS, 3-year averageRs 1.66
EPS, 5-year averageRs 1.54
Book value per shareRs 32.55
Sales per shareRs 7.28
Cash flow per shareRs -1.63
Free cash flow per shareRs -1.63
Efficiency
Asset turnover0.10x
Fixed asset turnover28.39x
Inventory turnover0.06x
Inventory days6475 days
Debtor days117 days
Debtors turnover3.12x
Creditor days3047 days
Cash conversion cycle117 days
Working capital days1287 days
Leverage
Total debtRs 46 Cr
Cash and bankRs 5 Cr
Net debtRs 41 Cr
Debt to equity0.50x
Net debt / EBITDA4.68x
Interest coverage2.68x
Owners' fund to total sources43.05%
Debt to assets21.60%
Cash flow
Cash from Operating Activity (latest year)Rs -5 Cr
Cash from Investing Activity (latest year)Rs -1 Cr
Cash from Financing Activity (latest year)Rs 4 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -5 Cr
FCFE (approx.: FCF + change in debt)Rs 2 Cr
Cash from ops / profit, 5 years0.86x
Statement figures
Net sales (TTM)Rs 20 Cr
Net sales (latest year)Rs 21 Cr
Sales (latest quarter)Rs 4 Cr
Operating profit excl. other income (latest year)Rs 9 Cr
Operating profit (latest quarter)Rs 2 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 9 Cr
PBDT (TTM)Rs 6 Cr
Profit before tax (TTM)Rs 5 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 4 Cr
Net profit (latest year)Rs 5 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 9 Cr
Total expenditure (latest year)Rs 12 Cr
Total income (latest year)Rs 21 Cr
Share capitalRs 28 Cr
ReservesRs 63 Cr
Shareholders' fundsRs 91 Cr
Total assetsRs 212 Cr
Net blockRs 1 Cr
InvestmentsRs 22 Cr
ReceivablesRs 7 Cr
InventoryRs 155 Cr
Other liabilitiesRs 75 Cr
Shares outstanding (crore)2.80
Ownership
Promoter holding54.88% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 24.9 is at the 60th percentile of its own 9.3-year range (median 23.1, low 10.8, high 63.7).
P/B 1.10 is at the 60th percentile (median 1.00).
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.
PeriodSHRIKRISHNifty 50Difference
1 week-2.8%-2.8% -0.0 pts
1 month-4.1%-6.8% +2.7 pts
3 months-11.3%-7.6% -3.7 pts
3 years+5.9%+14.2% -8.3 pts
5 years+135.2%+27.9% +107.3 pts

Red flags

F-score 3 of 8
explainWeak cash conversion Cash from operations was 46% of net profit over the last 3 years
lookInventory outrunning sales Inventory grew 12% vs sales -22% in 2026
lookOn NSE surveillance On NSE surveillance: ASM short-term
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 2026
Sales ₹4 Cr -20.7% vs Jun 2025. Net profit ₹1 Cr -35.2%.

Activity

Compare
CompanyMcap (Cr)P/EROCE
DLF Ltd161,63837.66.32 %
Lodha Developers Ltd110,59226.816.4 %
Phoenix Mills Ltd68,99653.212.4 %
Oberoi Realty Ltd64,09924.217.3 %
Prestige Estates Projects Ltd61,05653.610.4 %
Godrej Properties Ltd49,23230.47.63 %
Anant Raj Ltd21,67537.512.1 %
Brigade Enterprises Ltd18,37027.010.5 %
Horizon Industrial Parks Ltd14,7093.18 %
Sobha Ltd13,00856.46.86 %
Aditya Birla Real Estate Ltd12,963-4.48 %
SignatureGlobal India Ltd10,6142.38 %
Sri Lotus Developers & Realty Ltd10,46640.721.2 %
Max Estates Ltd9,3121,5861.40 %
Embassy Developments Ltd7,833-2.44 %
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.
Less than 100 unique PAN traded in previous 30 daysShort Term Additional Surveillance Measure (Short Term ASM): stage 1
Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.Updated 2026-10-03