WEBSITE BSE:0 NSE: Inc. Year: 1996 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 09:07
No Notes Added Yet
1. Business Overview
Shaival Reality Ltd. operates in the construction and real estate sector in India. Its core business involves the development and sale of real estate properties. This typically includes acquiring land parcels, planning and designing residential, commercial, or mixed-use projects, undertaking construction activities, and subsequently marketing and selling the developed units to customers. The company primarily generates revenue through the sale of these properties.
2. Key Segments / Revenue Mix
Without specific financial data, typical revenue segments for a real estate developer like Shaival Reality Ltd. would include:
Residential Properties: Development and sale of apartments, villas, and plotted developments.
Commercial Properties: Development and sale/lease of office spaces, retail outlets, or integrated business parks.
The exact mix would depend on the company's project portfolio, but most Indian real estate developers have a significant focus on residential projects.
3. Industry & Positioning
The Indian real estate industry is highly fragmented, cyclical, and localized, comprising a mix of large national players, regional developers, and numerous smaller local firms. Shaival Reality Ltd. likely operates as a regional or local player within specific micro-markets in India, competing on factors such as location, property quality, price, and timely delivery. Its positioning would be relative to the scale and financial strength of larger, more established developers, as well as other local competitors.
4. Competitive Advantage (Moat)
Durable competitive advantages in the real estate sector are often challenging to establish, especially for smaller players. Shaival Reality Ltd. may possess localized advantages such as:
Local Market Knowledge: Deep understanding of specific regional demand, land acquisition nuances, and regulatory environment.
Execution Capability: A proven track record of timely project completion and quality delivery within its operational areas.
Land Bank: Strategic acquisition of prime land parcels that are difficult for competitors to replicate.
However, without specific information, it's difficult to ascertain if these advantages are strong or durable enough to constitute a significant moat against broader industry competition.
5. Growth Drivers
Key factors that could drive growth for Shaival Reality Ltd. include:
Urbanization & Population Growth: Continued migration to urban centers fuels demand for both residential and commercial spaces.
Rising Disposable Incomes: Increasing affluence among the middle and upper-middle classes supports housing demand and upgrade cycles.
Government Policies & Infrastructure: Initiatives like "Housing for All," smart city projects, and infrastructure development can boost real estate activity.
Favorable Interest Rates: Lower home loan interest rates make property acquisition more affordable, stimulating demand.
Successful Project Launches: Timely completion and successful sales of new projects.
6. Risks
Cyclicality of Real Estate Market: The sector is highly sensitive to economic slowdowns, interest rate hikes, and investor sentiment, which can impact sales and pricing.
Regulatory & Environmental Hurdles: Delays or changes in government approvals, RERA regulations, or environmental clearances can cause project delays and cost overruns.
Funding & Liquidity Risk: Real estate development is capital-intensive; access to timely and affordable financing is crucial.
Raw Material & Labor Costs: Volatility in prices of construction materials (cement, steel) and labor availability/costs can impact project profitability.
Competition: Intense competition from numerous regional and national developers can put pressure on margins and market share.
7. Management & Ownership
Shaival Reality Ltd., like many Indian companies, is likely promoter-driven, meaning it is founded and/or controlled by a family or a group of individuals who hold a significant ownership stake. The specific quality of management (e.g., strategic vision, execution capabilities, governance standards) cannot be assessed without further public disclosures or analyst reports. As a publicly listed company (Ticker: SHAIVAL), it would have a portion of its shares publicly traded while retaining significant promoter holdings.
8. Outlook
Shaival Reality Ltd. operates within a dynamic and growth-oriented Indian real estate market, supported by strong demographic trends, urbanization, and government focus on infrastructure and housing. The company's future performance will largely depend on its ability to prudently acquire land, execute projects efficiently, manage its financial leverage effectively, and adapt to evolving market demands and regulatory changes. While the underlying demand drivers for real estate remain robust in India, the inherent cyclicality of the sector, intense competition, and regulatory complexities present ongoing challenges that require strong operational and financial discipline.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹38 Cr.
Stock P/E 193.5
P/B 2.4
Current Price ₹33
Book Value ₹ 13.8
Face Value 10
52W High ₹33
Dividend Yield 0%
52W Low ₹ 32
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 38 | 58 | 41 | 32 | 5 | 2 | 2 | 3 | 0 | 0 | |
| Other Income | 2 | 2 | 3 | 1 | 2 | 1 | 1 | 8 | 4 | 1 | |
| Total Income | 40 | 60 | 45 | 33 | 6 | 3 | 2 | 10 | 4 | 1 | |
| Total Expenditure | 33 | 50 | 40 | 33 | 4 | 3 | 3 | 3 | 2 | 1 | |
| Operating Profit | 6 | 10 | 5 | -0 | 3 | -0 | -1 | 7 | 3 | 1 | |
| Interest | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
| Depreciation | 5 | 4 | 6 | 4 | 2 | 1 | 1 | 1 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 5 | -3 | -6 | -0 | -1 | -1 | 6 | 2 | 1 | |
| Provision for Tax | -1 | 2 | -1 | -1 | 0 | -0 | 1 | -0 | -0 | 1 | |
| Profit After Tax | 1 | 4 | -2 | -5 | -0 | -1 | -2 | 7 | 3 | 0 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 4 | -2 | -5 | -0 | -1 | -2 | 7 | 3 | 0 | |
| Adjusted Earnings Per Share | 1 | 3.1 | -1.7 | -4.3 | -0.4 | -0.7 | -1.9 | 5.8 | 2.2 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -100% | -100% | 0% |
| Operating Profit CAGR | -67% | 0% | -20% | 0% |
| PAT CAGR | -100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | NA% | -0% | 7% |
| ROE Average | 1% | 29% | 10% | 3% |
| ROCE Average | 4% | 21% | 11% | 6% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 14 | 18 | 16 | 11 | 10 | 9 | 7 | 13 | 16 | 16 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 15 | 45 | 47 | 29 | 11 | 18 | 11 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -1 | -1 | -2 | -3 | -2 | -2 | 0 | -0 | -1 | -0 |
| Total Current Liabilities | 18 | 13 | 25 | 18 | 2 | 2 | 1 | 0 | 0 | 0 |
| Total Liabilities | 46 | 74 | 85 | 55 | 22 | 28 | 18 | 13 | 15 | 16 |
| Fixed Assets | 13 | 18 | 14 | 10 | 7 | 5 | 4 | 2 | 1 | 1 |
| Other Non-Current Assets | 25 | 42 | 53 | 37 | 8 | 6 | 11 | 10 | 13 | 13 |
| Total Current Assets | 8 | 14 | 19 | 8 | 6 | 18 | 3 | 1 | 2 | 3 |
| Total Assets | 46 | 74 | 85 | 55 | 22 | 28 | 18 | 13 | 15 | 16 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 0 | 0 | 3 | 3 | 2 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 5 | 5 | 0 | 0 | 1 | -0 | 1 | 2 | -0 | -0 |
| Cash Flow from Investing Activities | -2 | -26 | 0 | 0 | 30 | -7 | 6 | 9 | 1 | 0 |
| Cash Flow from Financing Activities | -2 | 23 | 0 | 0 | -30 | 7 | -8 | -11 | 0 | 0 |
| Net Cash Inflow / Outflow | 0 | 3 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 |
| Closing Cash & Cash Equivalent | 2 | 5 | 0 | 0 | 3 | 2 | 1 | 0 | 0 | 0 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.98 | 3.06 | -1.66 | -4.31 | -0.36 | -0.74 | -1.88 | 5.8 | 2.17 | 0.17 |
| CEPS(Rs) | 5.11 | 6.83 | 3.5 | -0.89 | 1.64 | -0.12 | -1.42 | 6.55 | 2.31 | 0.18 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 12.31 | 15.2 | 13.46 | 9.12 | 8.76 | 8.19 | 5.64 | 11.45 | 13.62 | 13.79 |
| Core EBITDA Margin(%) | 11.87 | 15.27 | 3.51 | -4.33 | 23.75 | -31.75 | -59.32 | -9.61 | -301.43 | -95.53 |
| EBIT Margin(%) | 4.46 | 10.5 | -3.46 | -13.56 | 7.24 | -36.32 | -57.64 | 232.02 | 534.31 | 180.74 |
| Pre Tax Margin(%) | 1.35 | 8.66 | -6.59 | -17.53 | -8.61 | -37.03 | -57.64 | 232.02 | 534.31 | 180.74 |
| PAT Margin (%) | 3.01 | 6.07 | -4.63 | -15.77 | -8.71 | -36.49 | -121.46 | 243.85 | 553.35 | 50.25 |
| Cash Profit Margin (%) | 15.65 | 13.52 | 9.76 | -3.26 | 39.92 | -5.85 | -92 | 275.73 | 586.83 | 53.39 |
| ROA(%) | 2.48 | 5.89 | -2.4 | -7.13 | -1.08 | -3.44 | -9.44 | 42.88 | 17.6 | 1.26 |
| ROE(%) | 8 | 22.28 | -11.57 | -38.18 | -4 | -8.71 | -27.13 | 67.83 | 17.35 | 1.24 |
| ROCE(%) | 4.09 | 11.18 | -1.96 | -6.64 | 0.95 | -3.43 | -4.54 | 41.48 | 16.68 | 4.44 |
| Receivable days | 42.24 | 29.51 | 60.63 | 69.95 | 189.86 | 215.31 | 241.61 | 80.83 | 58 | 551.58 |
| Inventory Days | 7.6 | 9.5 | 40.14 | 42.27 | 28.12 | 53.7 | 59.7 | 0 | 118.85 | 0 |
| Payable days | 99.7 | 50.04 | 95.26 | 135.72 | 575.35 | 468.83 | 714.86 | 628.83 | 528.45 | 109.82 |
| PER(x) | 17.28 | 5.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 1.38 | 1.11 | 0 | 3.18 | 0 | 4.04 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.18 | 1.13 | 1.75 | 2.26 | 4.24 | 23.36 | 12.1 | 4.14 | 24.87 | 28.78 |
| EV/Core EBITDA(x) | 6.89 | 6.28 | 16.03 | -216.94 | 7.59 | -411.27 | -42.94 | 1.57 | 4.38 | 15.65 |
| Net Sales Growth(%) | 0 | 54.6 | -29.09 | -23.71 | -84.96 | -50.77 | -23.64 | 53.87 | -83.47 | -13.64 |
| EBIT Growth(%) | 0 | 264.04 | -123.37 | -198.83 | 108.03 | -346.88 | -21.18 | 719.37 | -61.92 | -70.79 |
| PAT Growth(%) | 0 | 211.11 | -154.13 | -159.87 | 91.7 | -106.24 | -154.2 | 408.93 | -62.48 | -92.16 |
| EPS Growth(%) | 0 | 211.11 | -154.13 | -159.87 | 91.7 | -106.26 | -154.2 | 408.92 | -62.48 | -92.16 |
| Debt/Equity(x) | 1.89 | 2.9 | 4.01 | 3.85 | 1.13 | 1.95 | 1.68 | 0 | 0 | 0.01 |
| Current Ratio(x) | 0.44 | 1.08 | 0.74 | 0.44 | 3.15 | 10.41 | 6.11 | 6.6 | 13.91 | 10.09 |
| Quick Ratio(x) | 0.4 | 0.91 | 0.47 | 0.42 | 3.01 | 10.16 | 5.79 | 6.6 | 12.7 | 10.09 |
| Interest Cover(x) | 1.43 | 5.72 | -1.11 | -3.41 | 0.46 | -50.9 | 0 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 1.37 | 2.62 | 0 | 1.21 | 0 | 0.48 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.