WEBSITE BSE:531080 NSE: SHRI KRISH Inc. Year: 1993 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 15:51
No Notes Added Yet
1. Business Overview
Shri Krishna Devcon Ltd. operates in the construction and real estate sector in India. Its core business involves the development, construction, and sale of various types of properties. This typically includes residential projects (apartments, townships, villas) and potentially commercial spaces (offices, retail outlets). The company's business model revolves around acquiring land parcels, planning and designing properties, obtaining necessary approvals, undertaking construction, and then marketing and selling these properties to end-users or investors. It primarily makes money through the sale of developed real estate assets.
2. Key Segments / Revenue Mix
Given its sector, Shri Krishna Devcon Ltd. likely focuses on a mix of residential and commercial real estate development. Without specific financial disclosures, a detailed revenue breakdown is not publicly available. However, the primary segments would be property sales from developed residential units and, to a lesser extent, commercial spaces.
3. Industry & Positioning
The Indian construction and real estate industry is large, highly fragmented, and cyclical. It is also significantly influenced by government policies, interest rates, and economic growth. Shri Krishna Devcon Ltd. likely operates as a regional or local player, competing with numerous other developers ranging from small-to-mid sized local firms to larger national entities. Its positioning would depend on its geographical footprint, project scale, and target customer segments (e.g., affordable housing, mid-income, luxury). The industry is characterized by intense competition, especially for land acquisition and customer sales.
4. Competitive Advantage (Moat)
For a company of its likely scale within a fragmented market, strong proprietary moats are not immediately evident. Potential moderate advantages could include:
Local Market Knowledge & Relationships: Deep understanding of local regulations, land acquisition processes, and established relationships with suppliers, contractors, and customers in its operating regions.
Execution Quality & Timely Delivery: A track record of delivering projects on time and within budget, building a positive local reputation.
Land Bank: A strategically acquired land bank at favorable costs could provide a competitive edge in the long term.
However, broad moats like strong national brand equity, significant pricing power, or patented technology are unlikely for a company of this profile.
5. Growth Drivers
Urbanization & Demographic Shifts: Continued migration to urban centers and a growing middle class drive demand for housing and commercial spaces.
Government Initiatives: Schemes promoting affordable housing, infrastructure development, and smart cities can boost demand and investment in the sector.
Rising Disposable Incomes: Increased purchasing power supports demand for home ownership and commercial property.
Favorable Interest Rates: Lower home loan interest rates make property more affordable and accessible to buyers.
Regulatory Reforms: Measures like RERA, while initially disruptive, aim to bring transparency and professionalism, potentially benefiting organized and compliant developers.
6. Risks
Cyclicality: The real estate sector is highly cyclical and sensitive to economic downturns, interest rate fluctuations, and changes in consumer sentiment.
Regulatory & Policy Changes: Frequent changes in government regulations, taxation (e.g., GST rates, stamp duty), and environmental norms can impact project viability and timelines.
Funding & Liquidity: High dependence on external financing (debt, customer advances) makes the company vulnerable to credit market conditions and liquidity squeezes.
Project Delays & Cost Overruns: Delays in land acquisition, regulatory approvals, construction, or unexpected cost increases can erode profitability.
Intense Competition: Highly fragmented market with numerous players leading to pricing pressures and challenges in customer acquisition.
Land Acquisition Challenges: Difficulty and cost associated with acquiring suitable land parcels for development.
7. Management & Ownership
As is common for many Indian companies, Shri Krishna Devcon Ltd. is likely promoter-driven, with the founding family or individuals holding a significant stake and playing a key role in strategic decision-making and day-to-day operations. The quality of management would depend on their experience, execution track record, financial prudence, and ability to navigate the complex real estate landscape. Details on specific promoters, management team, and precise ownership structure would require further investigation into their public filings.
8. Outlook
Shri Krishna Devcon Ltd. operates in a sector with significant long-term growth potential in India, driven by urbanization and demographic tailwinds. Government focus on infrastructure and housing provides an underlying demand base. However, the company faces inherent risks associated with the cyclical nature of real estate, intense competition, and regulatory complexities. Its ability to grow will largely depend on its capacity to strategically acquire land, execute projects efficiently, manage its financial leverage effectively, and adapt to evolving market and regulatory conditions within its operating regions. Success will hinge on its operational execution and ability to differentiate itself in a crowded market.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹115 Cr.
Stock P/E 23.4
P/B 1.3
Current Price ₹41.1
Book Value ₹ 32.1
Face Value 10
52W High ₹55
Dividend Yield 0%
52W Low ₹ 30
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 8 | 4 | 7 | 7 | 4 | 6 | 10 | 5 | 4 | 6 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 8 | 4 | 7 | 7 | 4 | 6 | 11 | 5 | 4 | 6 |
| Total Expenditure | 5 | 4 | 4 | 4 | 3 | 4 | 7 | 2 | 3 | 4 |
| Operating Profit | 4 | 0 | 3 | 3 | 1 | 2 | 4 | 2 | 2 | 3 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | -1 | 2 | 2 | 0 | 1 | 3 | 2 | 1 | 2 |
| Provision for Tax | 1 | -0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit After Tax | 2 | -0 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 2 | -0 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| Adjusted Earnings Per Share | 0.7 | -0.1 | 0.5 | 0.5 | 0.1 | 0.4 | 0.9 | 0.5 | 0.2 | 0.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 8 | 22 | 22 | 33 | 17 | 17 | 20 | 20 | 31 | 25 | 27 | 25 |
| Other Income | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 |
| Total Income | 9 | 23 | 22 | 33 | 17 | 17 | 20 | 21 | 32 | 26 | 27 | 26 |
| Total Expenditure | 7 | 17 | 17 | 25 | 11 | 12 | 13 | 15 | 22 | 16 | 18 | 16 |
| Operating Profit | 2 | 6 | 6 | 8 | 6 | 5 | 8 | 7 | 10 | 10 | 10 | 11 |
| Interest | 0 | 2 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 4 | 3 | 4 | 3 | 2 | 5 | 4 | 7 | 6 | 7 | 8 |
| Provision for Tax | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 1 |
| Profit After Tax | 1 | 2 | 2 | 3 | 2 | 1 | 4 | 3 | 5 | 4 | 5 | 5 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 2 | 3 | 2 | 1 | 4 | 3 | 5 | 4 | 5 | 5 |
| Adjusted Earnings Per Share | 0.3 | 0.9 | 0.7 | 1.1 | 0.7 | 0.4 | 1.3 | 1 | 1.7 | 1.6 | 1.8 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 11% | 10% | 13% |
| Operating Profit CAGR | 0% | 13% | 15% | 17% |
| PAT CAGR | 25% | 19% | 38% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 27% | 19% | 26% | 13% |
| ROE Average | 6% | 6% | 5% | 4% |
| ROCE Average | 7% | 7% | 7% | 6% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 57 | 59 | 61 | 64 | 65 | 66 | 70 | 72 | 77 | 82 | 87 |
| Minority's Interest | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Borrowings | 2 | 17 | 30 | 30 | 30 | 24 | 23 | 23 | 23 | 20 | 19 |
| Other Non-Current Liabilities | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| Total Current Liabilities | 76 | 75 | 63 | 63 | 66 | 72 | 76 | 78 | 96 | 95 | 91 |
| Total Liabilities | 137 | 153 | 155 | 158 | 161 | 163 | 170 | 175 | 197 | 198 | 195 |
| Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Non-Current Assets | 11 | 9 | 23 | 20 | 21 | 21 | 21 | 22 | 23 | 27 | 24 |
| Total Current Assets | 124 | 143 | 131 | 137 | 140 | 141 | 148 | 152 | 173 | 170 | 171 |
| Total Assets | 137 | 153 | 155 | 158 | 161 | 163 | 170 | 175 | 197 | 198 | 195 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 5 | 9 | 3 | 3 | 2 | 6 | 8 | 8 | 19 | 5 |
| Cash Flow from Operating Activities | -15 | 3 | -4 | 1 | 4 | 10 | -2 | -1 | 13 | -2 | 13 |
| Cash Flow from Investing Activities | -2 | 4 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -5 | 4 |
| Cash Flow from Financing Activities | 16 | -3 | -1 | -2 | -4 | -7 | 4 | 1 | -2 | -7 | -16 |
| Net Cash Inflow / Outflow | -0 | 4 | -5 | -1 | 0 | 4 | 2 | 0 | 11 | -14 | 1 |
| Closing Cash & Cash Equivalent | 5 | 9 | 3 | 3 | 2 | 6 | 8 | 8 | 19 | 5 | 5 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.33 | 0.86 | 0.71 | 1.07 | 0.69 | 0.43 | 1.26 | 0.99 | 1.72 | 1.59 | 1.76 |
| CEPS(Rs) | 0.4 | 0.93 | 0.8 | 1.14 | 0.75 | 0.49 | 1.32 | 1.07 | 1.79 | 1.67 | 1.84 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 20.18 | 21.04 | 21.76 | 22.8 | 23.17 | 23.6 | 24.86 | 25.85 | 27.58 | 29.17 | 30.92 |
| Core EBITDA Margin(%) | 8.5 | 22.98 | 24.94 | 23.62 | 34.14 | 29.03 | 35.86 | 26.62 | 28.33 | 36.96 | 33.4 |
| EBIT Margin(%) | 18.65 | 26.29 | 24.93 | 24.21 | 35.72 | 30.39 | 37.55 | 31.21 | 30.58 | 37.9 | 34.57 |
| Pre Tax Margin(%) | 17.54 | 16.75 | 13.55 | 13.18 | 16.09 | 9.86 | 24.33 | 17.91 | 21.14 | 25.32 | 24.23 |
| PAT Margin (%) | 11.53 | 10.93 | 9.06 | 9.09 | 11.31 | 7.04 | 17.67 | 13.76 | 15.41 | 17.48 | 18.3 |
| Cash Profit Margin (%) | 14.2 | 11.83 | 10.08 | 9.7 | 12.34 | 8.02 | 18.46 | 14.82 | 16.05 | 18.37 | 19.13 |
| ROA(%) | 0.67 | 1.66 | 1.3 | 1.91 | 1.2 | 0.74 | 2.13 | 1.61 | 2.59 | 2.25 | 2.5 |
| ROE(%) | 1.63 | 4.15 | 3.34 | 4.78 | 2.98 | 1.83 | 5.22 | 3.9 | 6.45 | 5.6 | 5.85 |
| ROCE(%) | 1.46 | 5.59 | 5.23 | 7.31 | 5.45 | 4.67 | 6.55 | 5.1 | 7.38 | 7.24 | 7.17 |
| Receivable days | 39.05 | 80.6 | 119.96 | 91.94 | 220.5 | 193.56 | 129.11 | 115.88 | 80.12 | 89.32 | 94.72 |
| Inventory Days | 5246.25 | 1948.53 | 1935.3 | 1266.57 | 2465.76 | 2481.64 | 2125.42 | 2149.14 | 1422.87 | 1916.78 | 1904.33 |
| Payable days | 443.37 | 471.53 | 262.97 | 180.91 | 628.47 | 556.94 | 436.43 | 340.71 | 337.75 | 602.39 | 410.3 |
| PER(x) | 54.19 | 13.95 | 20.99 | 19.01 | 33.26 | 55.72 | 12.54 | 25.2 | 11.52 | 22.71 | 18.77 |
| Price/Book(x) | 0.88 | 0.57 | 0.69 | 0.89 | 0.98 | 1.01 | 0.64 | 0.97 | 0.72 | 1.24 | 1.07 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 11.3 | 3.17 | 3.81 | 3.08 | 6.4 | 6.14 | 4.35 | 5.76 | 2.95 | 5.81 | 4.69 |
| EV/Core EBITDA(x) | 53.04 | 11.64 | 14.67 | 12.42 | 17.41 | 19.58 | 11.33 | 17.86 | 9.45 | 14.97 | 13.26 |
| Net Sales Growth(%) | 0 | 174.72 | 0.72 | 48.59 | -48.27 | 0.24 | 17.52 | 0.75 | 55.32 | -18.67 | 5.68 |
| EBIT Growth(%) | 0 | 287.38 | -4.51 | 44.31 | -23.67 | -14.73 | 45.48 | -16.41 | 52.16 | 0.82 | -3.61 |
| PAT Growth(%) | 0 | 160.37 | -16.49 | 49.06 | -35.64 | -37.57 | 195.37 | -21.7 | 73.99 | -7.74 | 10.65 |
| EPS Growth(%) | 0 | 160.51 | -16.49 | 49.06 | -35.64 | -37.57 | 195.37 | -21.7 | 74 | -7.75 | 10.65 |
| Debt/Equity(x) | 0.81 | 0.77 | 0.75 | 0.74 | 0.72 | 0.66 | 0.72 | 0.75 | 0.72 | 0.64 | 0.45 |
| Current Ratio(x) | 1.64 | 1.9 | 2.08 | 2.18 | 2.13 | 1.96 | 1.94 | 1.94 | 1.8 | 1.79 | 1.88 |
| Quick Ratio(x) | 0.13 | 0.33 | 0.25 | 0.39 | 0.36 | 0.37 | 0.39 | 0.42 | 0.5 | 0.3 | 0.36 |
| Interest Cover(x) | 16.83 | 2.76 | 2.19 | 2.2 | 1.82 | 1.48 | 2.84 | 2.35 | 3.24 | 3.01 | 3.34 |
| Total Debt/Mcap(x) | 0.92 | 1.35 | 1.09 | 0.83 | 0.73 | 0.65 | 1.13 | 0.78 | 1 | 0.51 | 0.42 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 | 54.88 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 |
| 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 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
* 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.