WEBSITE BSE:511411 NSE: SHRISTINFRA Inc. Year: 1990 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 10:38
No Notes Added Yet
1. Business Overview
Shristi Infrastructure Development Corporation Ltd is an India-based company primarily engaged in real estate development, construction, and related infrastructure projects. Its core business involves developing residential, commercial, retail, and hospitality properties. The company also undertakes infrastructure projects, often through Public-Private Partnership (PPP) models. It makes money primarily through the sale of developed properties (residential and commercial units), and to a lesser extent, through rental income from commercial/retail assets and fees from construction/development contracts.
2. Key Segments / Revenue Mix
The company's operations broadly fall into two main segments:
Real Estate Development: This includes the development and sale of residential complexes, commercial spaces (offices), shopping malls, and integrated townships.
Hospitality: The company owns and operates hotels, contributing to revenue through room sales and food & beverage services.
Historically, real estate development constitutes the primary portion of its revenue. Specific percentages for revenue mix are not consistently disclosed publicly in a detailed, up-to-date manner.
3. Industry & Positioning
Shristi Infrastructure operates within the highly fragmented yet competitive Indian real estate and construction sector. This industry is characterized by cyclicality, sensitivity to economic conditions, interest rates, and government policies. Shristi operates primarily in specific regions of India, notably Eastern India (e.g., West Bengal, Jharkhand) and some presence in other metros like Delhi NCR. While it has established a regional presence and portfolio, it is generally considered a mid-sized player when compared to large national developers like DLF, Godrej Properties, or Macrotech Developers, who have a much larger geographical footprint and project pipeline.
4. Competitive Advantage (Moat)
Shristi's competitive advantages are not strong, durable moats but rather operational strengths:
Regional Expertise: A developed understanding of specific local markets, particularly in Eastern India, including land acquisition processes and buyer preferences.
Integrated Model: Its ability to handle projects from land acquisition, design, construction, and sales to property management for some assets provides a degree of control over the value chain.
PPP Experience: Experience in executing infrastructure and development projects through Public-Private Partnership models can be an advantage for securing specific government-backed projects.
It lacks significant advantages such as a dominant national brand, proprietary technology, vast economies of scale, or high switching costs for customers.
5. Growth Drivers
Urbanization and Housing Demand: Continued demographic shifts and urbanization across India drive demand for both residential and commercial real estate.
Government Initiatives: Policies promoting affordable housing (e.g., PMAY), infrastructure development (e.g., National Infrastructure Pipeline), and smart cities can create opportunities for construction and development.
Economic Growth: A growing economy generally translates to higher disposable incomes, leading to increased demand for housing and commercial spaces.
Tier 2/3 City Growth: Focus on development in emerging cities, where competition might be less intense and land costs potentially lower, can offer growth avenues.
6. Risks
Real Estate Cyclicality: The sector is highly sensitive to economic downturns, interest rate fluctuations, and market sentiment, which can impact property sales and pricing.
Regulatory & Environmental Risks: Changes in land acquisition laws, environmental regulations, building codes, and approval processes can cause significant delays and cost overruns.
Funding and Liquidity: High dependence on debt financing makes the company vulnerable to rising interest rates and difficulty in accessing capital, potentially impacting project completion and new launches.
Project Execution Risk: Delays in construction, cost overruns, and quality issues can erode profitability and damage reputation.
Intense Competition: Operating in a fragmented market with numerous local and national players leads to pricing pressure and challenges in market share acquisition.
7. Management & Ownership
Shristi Infrastructure Development Corporation Ltd is promoted by the Shri Hari Group, with the family playing a significant role in its management. The management team typically comprises individuals with experience in the real estate and construction sector. The ownership structure generally involves the promoter group holding a significant stake in the company, aligning their interests with long-term growth. Detailed information on individual management quality or specific succession plans is not always readily available in public domain for mid-sized firms.
8. Outlook
Shristi Infrastructure is positioned in a growing, albeit cyclical, Indian real estate market driven by urbanization and government infrastructure push. The company's regional expertise and integrated model offer some operational advantages. However, its outlook is tempered by the inherent risks of the sector, including financing challenges, regulatory hurdles, and intense competition. Its ability to manage debt, execute projects efficiently, and adapt to evolving market demands will be crucial. While opportunities exist from sustained demand in its operating geographies and potential government infrastructure spending, the company needs to navigate a highly competitive landscape and potential economic headwinds effectively.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹68 Cr.
Stock P/E -4.4
P/B -0.5
Current Price ₹30.5
Book Value ₹ -65
Face Value 10
52W High ₹48.6
Dividend Yield 0%
52W Low ₹ 23.2
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 | 43 | 61 | -31 | 13 | 14 | 19 | 41 | 21 | 16 | 17 |
| Other Income | 0 | 5 | 3 | 0 | 5 | 2 | 60 | 0 | 0 | 0 |
| Total Income | 43 | 66 | -29 | 13 | 19 | 20 | 101 | 21 | 16 | 17 |
| Total Expenditure | 44 | 64 | -1 | 14 | 17 | 25 | 90 | 20 | 15 | 18 |
| Operating Profit | -1 | 2 | -28 | -1 | 2 | -5 | 11 | 2 | 1 | -1 |
| Interest | 8 | 8 | 4 | 3 | 5 | 5 | 5 | 4 | 4 | 4 |
| Depreciation | 6 | 6 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -15 | -12 | 24 | -4 | -3 | -9 | 7 | -3 | -3 | -5 |
| Provision for Tax | 1 | 2 | 1 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
| Profit After Tax | -16 | -14 | 23 | -4 | -3 | -9 | 7 | -3 | -3 | -5 |
| Adjustments | -4 | -5 | -8 | -4 | -6 | 8 | -3 | -2 | -2 | -2 |
| Profit After Adjustments | -20 | -19 | 15 | -8 | -10 | -1 | 4 | -5 | -5 | -6 |
| Adjusted Earnings Per Share | -9.1 | -8.6 | 6.7 | -3.8 | -4.5 | -0.3 | 1.7 | -2.1 | -2.3 | -2.9 |
| #(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 | 154 | 197 | 194 | 179 | 309 | 351 | 268 | 277 | 226 | 115 | 87 | 95 |
| Other Income | 4 | 7 | 9 | 7 | 3 | 2 | 13 | 7 | 4 | 8 | 67 | 60 |
| Total Income | 158 | 204 | 203 | 186 | 312 | 353 | 281 | 285 | 230 | 123 | 154 | 155 |
| Total Expenditure | 108 | 145 | 127 | 149 | 252 | 291 | 249 | 259 | 208 | 147 | 146 | 143 |
| Operating Profit | 50 | 59 | 76 | 37 | 60 | 62 | 32 | 26 | 22 | -23 | 8 | 13 |
| Interest | 46 | 55 | 63 | 33 | 68 | 118 | 65 | 207 | 66 | 28 | 18 | 17 |
| Depreciation | 1 | 1 | 10 | 0 | 25 | 16 | 25 | 26 | 25 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | -0 | -0 | 0 | 0 | 0 | -4 | 0 | -10 | 37 | 0 | 0 |
| Profit Before Tax | 4 | 4 | 3 | 4 | -33 | -71 | -63 | -228 | -94 | -36 | -15 | -4 |
| Provision for Tax | 1 | 1 | 1 | 1 | -12 | 16 | 25 | -14 | 4 | 4 | 0 | 0 |
| Profit After Tax | 3 | 2 | 2 | 3 | -21 | -88 | -89 | -214 | -98 | -40 | -15 | -4 |
| Adjustments | -0 | -0 | 0 | -1 | 6 | 28 | 21 | 48 | 2 | 0 | 0 | -9 |
| Profit After Adjustments | 3 | 2 | 2 | 2 | -14 | -59 | -68 | -166 | -96 | -40 | -15 | -12 |
| Adjusted Earnings Per Share | 1.2 | 1 | 0.9 | 0.9 | -6.3 | -26.7 | -30.5 | -74.6 | -43.1 | -18 | -6.9 | -5.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -24% | -32% | -24% | -6% |
| Operating Profit CAGR | 0% | -32% | -34% | -17% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 10% | -14% | -13% |
| ROE Average | 0% | 0% | -120% | -58% |
| ROCE Average | 1% | -1% | -1% | 2% |
| #(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 | 420 | 422 | 450 | 400 | 322 | 262 | 122 | -44 | -151 | -113 | -134 |
| Minority's Interest | 2 | 2 | 2 | 51 | 44 | 15 | -6 | -54 | -58 | 4 | 4 |
| Borrowings | 331 | 391 | 764 | 765 | 1045 | 1016 | 1009 | 459 | 403 | 364 | 361 |
| Other Non-Current Liabilities | 88 | 230 | 291 | 35 | -34 | -20 | 5 | -9 | -7 | -4 | -2 |
| Total Current Liabilities | 324 | 271 | 226 | 477 | 518 | 418 | 452 | 1229 | 1283 | 457 | 260 |
| Total Liabilities | 1165 | 1316 | 1733 | 1728 | 1896 | 1690 | 1582 | 1581 | 1470 | 707 | 488 |
| Fixed Assets | 228 | 227 | 236 | 722 | 846 | 850 | 748 | 722 | 692 | 108 | 108 |
| Other Non-Current Assets | 397 | 533 | 740 | 398 | 264 | 185 | 182 | 161 | 147 | 120 | 105 |
| Total Current Assets | 538 | 555 | 757 | 608 | 786 | 656 | 653 | 697 | 630 | 479 | 275 |
| Total Assets | 1165 | 1316 | 1733 | 1728 | 1896 | 1690 | 1582 | 1581 | 1470 | 707 | 488 |
| #(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 | 30 | 14 | 8 | 29 | 2 | 12 | 7 | 10 | 19 | 17 | 3 |
| Cash Flow from Operating Activities | 16 | 23 | 41 | -16 | -255 | 143 | 22 | 33 | 69 | 71 | 90 |
| Cash Flow from Investing Activities | -75 | -58 | -271 | -93 | 54 | -8 | 10 | -6 | 17 | 725 | 5 |
| Cash Flow from Financing Activities | 42 | 29 | 248 | 83 | 210 | -140 | -30 | -18 | -88 | -811 | -97 |
| Net Cash Inflow / Outflow | -17 | -5 | 18 | -27 | 10 | -5 | 3 | 10 | -2 | -14 | -1 |
| Closing Cash & Cash Equivalent | 14 | 8 | 51 | 2 | 12 | 7 | 10 | 19 | 17 | 3 | 1 |
| # | 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) | 1.16 | 1.02 | 0.89 | 0.89 | -6.32 | -26.72 | -30.53 | -74.6 | -43.06 | -18 | -6.86 |
| CEPS(Rs) | 1.57 | 1.49 | 5.43 | 1.27 | 1.92 | -32.35 | -28.46 | -84.69 | -32.81 | -18.03 | -6.81 |
| DPS(Rs) | 0.25 | 0.5 | 0.5 | 0.5 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 187.99 | 189.95 | 202.67 | 180.16 | 145 | 117.9 | 54.8 | -20.03 | -68 | -51.04 | -60.31 |
| Core EBITDA Margin(%) | 29.83 | 26.66 | 34.65 | 16.84 | 18.48 | 17.15 | 6.99 | 6.63 | 7.95 | -27.26 | -67.06 |
| EBIT Margin(%) | 31.95 | 29.46 | 33.91 | 20.53 | 11.36 | 13.25 | 0.82 | -7.53 | -12.43 | -6.85 | 3.26 |
| Pre Tax Margin(%) | 2.39 | 1.86 | 1.45 | 2.19 | -10.6 | -20.28 | -23.56 | -82.19 | -41.57 | -31.23 | -17.05 |
| PAT Margin (%) | 1.67 | 1.15 | 0.85 | 1.4 | -6.65 | -24.97 | -33.05 | -77.04 | -43.29 | -34.82 | -17.47 |
| Cash Profit Margin (%) | 2.26 | 1.68 | 6.23 | 1.57 | 1.38 | -20.45 | -23.58 | -67.76 | -32.26 | -34.69 | -17.36 |
| ROA(%) | 0.23 | 0.18 | 0.11 | 0.14 | -1.13 | -4.89 | -5.41 | -13.52 | -6.41 | -3.69 | -2.55 |
| ROE(%) | 0.62 | 0.54 | 0.38 | 0.59 | -5.69 | -30.05 | -46.2 | -553.8 | 0 | 0 | 0 |
| ROCE(%) | 5.99 | 6.43 | 5.89 | 2.94 | 2.64 | 3.38 | 0.17 | -1.82 | -2.81 | -1.3 | 1.04 |
| Receivable days | 168.27 | 147.61 | 174.06 | 234.35 | 150.08 | 78.14 | 76.48 | 119.4 | 154.46 | 233.62 | 145.03 |
| Inventory Days | 620.97 | 516.55 | 597.06 | 599.46 | 437.31 | 484.85 | 579.92 | 563.22 | 688.53 | 1174.32 | 1131.9 |
| Payable days | 270.71 | 527.77 | 370.15 | 235.56 | 240.99 | 263.37 | 373.69 | 393.23 | 602.26 | 310.73 | 130.39 |
| PER(x) | 98.62 | 106.72 | 394.47 | 311.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.61 | 0.57 | 1.73 | 1.54 | 1.3 | 0.81 | 1.02 | -2.52 | -0.3 | -0.83 | -0.61 |
| Dividend Yield(%) | 0.22 | 0.46 | 0.14 | 0.18 | 0.13 | 0.26 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.42 | 3.86 | 8.03 | 7.97 | 4.87 | 3.59 | 4.51 | 4.36 | 4.83 | 4.37 | 5.31 |
| EV/Core EBITDA(x) | 13.58 | 12.87 | 20.44 | 38.49 | 25.11 | 20.18 | 37.83 | 47.47 | 49.55 | -21.57 | 56.59 |
| Net Sales Growth(%) | 0.97 | 28.16 | -1.9 | -7.49 | 72.25 | 13.75 | -23.69 | 3.53 | -18.64 | -48.89 | -24.49 |
| EBIT Growth(%) | -1.63 | 18.18 | 12.92 | -43.99 | -4.69 | 32.74 | -95.27 | -1049.18 | -34.25 | 71.84 | 135.96 |
| PAT Growth(%) | -4.59 | -11.6 | -27.86 | 53.05 | -918.64 | -327.38 | -0.98 | -141.36 | 54.28 | 58.89 | 62.12 |
| EPS Growth(%) | -4.65 | -11.65 | -13.13 | 0.66 | -808.04 | -322.51 | -14.28 | -144.34 | 42.28 | 58.19 | 61.93 |
| Debt/Equity(x) | 1.06 | 1.25 | 1.84 | 2.07 | 3.44 | 4.07 | 9.03 | -25.34 | -7.05 | -3.65 | -2.86 |
| Current Ratio(x) | 1.66 | 2.05 | 3.34 | 1.28 | 1.52 | 1.57 | 1.44 | 0.57 | 0.49 | 1.05 | 1.06 |
| Quick Ratio(x) | 0.81 | 1.03 | 1.77 | 0.79 | 0.54 | 0.55 | 0.5 | 0.22 | 0.16 | 0.35 | 0.22 |
| Interest Cover(x) | 1.08 | 1.07 | 1.04 | 1.12 | 0.52 | 0.4 | 0.03 | -0.1 | -0.43 | -0.28 | 0.16 |
| Total Debt/Mcap(x) | 1.74 | 2.19 | 1.07 | 1.34 | 2.65 | 5.05 | 8.89 | 10.05 | 23.89 | 4.41 | 4.67 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.93 | 74.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.07 | 25.07 |
| 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 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
* 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.