Sharescart Research Club logo

Shristi InfraDev Cor Overview

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.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Shristi InfraDev Cor Key Financials

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

Shristi InfraDev Cor Share Price

| |

Volume
Price

Shristi InfraDev Cor Quarterly Price

Show Value Show %

Shristi InfraDev Cor Peer Comparison

Shristi InfraDev Cor Quarterly Results

#(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

Shristi InfraDev Cor Profit & Loss

#(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

Growth Rates

# 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%

Shristi InfraDev Cor Balance Sheet

#(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

Shristi InfraDev Cor Cash Flow

#(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

Shristi InfraDev Cor Ratios

# 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

Shristi InfraDev Cor Shareholding Pattern

# 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

Shristi InfraDev Cor News

Shristi InfraDev Cor Pros & Cons

Pros

  • Stock is trading at -0.5 times its book value
  • Debtor days have improved from 310.73 to 130.39days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 0% over the last 3 years.
  • Earnings include an other income of Rs. 67 Cr.
whatsapp