Sharescart Research Club logo

SORIL Infra Resource Overview

1. Business Overview

SORIL Infra Resources Ltd. primarily operates in the infrastructure and construction materials sector in India. The company is engaged in the manufacturing and sale of essential building products such as ready-mix concrete (RMC), aggregates (like crushed stone and sand), and other construction materials. Beyond material supply, it also undertakes engineering, procurement, and construction (EPC) contracts for various infrastructure projects. The company generates revenue from the direct sale of its manufactured construction materials and from executing project contracts for infrastructure development.

2. Key Segments / Revenue Mix

While the company's financial reporting may not always provide a granular percentage breakdown, its core operations are concentrated in two main areas:

Manufacturing and Sale of Construction Materials: This segment involves the production and distribution of ready-mix concrete, aggregates, and other allied construction materials to various infrastructure and real estate projects. This is a significant revenue contributor.

EPC Contracts and Infrastructure Development: The company takes on contracts for the execution of infrastructure projects, which can range from civil construction to other development activities. Revenue from this segment is project-dependent.

3. Industry & Positioning

SORIL Infra Resources Ltd. operates within India's highly competitive and fragmented engineering and construction materials industry. The RMC and aggregates market is characterized by a mix of large national players and numerous regional/local participants. Success in this industry often depends on logistical efficiency, proximity to project sites, quality control, and competitive pricing. SORIL's positioning is likely regional, leveraging its plant locations and established supply chains for materials, and competing for mid-sized to smaller EPC contracts.

4. Competitive Advantage (Moat)

The company operates in a largely commoditized segment, making a strong, durable competitive moat challenging. Potential limited advantages include:

Operational Scale & Logistics (Regional): For ready-mix concrete and aggregates, having strategically located manufacturing plants and an efficient local logistics network can provide a cost advantage in specific geographies due to reduced transportation costs and faster delivery.

Established Relationships: Long-standing relationships with developers, contractors, and local authorities can provide a degree of recurring business and preferred vendor status.

Execution Capability: A track record of timely project completion and quality delivery for EPC contracts can differentiate it from less experienced competitors.

However, factors like brand loyalty, high switching costs, or proprietary technology are generally not strong competitive advantages in this industry.

5. Growth Drivers

Government Focus on Infrastructure: The Indian government's continued thrust on infrastructure development (roads, railways, ports, urban infrastructure, affordable housing) creates a robust demand pipeline for construction materials and EPC services.

Urbanization & Real Estate Development: Growing urbanization and population growth fuel demand for residential and commercial real estate, directly boosting the need for construction materials like RMC and aggregates.

Industrial Capital Expenditure: Revival in private sector capital expenditure across various industries can lead to new factory setups and industrial park developments, requiring construction services and materials.

Increasing Adoption of RMC: The shift from site-mixed concrete to ready-mix concrete due to its quality consistency, speed of construction, and efficiency is a structural growth driver for the RMC business.

6. Risks

Cyclicality of Construction Sector: The company's performance is highly sensitive to the economic cycle and government spending on infrastructure, making it vulnerable to economic slowdowns or policy shifts.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like cement, aggregates, and fuel can significantly impact profitability if not effectively managed or passed on to customers.

Intense Competition & Pricing Pressure: The fragmented nature of the industry leads to aggressive bidding for projects and price wars, potentially compressing margins.

Project Execution Risks: Delays in project clearances, land acquisition, funding, or on-site operational challenges can lead to cost overruns and penalties for EPC contracts.

Regulatory & Environmental Compliance: Strict and evolving environmental regulations, especially concerning mining of aggregates and operating RMC plants, can pose operational challenges and increased compliance costs.

7. Management & Ownership

SORIL Infra Resources Ltd. was historically part of the Indiabulls Group, which is a prominent Indian conglomerate. The ownership structure typically features a significant promoter holding, with the remaining shares held by institutional investors and the public. The management team's experience is likely rooted in the real estate, infrastructure, and financial services sectors, reflecting its historical affiliations and current operational focus. Details on specific management quality would require a deeper dive into their individual track records and corporate governance practices.

8. Outlook

The outlook for SORIL Infra Resources Ltd. is tied to the broader Indian infrastructure and construction materials sector. The bull case hinges on sustained government capital expenditure on infrastructure, a revival in private sector investment, and successful execution of current and future projects leading to a healthy order book. Continued urbanization and the trend towards using factory-produced construction materials like RMC could also provide a stable demand base. The bear case scenario involves potential slowdowns in economic growth impacting construction activity, intense competitive pressures leading to margin erosion, volatility in raw material prices, and challenges in securing or executing large-scale projects efficiently. Regulatory hurdles, especially in environmental clearances for material sourcing, also present a significant risk. The company's ability to manage costs, secure new contracts, and maintain operational efficiency will be crucial for its performance.

Want to Start Investing in Top Unlisted Stocks?

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

SORIL Infra Resource Key Financials

Market Cap ₹207 Cr.

Stock P/E 10.7

P/B 0.8

Current Price ₹65.3

Book Value ₹ 85

Face Value 10

52W High ₹0

Dividend Yield 0%

52W Low ₹ 0

SORIL Infra Resource Share Price

| |

Volume
Price

SORIL Infra Resource Quarterly Price

Show Value Show %

SORIL Infra Resource Peer Comparison

SORIL Infra Resource Quarterly Results

#(Fig in Cr.) Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
Net Sales 59 46 43 36 45 44 33 40 44 43
Other Income 5 2 7 6 6 6 7 9 8 9
Total Income 65 48 51 41 50 50 40 49 52 51
Total Expenditure 48 41 24 32 37 42 31 40 43 40
Operating Profit 17 8 27 10 13 8 9 9 10 11
Interest 5 2 4 3 2 3 2 2 2 2
Depreciation 6 6 6 6 6 5 5 5 5 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 6 -1 17 1 5 1 1 2 2 3
Provision for Tax 1 0 4 0 0 0 1 1 0 1
Profit After Tax 4 -1 13 1 5 0 1 1 2 3
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 4 -1 13 1 5 0 1 1 2 3
Adjusted Earnings Per Share 1.4 -0.4 4.1 0.3 1.6 0.1 0.2 0.3 0.6 0.9

SORIL Infra Resource Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
Net Sales 3 260 197 165 151 213 168 160
Other Income 5 1 19 19 18 19 25 33
Total Income 8 261 217 183 169 231 193 192
Total Expenditure 44 181 164 140 129 182 135 154
Operating Profit -36 80 53 43 40 49 59 39
Interest 22 11 7 11 6 14 12 8
Depreciation 6 14 14 15 20 25 23 20
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax -64 55 32 17 14 10 24 8
Provision for Tax 0 0 0 0 -0 4 4 3
Profit After Tax -64 55 32 17 14 7 19 7
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments -64 55 32 17 14 7 19 7
Adjusted Earnings Per Share -32 19.9 11.5 6.2 4.3 2 6.1 2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -21% 1% -8% 0%
Operating Profit CAGR 20% 11% -6% 0%
PAT CAGR 171% 4% -19% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 0% -17% -13% -7%
ROE Average 8% 8% 11% 8%
ROCE Average 6% 5% 7% -2%

SORIL Infra Resource Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Shareholder's Funds -263 212 -19 0 228 240 261
Minority's Interest 0 0 0 0 0 0 0
Borrowings 309 51 34 8 45 26 68
Other Non-Current Liabilities 0 1 3 3 2 11 9
Total Current Liabilities 23 624 332 335 384 347 351
Total Liabilities 69 888 350 346 659 624 689
Fixed Assets 35 155 145 144 192 190 161
Other Non-Current Assets 13 22 24 20 160 207 75
Total Current Assets 21 711 181 183 307 227 453
Total Assets 69 888 350 346 659 624 689

SORIL Infra Resource Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Opening Cash & Cash Equivalents 1 3 4 21 5 10 9
Cash Flow from Operating Activities -39 35 147 16 -129 -27 116
Cash Flow from Investing Activities -12 -6 -125 3 -119 83 -127
Cash Flow from Financing Activities 50 -28 -5 -35 251 -57 25
Net Cash Inflow / Outflow -1 1 17 -16 3 -1 14
Closing Cash & Cash Equivalent 0 4 21 5 10 9 23

SORIL Infra Resource Ratios

# Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Earnings Per Share (Rs) -31.98 19.89 11.48 6.16 4.34 2.03 6.14
CEPS(Rs) -28.9 25.1 16.72 11.66 10.67 10.1 13.45
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) -131.73 75.6 -6.72 -0.59 70.63 74.03 80.3
Core EBITDA Margin(%) -1264.43 30.53 16.96 14.8 14.2 14.35 19.97
EBIT Margin(%) -1313.36 25.48 19.46 17 13.27 11.25 21.1
Pre Tax Margin(%) -1994.87 21.23 16.07 10.47 9.11 4.89 14.11
PAT Margin (%) -1994.87 21.23 16.07 10.47 9.27 3.13 11.51
Cash Profit Margin (%) -1802.79 26.66 23.41 19.52 22.32 14.97 25.2
ROA(%) -92.66 11.53 5.12 4.96 2.78 1.04 2.95
ROE(%) 0 0 33.33 0 12.63 2.92 7.96
ROCE(%) -91.9 40.02 12.71 8.87 4.43 4.18 6.07
Receivable days 50.15 24.42 58.89 81.44 154.09 130.69 164.64
Inventory Days 553.02 3.79 1.26 3.72 10.35 16.39 25.33
Payable days 3351.31 0 0 421.77 194.49 99.86 194.19
PER(x) 0 2.72 8.67 31.39 70.23 21.15 22.46
Price/Book(x) -0.11 0.72 -14.79 -329.86 4.32 0.58 1.72
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 105.48 0.85 3 5.1 8.71 2.08 4.52
EV/Core EBITDA(x) -9.41 2.76 11.18 19.6 33.07 9.01 13
Net Sales Growth(%) 0 8006.29 -24.16 -16.37 -8.67 41.16 -20.88
EBIT Growth(%) 0 257.29 -42.09 -26.97 -28.67 19.67 48.39
PAT Growth(%) 0 186.26 -42.58 -45.5 -19.19 -52.26 190.54
EPS Growth(%) 0 162.2 -42.3 -46.35 -29.47 -53.29 202.81
Debt/Equity(x) -1.17 0.35 -18.17 -193.37 1.62 1.36 1.38
Current Ratio(x) 0.92 1.14 0.55 0.55 0.8 0.66 1.29
Quick Ratio(x) 0.71 1.14 0.54 0.54 0.85 0.62 1.26
Interest Cover(x) -1.93 5.99 5.74 2.61 3.19 1.77 3.02
Total Debt/Mcap(x) 10.52 0.49 1.23 0.59 0.37 2.34 0.81

SORIL Infra Resource Shareholding Pattern

# Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
Promoter 64.71 64.71 64.71 64.71 64.71 64.71 64.71 64.71 64.71 64.71
FII 12.72 12.19 10.33 10.33 10.33 10.01 9.98 10.01 10.47 10.47
DII 0 0 0 0 0 0 0 0 0 0
Public 22.57 23.1 24.96 24.96 24.96 25.29 25.31 25.28 24.82 24.82
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

SORIL Infra Resource News

SORIL Infra Resource Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 99.86 to 194.19days.
  • The company has delivered a poor profit growth of -19% over past five years.
whatsapp