WEBSITE BSE:531814 NSE: TIRUPATI SAR Inc. Year: 1995 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 10:34
No Notes Added Yet
1. Business Overview
Tirupati Sarjan Ltd. is a real estate development company based in India, primarily operating in the state of Gujarat. The company is engaged in the business of constructing and developing residential and commercial properties. Its core business model involves acquiring land, planning and designing real estate projects (such as apartments, housing schemes, and commercial complexes), undertaking construction activities, and then selling these developed properties to individual buyers and businesses. The company generates revenue from the sale of these constructed properties.
2. Key Segments / Revenue Mix
The company's primary business segment is Real Estate Development. While granular breakdowns (e.g., specific percentages for residential vs. commercial projects) are not typically disclosed in general overviews, all significant revenue is derived from the development and sale of land and constructed properties.
3. Industry & Positioning
The Indian real estate sector is highly fragmented, characterized by numerous local, regional, and national players. It is cyclical, influenced by economic growth, interest rates, urbanization trends, and government policies. Tirupati Sarjan Ltd. operates as a regional player, with its focus primarily in Gujarat. This positioning means it competes with other local developers and potentially some larger national developers active in its target markets. Its competitive edge likely stems from local market knowledge, relationships, and understanding of regional demand patterns rather than broad national scale.
4. Competitive Advantage (Moat)
Based on publicly available information, Tirupati Sarjan Ltd. does not exhibit strong, durable competitive advantages typically associated with a "moat." It operates in a highly competitive and fragmented industry. While it may possess local market expertise, a good reputation within its operating region, and efficient execution capabilities, these are generally not considered long-term, structural moats like a dominant brand, significant economies of scale, proprietary technology, or high switching costs.
5. Growth Drivers
Urbanization and Population Growth: Continued migration to urban centers in India drives demand for housing and commercial spaces.
Rising Disposable Incomes: A growing middle class and increasing incomes enhance affordability and demand for quality real estate.
Government Initiatives: Policy support for affordable housing, infrastructure development, and ease of doing business can stimulate the real estate sector.
Favorable Demographics: A young population and increasing nuclearization of families create sustained demand for new housing units.
Regional Economic Growth: Specific economic development and industrialization in Gujarat can boost local real estate demand.
6. Risks
Cyclicality of Real Estate Sector: The industry is highly susceptible to economic downturns, impacting demand, property prices, and project viability.
Interest Rate Fluctuations: Changes in interest rates can affect both borrowing costs for developers and affordability for homebuyers.
Regulatory & Approval Risks: Delays in obtaining government approvals, changes in land acquisition policies, environmental regulations, or tax policies (e.g., RERA impact) can lead to project delays and cost overruns.
Execution Risks: Risks associated with construction delays, cost overruns, labor availability, and quality control.
Funding & Liquidity Risks: Reliance on debt and capital markets for project financing, and potential challenges in timely project sales.
Intense Competition: Fierce competition from a large number of local and national real estate developers can pressure margins and sales.
7. Management & Ownership
Tirupati Sarjan Ltd. is a promoter-driven company, characteristic of many Indian businesses of its size. The founding family or group, primarily the Patel family (e.g., Mr. Ghanshyambhai Nanjibhai Patel, Mr. Shaileshbhai Ghanshyambhai Patel), holds a significant ownership stake and is actively involved in the management and strategic direction of the company. Promoter-led companies often benefit from strong long-term vision and commitment but may also face potential challenges related to corporate governance or succession planning.
8. Outlook
Tirupati Sarjan Ltd. operates in a sector with significant long-term growth potential in India, driven by robust urbanization and demographic tailwinds. Its regional focus in Gujarat provides specific exposure to a potentially dynamic state economy. The company's local market understanding and execution capabilities could enable it to capture growth opportunities within its niche. However, the real estate industry is inherently cyclical and highly sensitive to macroeconomic shifts, interest rate changes, and regulatory uncertainties. Intense competition, potential for project delays, and funding challenges remain pertinent risks. The lack of a strong, unique competitive moat suggests that its performance will largely depend on efficient project execution, prudent financial management, and favorable market conditions within its operating region.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹30 Cr.
Stock P/E 5.8
P/B 0.3
Current Price ₹9.1
Book Value ₹ 28.2
Face Value 5
52W High ₹16
Dividend Yield 0%
52W Low ₹ 6.5
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 | 42 | 55 | 72 | 41 | 49 | 53 | 78 | 31 | 38 | 69 |
| Other Income | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 42 | 55 | 73 | 41 | 50 | 54 | 78 | 31 | 38 | 69 |
| Total Expenditure | 38 | 52 | 69 | 38 | 46 | 50 | 75 | 28 | 35 | 66 |
| Operating Profit | 4 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 |
| Interest | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
| Provision for Tax | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
| Profit After Tax | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
| Adjusted Earnings Per Share | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 |
| #(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 | 162 | 118 | 131 | 165 | 140 | 119 | 66 | 91 | 157 | 194 | 222 | 216 |
| Other Income | 3 | 5 | 5 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 0 |
| Total Income | 165 | 123 | 135 | 167 | 142 | 122 | 67 | 93 | 158 | 195 | 223 | 216 |
| Total Expenditure | 150 | 108 | 118 | 150 | 126 | 108 | 56 | 81 | 145 | 181 | 209 | 204 |
| Operating Profit | 15 | 15 | 17 | 16 | 16 | 14 | 11 | 12 | 13 | 14 | 14 | 12 |
| Interest | 5 | 6 | 7 | 7 | 8 | 8 | 9 | 9 | 8 | 7 | 5 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10 | 8 | 9 | 9 | 7 | 5 | 2 | 2 | 4 | 6 | 7 | 7 |
| Provision for Tax | 3 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 |
| Profit After Tax | 7 | 6 | 6 | 6 | 5 | 3 | 1 | 2 | 3 | 4 | 5 | 4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 7 | 6 | 6 | 6 | 5 | 3 | 1 | 2 | 3 | 4 | 5 | 4 |
| Adjusted Earnings Per Share | 2.5 | 1.9 | 1.8 | 1.7 | 1.6 | 0.9 | 0.3 | 0.5 | 0.9 | 1.2 | 1.6 | 1.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 35% | 13% | 3% |
| Operating Profit CAGR | 0% | 5% | 0% | -1% |
| PAT CAGR | 25% | 36% | 11% | -3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | 2% | 10% | -10% |
| ROE Average | 6% | 5% | 4% | 7% |
| ROCE Average | 9% | 9% | 9% | 12% |
| #(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 | 44 | 50 | 60 | 66 | 71 | 74 | 75 | 77 | 80 | 84 | 89 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 14 | 18 | 7 | 10 | 21 | 27 | 33 | 36 | 39 | 39 | 31 |
| Other Non-Current Liabilities | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 11 | 9 |
| Total Current Liabilities | 91 | 104 | 100 | 91 | 85 | 83 | 66 | 56 | 86 | 86 | 68 |
| Total Liabilities | 151 | 174 | 169 | 168 | 180 | 187 | 177 | 172 | 208 | 220 | 198 |
| Fixed Assets | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 8 | 9 | 9 |
| Other Non-Current Assets | 18 | 23 | 56 | 68 | 89 | 87 | 87 | 82 | 80 | 80 | 79 |
| Total Current Assets | 127 | 146 | 109 | 96 | 86 | 95 | 85 | 85 | 120 | 132 | 109 |
| Total Assets | 151 | 174 | 169 | 168 | 180 | 187 | 177 | 172 | 208 | 220 | 198 |
| #(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 | 4 | 13 | 2 | 1 | 3 | 5 | 8 | 7 | 2 | 2 | 3 |
| Cash Flow from Operating Activities | 4 | -11 | 4 | 2 | -5 | 12 | -3 | 10 | 8 | 6 | 17 |
| Cash Flow from Investing Activities | 3 | 4 | 1 | 1 | 0 | -1 | 1 | -1 | -6 | -3 | 2 |
| Cash Flow from Financing Activities | 2 | -3 | -5 | -1 | 6 | -8 | 0 | -14 | -1 | -2 | -17 |
| Net Cash Inflow / Outflow | 9 | -11 | -1 | 2 | 2 | 3 | -2 | -5 | 1 | 1 | 1 |
| Closing Cash & Cash Equivalent | 13 | 2 | 1 | 3 | 5 | 8 | 7 | 2 | 2 | 3 | 4 |
| # | 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) | 2.55 | 1.94 | 1.83 | 1.7 | 1.59 | 0.92 | 0.34 | 0.51 | 0.92 | 1.2 | 1.56 |
| CEPS(Rs) | 2.94 | 2.22 | 2.04 | 1.93 | 1.8 | 1.17 | 0.63 | 0.78 | 1.23 | 1.59 | 1.9 |
| DPS(Rs) | 0.35 | 0.55 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 16.05 | 16.72 | 18.21 | 19.9 | 21.49 | 22.41 | 22.76 | 23.37 | 24.28 | 25.48 | 27.04 |
| Core EBITDA Margin(%) | 7.63 | 8.35 | 9.37 | 8.91 | 10.26 | 9.57 | 14.85 | 11.48 | 7.38 | 6.53 | 5.53 |
| EBIT Margin(%) | 8.82 | 12.04 | 12.32 | 9.41 | 10.9 | 10.92 | 15.43 | 12.54 | 7.59 | 6.63 | 5.74 |
| Pre Tax Margin(%) | 5.93 | 6.79 | 7.01 | 5.2 | 5.32 | 3.84 | 2.56 | 2.54 | 2.65 | 3.12 | 3.36 |
| PAT Margin (%) | 4.15 | 4.79 | 4.62 | 3.39 | 3.75 | 2.54 | 1.72 | 1.85 | 1.92 | 2.04 | 2.33 |
| Cash Profit Margin (%) | 4.78 | 5.49 | 5.17 | 3.86 | 4.25 | 3.23 | 3.13 | 2.83 | 2.59 | 2.71 | 2.83 |
| ROA(%) | 4.71 | 3.49 | 3.51 | 3.32 | 3.02 | 1.65 | 0.62 | 0.97 | 1.59 | 1.84 | 2.47 |
| ROE(%) | 17.58 | 12.41 | 11.06 | 8.9 | 7.69 | 4.18 | 1.53 | 2.22 | 3.84 | 4.81 | 5.95 |
| ROCE(%) | 18.67 | 16.46 | 17.46 | 15.98 | 13.86 | 10.78 | 8 | 8.83 | 9.04 | 9.17 | 9.07 |
| Receivable days | 11.04 | 35.18 | 35.32 | 27.32 | 40.54 | 61.56 | 100.7 | 40.43 | 60.39 | 77.8 | 58.28 |
| Inventory Days | 188.76 | 290.01 | 282.35 | 193.52 | 186.11 | 194.15 | 348.53 | 268.87 | 161.91 | 144.16 | 124.68 |
| Payable days | 101.91 | 163.02 | 138.17 | 120.24 | 240.88 | 367.61 | 685.5 | 270.63 | 161.84 | 124.04 | 107.09 |
| PER(x) | 7.3 | 13.33 | 12.95 | 10.68 | 8.42 | 4.52 | 19.99 | 14.2 | 9.92 | 10.31 | 8.77 |
| Price/Book(x) | 1.16 | 1.54 | 1.3 | 0.91 | 0.62 | 0.19 | 0.3 | 0.31 | 0.37 | 0.48 | 0.51 |
| Dividend Yield(%) | 1.88 | 2.13 | 1.27 | 1.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.34 | 0.81 | 0.85 | 0.56 | 0.63 | 0.46 | 1.1 | 0.79 | 0.53 | 0.5 | 0.4 |
| EV/Core EBITDA(x) | 3.56 | 6.35 | 6.59 | 5.63 | 5.5 | 3.92 | 6.54 | 5.87 | 6.46 | 6.9 | 6.37 |
| Net Sales Growth(%) | 27.32 | -27.18 | 10.48 | 26.54 | -15.25 | -14.63 | -44.75 | 38.2 | 72.16 | 23.36 | 14.41 |
| EBIT Growth(%) | 7.92 | -0.63 | 13.1 | -3.33 | -1.9 | -14.43 | -21.93 | 12.27 | 4.16 | 7.87 | -0.97 |
| PAT Growth(%) | 8.9 | -15.82 | 6.47 | -7.2 | -6.17 | -42.28 | -62.47 | 48.42 | 79.1 | 30.64 | 30.56 |
| EPS Growth(%) | -0.9 | -24.07 | -5.63 | -7.2 | -6.17 | -42.28 | -62.47 | 48.4 | 79.1 | 30.65 | 30.56 |
| Debt/Equity(x) | 0.9 | 0.83 | 0.56 | 0.53 | 0.68 | 0.66 | 0.75 | 0.65 | 0.7 | 0.71 | 0.53 |
| Current Ratio(x) | 1.4 | 1.39 | 1.08 | 1.05 | 1.01 | 1.14 | 1.3 | 1.52 | 1.4 | 1.53 | 1.6 |
| Quick Ratio(x) | 0.48 | 0.4 | 0.11 | 0.21 | 0.24 | 0.4 | 0.32 | 0.27 | 0.59 | 0.56 | 0.61 |
| Interest Cover(x) | 3.05 | 2.3 | 2.32 | 2.24 | 1.95 | 1.54 | 1.2 | 1.25 | 1.54 | 1.89 | 2.41 |
| Total Debt/Mcap(x) | 0.78 | 0.54 | 0.43 | 0.59 | 1.1 | 3.59 | 2.5 | 2.1 | 1.88 | 1.48 | 1.05 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.1 | 40.1 | 40.04 | 39.8 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 59.62 | 59.62 | 59.62 | 59.62 | 59.62 | 59.62 | 59.9 | 59.9 | 59.96 | 60.2 |
| 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 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.32 | 1.32 | 1.32 | 1.31 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 | 1.98 | 1.98 | 1.98 | 1.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
* 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.