Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹26 Cr.
Stock P/E
5.1
P/B
—
Current Price
₹8
Book Value
₹ 0
Face Value
5
52W High
₹13.7
52W Low
₹ 6.5
Dividend Yield
0%

Tirupati Sarjan Overview

Business

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.

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.

Industry

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.

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.

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.

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.

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.

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.

Tirupati Sarjan Share Price

Live · BSE · Inception: 1995
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Tirupati Sarjan Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Tirupati Sarjan Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
Net Sales 93 118 103 138 176 136 146 173 151 124
Other Income 2 1 2 3 3 6 5 8 2 2
Total Income 94 119 105 141 179 142 150 181 152 126
Total Expenditure 89 99 91 119 152 138 137 164 132 107
Operating Profit 5 19 15 22 27 3 13 17 20 19
Interest 5 7 9 8 11 13 13 13 13 13
Depreciation 0 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 12 5 12 15 -11 -1 3 6 5
Provision for Tax 3 3 2 3 3 2 2 3 2 2
Profit After Tax -3 9 2 10 12 -13 -3 1 4 4
Adjustments 2 -1 0 -1 -2 6 3 2 0 -0
Profit After Adjustments -0 8 3 9 10 -7 -0 2 4 3
Adjusted Earnings Per Share -0.2 3.1 1.2 3.7 3.8 -2.5 -0.1 0.6 1.3 1

Tirupati Sarjan Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Shareholder's Funds 16 22 27 35 49 42 46 48 50 54
Minority's Interest 2 2 2 3 2 -1 -2 -1 -2 -4
Borrowings 19 28 53 77 77 74 38 44 75 91
Other Non-Current Liabilities 5 4 4 3 -2 4 8 12 12 8
Total Current Liabilities 45 78 88 100 99 129 155 137 90 86
Total Liabilities 87 135 174 218 226 248 245 239 225 235
Fixed Assets 7 8 9 8 7 7 7 6 7 7
Other Non-Current Assets 4 7 9 11 8 10 35 38 54 52
Total Current Assets 76 119 157 199 211 231 203 195 164 176
Total Assets 87 135 174 218 226 248 245 239 225 235

Tirupati Sarjan Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Opening Cash & Cash Equivalents 3 4 8 4 4 13 2 4 4 5
Cash Flow from Operating Activities -7 -6 -25 -10 10 -1 6 -21 1 11
Cash Flow from Investing Activities -3 -1 0 -1 3 3 0 2 -14 3
Cash Flow from Financing Activities 11 12 21 11 -5 -13 -5 19 14 -9
Net Cash Inflow / Outflow 1 4 -4 -0 9 -11 2 -0 1 5
Closing Cash & Cash Equivalent 4 8 4 4 13 2 4 3 5 10

Tirupati Sarjan Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Earnings Per Share (Rs) -0.2 3.13 1.16 3.66 3.84 -2.47 -0.11 0.64 1.34 1.04
CEPS(Rs) -0.86 4.07 1.45 4.53 4.88 -4.12 -0.66 0.44 1.46 1.37
DPS(Rs) 0.5 0.55 0 0 0.35 0.55 0.3 0.3 0 0
Book NAV/Share(Rs) 6.86 9.35 11.14 14.79 17.84 13.92 13.79 14.44 15.21 16.25
Core EBITDA Margin(%) 3.78 15.79 12.43 13.8 13.57 -2.14 5.94 5.2 12.38 13.58
EBIT Margin(%) 4.97 15.82 13.49 15.15 14.63 1.85 8.39 9.15 12.91 14.83
Pre Tax Margin(%) 0.01 10.09 4.74 9.07 8.47 -7.98 -0.6 1.91 4.14 4.2
PAT Margin (%) -2.72 7.59 2.41 7.23 6.61 -9.6 -2.21 0.33 2.67 2.93
Cash Profit Margin (%) -2.23 8.3 3.38 7.9 7.3 -8.88 -1.5 0.84 3.2 3.67
ROA(%) -3.28 8.06 1.61 5.07 5.25 -5.49 -1.31 0.23 1.74 1.58
ROE(%) -14.48 45.96 10.15 31.99 28.22 -29.66 -7.47 1.22 8.23 6.98
ROCE(%) 10.5 29.8 15.23 17.13 17.7 1.68 9.27 12.82 13.79 11.31
Receivable days 42.44 35.27 27.25 9.87 7.06 29.2 36.74 28.77 41.59 65.68
Inventory Days 170.17 198.73 357.1 369.39 323.76 447.59 441.95 357.85 366.34 409.08
Payable days 125.56 181.99 303.53 202.78 131.93 122.89 136.27 128.67 252.37 403.67
PER(x) 0 2.91 5.22 1.25 4.85 0 0 28.1 10.04 3.98
Price/Book(x) 3.46 0.97 0.54 0.31 1.04 1.85 1.71 1.25 0.88 0.26
Dividend Yield(%) 2.11 6.04 0 0 1.88 2.13 1.27 1.66 0 0
EV/Net Sales(x) 0.88 0.52 0.81 0.7 0.7 1.14 1.05 0.78 0.96 0.96
EV/Core EBITDA(x) 16.04 3.15 5.62 4.43 4.55 44.52 11.51 8.02 7.14 6.16
Net Sales Growth(%) 92.39 26.8 -12.25 33.32 27.82 -23.03 7.48 18.77 -13.02 -17.93
EBIT Growth(%) -48.72 303.64 -25.14 49.66 23.44 -90.29 388.43 29.63 22.61 -5.72
PAT Growth(%) -166.65 454.24 -72.09 298.96 16.98 -211.77 75.24 117.58 610.64 -9.99
EPS Growth(%) -112.78 1657.43 -63.07 216.45 4.85 -164.4 95.64 698.31 107.29 -21.92
Debt/Equity(x) 2.01 2.36 3.03 2.83 2.26 2.48 1.66 1.65 2.1 2.14
Current Ratio(x) 1.67 1.52 1.78 1.98 2.13 1.79 1.31 1.43 1.82 2.05
Quick Ratio(x) 0.6 0.5 0.4 0.43 0.55 0.42 0.17 0.24 0.28 0.45
Interest Cover(x) 1 2.76 1.54 2.49 2.37 0.19 0.93 1.26 1.47 1.4
Total Debt/Mcap(x) 0.58 2.42 5.61 9.17 2.16 1.34 0.97 1.32 2.39 8.39

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -18% -5% -7% —
Operating Profit CAGR -5% +13% -7% —
PAT CAGR 0% — -20% —
Share Price CAGR -40% -17% +2% -9%
ROE Average +7% +5% -4% +8%
ROCE Average +11% +13% +10% +14%

Tirupati Sarjan Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 39.8 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 60.2 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 40.3840.3840.3840.3840.3840.140.140.0439.839.8
FII 0000000000
DII 0000000000
Public 59.6259.6259.6259.6259.6259.959.959.9660.260.2
Others 0000000000
Total 100100100100100100100100100100

Tirupati Sarjan Peer Comparison

Construction - Real Estate Edit Columns

Tirupati Sarjan Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tirupati Sarjan Pros & Cons

Pros

Cons

  • Promoter holding is low: 39.8%.
  • Company has a low return on equity of 5% over the last 3 years.
  • Debtor days have increased from 252.37 to 403.67days.
  • The company has delivered a poor profit growth of -19% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp