WEBSITE BSE:543861 NSE: USK Inc. Year: 2019 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
1. Business Overview
Udayshivakumar Infra Ltd. (USK) is an Indian engineering and construction company operating in the infrastructure sector. Its core business involves executing various civil construction projects, primarily roads, bridges, and related infrastructure. The company operates on an Engineering, Procurement, and Construction (EPC) model, bidding for and undertaking projects from government and semi-government entities. It generates revenue by completing project milestones and receiving payments as per contractual agreements.
2. Key Segments / Revenue Mix
As an "Engineering - Construction" company, Udayshivakumar Infra Ltd.'s revenue is primarily derived from its civil construction activities. While specific segment breakdowns are not publicly detailed, its focus is largely on road construction, including national highways, state highways, district roads, and rural roads, along with associated bridges and civil works.
3. Industry & Positioning
The Indian engineering and construction industry is highly competitive, fragmented, and significantly dependent on government capital expenditure in infrastructure. It is project-based and cyclical. Udayshivakumar Infra Ltd. positions itself as a regional or mid-sized player, primarily competing for government tenders, especially in the road sector. Its positioning is likely based on its track record of project execution and relationships within its operational geographies, competing against a mix of larger established national players and smaller regional contractors.
4. Competitive Advantage (Moat)
Udayshivakumar Infra Ltd. appears to have limited durable competitive advantages that constitute a wide "moat." In the highly competitive construction sector, advantages are often operational rather than structural. Potential advantages may include:
Execution capability: A demonstrated track record of timely and quality project delivery.
Regional relationships: Established rapport with government agencies and local suppliers in its operating regions.
Cost efficiency: Ability to bid competitively and execute projects profitably through efficient resource management.
However, these are often replicable, and the industry generally lacks high switching costs or significant proprietary technology.
5. Growth Drivers
Government Infrastructure Push: Continued high capital expenditure by the Indian government on infrastructure development, particularly road and highway construction (e.g., Bharatmala Pariyojana, National Infrastructure Pipeline).
Urbanization and Connectivity Needs: Growing demand for better road networks and connectivity across India due to urbanization and economic activity.
Order Book Expansion: Successful bidding for new, larger, and more complex projects to expand its order book.
Operational Efficiency: Efficient project execution, timely completion, and cost management to maintain competitiveness and profitability.
6. Risks
Project Execution Risks: Delays in project execution, cost overruns, and unforeseen site conditions impacting profitability and timelines.
Client Concentration & Receivables: High dependence on government clients can lead to delays in payment realization, impacting working capital and cash flow.
Intense Competition: Highly fragmented industry leads to aggressive bidding, potentially pressuring profit margins.
Input Cost Volatility: Fluctuations in prices of key raw materials (e.g., bitumen, cement, steel) and labor can impact project costs.
Regulatory & Environmental Clearances: Delays in obtaining approvals and clearances can hinder project progress.
Interest Rate Risk: High working capital needs and project financing often lead to significant debt, making the company susceptible to interest rate changes.
7. Management & Ownership
Udayshivakumar Infra Ltd. is a promoter-led company, with the "Udayshivakumar" in the name likely referring to its founder/promoter. Such companies in India typically have significant ownership retained by the founding family or individuals, who also play key roles in management. This structure often implies a strong entrepreneurial drive and long-term vision but can also concentrate decision-making power.
8. Outlook
Udayshivakumar Infra Ltd. operates in a sector with significant tailwinds from the Indian government's sustained focus on infrastructure development, particularly roads. This provides a robust pipeline of potential projects and growth opportunities. The company's success will largely depend on its ability to secure new orders, efficiently execute projects within budget and schedule, and effectively manage its working capital cycle, especially regarding receivables from government clients. However, the inherent risks of the construction industry—such as intense competition, raw material price volatility, and potential project delays—pose constant challenges. Its long-term performance will hinge on prudent financial management and a continuous track record of operational excellence in a highly demanding environment.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹121 Cr.
Stock P/E -16.8
P/B 0.8
Current Price ₹21.9
Book Value ₹ 28.3
Face Value 10
52W High ₹45
Dividend Yield 0%
52W Low ₹ 19.5
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 | 140 | 161 | 159 | 55 | 76 | 45 | 112 | 58 | 58 | 47 |
| Other Income | 0 | 0 | 9 | 0 | 0 | 0 | 6 | 0 | 0 | 0 |
| Total Income | 141 | 161 | 169 | 56 | 77 | 45 | 118 | 58 | 58 | 47 |
| Total Expenditure | 131 | 150 | 147 | 50 | 78 | 40 | 119 | 64 | 52 | 50 |
| Operating Profit | 10 | 12 | 22 | 6 | -1 | 5 | -1 | -6 | 6 | -2 |
| Interest | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 9 | 18 | 2 | -5 | 2 | -6 | -10 | 1 | -6 |
| Provision for Tax | 2 | 3 | 5 | 1 | -1 | 0 | -0 | -3 | 0 | -2 |
| Profit After Tax | 5 | 6 | 14 | 2 | -4 | 2 | -6 | -8 | 1 | -5 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 5 | 6 | 14 | 2 | -4 | 2 | -6 | -8 | 1 | -5 |
| Adjusted Earnings Per Share | 0.9 | 1.1 | 2.5 | 0.3 | -0.8 | 0.3 | -1.1 | -1.4 | 0.1 | -0.9 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 194 | 210 | 186 | 287 | 577 | 289 | 275 |
| Other Income | 1 | 1 | 1 | 1 | 10 | 6 | 6 |
| Total Income | 194 | 211 | 186 | 288 | 588 | 295 | 281 |
| Total Expenditure | 169 | 187 | 161 | 256 | 535 | 286 | 285 |
| Operating Profit | 25 | 24 | 25 | 32 | 52 | 9 | -3 |
| Interest | 5 | 5 | 3 | 4 | 5 | 7 | 9 |
| Depreciation | 6 | 5 | 5 | 6 | 6 | 10 | 10 |
| Exceptional Income / Expenses | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 12 | 16 | 22 | 41 | -7 | -21 |
| Provision for Tax | 4 | 3 | 4 | 5 | 11 | -0 | -5 |
| Profit After Tax | 10 | 9 | 12 | 16 | 30 | -7 | -18 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 10 | 9 | 12 | 16 | 30 | -7 | -18 |
| Adjusted Earnings Per Share | 2.9 | 2.6 | 3.4 | 2.9 | 5.4 | -1.3 | -3.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -50% | 16% | 8% | 0% |
| Operating Profit CAGR | -83% | -29% | -18% | 0% |
| PAT CAGR | -123% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -43% | -11% | NA% | NA% |
| ROE Average | -4% | 10% | 14% | 15% |
| ROCE Average | -0% | 14% | 17% | 18% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 47 | 56 | 62 | 144 | 175 | 168 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 16 | 7 | 6 | 16 | 10 | 32 |
| Other Non-Current Liabilities | 24 | 17 | 26 | 20 | 24 | 36 |
| Total Current Liabilities | 72 | 65 | 62 | 104 | 112 | 93 |
| Total Liabilities | 158 | 146 | 156 | 284 | 321 | 329 |
| Fixed Assets | 31 | 26 | 26 | 34 | 30 | 55 |
| Other Non-Current Assets | 48 | 53 | 65 | 82 | 113 | 101 |
| Total Current Assets | 79 | 68 | 66 | 167 | 179 | 173 |
| Total Assets | 158 | 146 | 156 | 284 | 321 | 329 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 5 | 15 | 80 | 2 |
| Cash Flow from Operating Activities | 21 | 17 | 32 | 12 | -48 | -8 |
| Cash Flow from Investing Activities | -7 | 1 | -17 | -21 | -18 | -9 |
| Cash Flow from Financing Activities | -15 | -14 | -5 | 74 | -12 | 15 |
| Net Cash Inflow / Outflow | -0 | 5 | 10 | 65 | -78 | -1 |
| Closing Cash & Cash Equivalent | 0 | 5 | 15 | 80 | 2 | 1 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.87 | 2.55 | 3.39 | 2.9 | 5.44 | -1.3 |
| CEPS(Rs) | 4.43 | 3.89 | 4.87 | 4.05 | 6.56 | 0.47 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 12.84 | 15.39 | 17.06 | 26.05 | 31.6 | 30.43 |
| Core EBITDA Margin(%) | 12.54 | 10.21 | 13.16 | 10.82 | 7.27 | 1 |
| EBIT Margin(%) | 10 | 7.79 | 10.66 | 8.96 | 8 | -0.19 |
| Pre Tax Margin(%) | 7.33 | 5.49 | 8.79 | 7.44 | 7.07 | -2.5 |
| PAT Margin (%) | 5.42 | 4.15 | 6.66 | 5.55 | 5.22 | -2.49 |
| Cash Profit Margin (%) | 8.36 | 6.32 | 9.57 | 7.76 | 6.29 | 0.9 |
| ROA(%) | 6.63 | 6.12 | 8.19 | 7.3 | 9.95 | -2.22 |
| ROE(%) | 22.38 | 18.09 | 20.89 | 15.55 | 18.88 | -4.2 |
| ROCE(%) | 23.97 | 20.88 | 22.55 | 18.65 | 22.97 | -0.25 |
| Receivable days | 110.8 | 82.03 | 77.54 | 42.16 | 25.11 | 48.14 |
| Inventory Days | 18.54 | 15.69 | 12.05 | 11.3 | 21.21 | 71.06 |
| Payable days | 764.67 | 428.48 | 339.88 | 257.44 | 540.62 | 274.91 |
| PER(x) | 0 | 0 | 0 | 0 | 8.87 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.53 | 1.19 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.36 | 0.29 | 0.26 | 0.07 | 0.5 | 0.82 |
| EV/Core EBITDA(x) | 2.8 | 2.62 | 1.9 | 0.63 | 5.54 | 25.73 |
| Net Sales Growth(%) | 0 | 8.67 | -11.77 | 54.55 | 101.17 | -49.9 |
| EBIT Growth(%) | 0 | -9.67 | 13.14 | 30.89 | 78.2 | -101.18 |
| PAT Growth(%) | 0 | -11.14 | 32.77 | 29.7 | 87.75 | -123.92 |
| EPS Growth(%) | 0 | -11.14 | 32.77 | -14.48 | 87.74 | -123.92 |
| Debt/Equity(x) | 0.72 | 0.54 | 0.43 | 0.31 | 0.22 | 0.36 |
| Current Ratio(x) | 1.1 | 1.04 | 1.05 | 1.62 | 1.6 | 1.86 |
| Quick Ratio(x) | 0.96 | 0.9 | 1.01 | 1.47 | 1.13 | 1.21 |
| Interest Cover(x) | 3.74 | 3.38 | 5.69 | 5.9 | 8.6 | -0.08 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.14 | 0.3 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.94 | 65.94 | 65.94 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 67.35 |
| FII | 0.49 | 0.14 | 0.12 | 0.06 | 0.08 | 0.09 | 0.06 | 0.06 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 33.57 | 33.92 | 33.94 | 33.98 | 33.97 | 33.96 | 33.99 | 33.99 | 34.05 | 32.65 |
| 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 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.73 |
| FII | 0.03 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.86 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
* 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.