Sharescart Research Club logo

Udayshivakumar Infra Overview

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.

Want to Start Investing in Top Unlisted Stocks?

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

Udayshivakumar Infra Key Financials

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

Udayshivakumar Infra Share Price

| |

Volume
Price

Udayshivakumar Infra Quarterly Price

Show Value Show %

Udayshivakumar Infra Peer Comparison

Udayshivakumar Infra 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 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

Udayshivakumar Infra Profit & Loss

#(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

Growth Rates

# 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%

Udayshivakumar Infra Balance Sheet

#(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

Udayshivakumar Infra Cash Flow

#(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

Udayshivakumar Infra Ratios

# 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

Udayshivakumar Infra Shareholding Pattern

# 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

Udayshivakumar Infra News

Udayshivakumar Infra Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Debtor days have improved from 540.62 to 274.91days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 10% over the last 3 years.
whatsapp