Tirupati Sarjan Ltd - Stock Valuation and Financial Performance

BSE: 531814 | NSE: | Construction - Real Estate | Small Cap

Tirupati Sarjan Share Price

15.45 -0.34 -2.15%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Tirupati Sarjan

M-Cap below 100cr DeciZen not available

Tirupati Sarjan stock performance -

mw4me loader
P/E Ratio (SA):
11.83
Market Cap:
52 Cr.
52-wk low:
11.8
52-wk high:
21

Is Tirupati Sarjan Ltd an attractive stock to invest in?

1. Is Tirupati Sarjan Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tirupati Sarjan Ltd is a average quality company.

2. Is Tirupati Sarjan Ltd undervalued or overvalued?

The key valuation ratios of Tirupati Sarjan Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Tirupati Sarjan Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Tirupati Sarjan Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Tirupati Sarjan:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Tirupati Sarjan Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 19.3%18.7%16.5%17.5%16%13.9%10.8%8%8.8%9%-
Value Creation
Index
0.40.30.20.30.10.0-0.2-0.4-0.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1271621181311651401206691.2157208
Sales YoY Gr.-27.3%-27.2%10.5%26.5%-15.3%-14.6%-44.8%38.2%72.2%-
Adj EPS 2.52.41.91.91.71.60.90.40.50.91.3
YoY Gr.--3.2%-21.2%-1.1%-9.6%-5.9%-42.5%-60.9%44.4%76.9%-
BVPS (₹) 14.216.116.718.219.921.522.422.823.424.325.9
Adj Net
Profit
66.45.66.25.65.331.21.734
Cash Flow from Ops. 6.64.1-11.341.6-4.511.8-2.7107.7-
Debt/CF from Ops. 5.69.4-3.68.521.7-10.74.2-20.857.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.4%-1%9.5%72.2%
Adj EPS -10.5%-11.6%0%76.9%
BVPS6.1%4.1%2.7%3.9%
Share Price 0.3% 17.2% 21.8% 14.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
19.216.211.811.38.97.74.21.62.33.95.3
Op. Profit
Mgn %
9.17.78.59.68.910.39.61511.67.46
Net Profit
Mgn %
4.73.94.74.83.43.82.51.81.91.92.1
Debt to
Equity
1.10.90.80.60.50.70.70.80.70.7-
Working Cap
Days
287241389420342412501890626398107
Cash Conv.
Cycle
14613224423815011411521421414731

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.30%

Debt to equity has declined versus last 3 years average to 0.70

Sales growth is good in last 4 quarters at 41.12%

Sales growth has been subdued in last 3 years 9.54%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Tirupati Sarjan Ltd.

Standalone Consolidated
TTM EPS (₹) 1.3 0.7
TTM Sales (₹ Cr.) 208 173
BVPS (₹.) 25.9 0
Reserves (₹ Cr.) 69 37
P/BV 0.61 0.00
PE 11.83 24.45
From the Market
52 Week Low / High (₹) 11.75 / 21.00
All Time Low / High (₹) 0.25 / 46.00
Market Cap (₹ Cr.) 52
Equity (₹ Cr.) 16.5
Face Value (₹) 5
Industry PE 72.9

Management X-Ray of Tirupati Sarjan:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tirupati Sarjan

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales127.43162.24118.14130.53165.17139.98119.5066.0291.23157.06
Operating Expenses 116.20149.86108.28118.30150.45125.61108.0656.2180.76145.47
Manufacturing Costs41.6746.5843.5939.7455.1967.1860.6431.8647.5278.70
Material Costs68.6697.2355.8767.7187.7651.6540.3117.5226.9662.89
Employee Cost 1.302.182.484.014.033.634.474.163.631.12
Other Costs 4.573.876.346.843.473.152.642.672.652.76
Operating Profit 11.2312.389.8612.2314.7214.3711.449.8010.4711.60
Operating Profit Margin (%) 8.8%7.6%8.3%9.4%8.9%10.3%9.6%14.9%11.5%7.4%
Other Income 2.742.965.184.571.601.592.451.311.861.36
Interest 4.734.696.206.936.957.808.468.509.127.76
Depreciation 0.701.030.820.720.770.710.840.930.891.04
Exceptional Items 0000000000
Profit Before Tax 8.549.628.029.158.597.454.591.692.324.16
Tax 2.362.902.363.1232.201.560.550.631.13
Profit After Tax 6.186.735.666.035.595.253.031.141.693.02
PAT Margin (%) 4.8%4.1%4.8%4.6%3.4%3.8%2.5%1.7%1.8%1.9%
Adjusted EPS (₹)2.62.61.91.81.71.60.90.30.50.9
Dividend Payout Ratio (%)0%14%28%16%18%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 34.1842.3448.9060.0965.6870.9373.9675.1077.1180.13
Share Capital 1213.1914.6216.5016.5016.5016.5016.5016.5016.50
Reserves 22.1829.1534.2843.5949.1854.4357.4658.6060.6163.63
Minority Interest0000000000
Debt36.1037.5534.8229.3834.8148.1148.3255.6648.2054.52
Long Term Debt14.7014.0618.277.499.5520.9826.8633.1736.2738.54
Short Term Debt21.4023.4816.5521.8925.2627.1421.4622.4911.9315.97
Trade Payables28.4125.8824.0327.2330.5937.5943.6022.2117.7838.19
Others Liabilities 35.8845.0566.1952.6036.6123.3321.4323.6928.6334.94
Total Liabilities 134.58150.81173.94169.30167.69179.97187.31176.65171.71207.77

Fixed Assets

Gross Block8.949.047.797.977.969.129.218.389.7213.97
Accumulated Depreciation2.483.132.813.093.624.184.294.224.975.74
Net Fixed Assets6.455.914.984.894.344.954.924.164.758.23
CWIP 0000000000
Investments 6.314.854.367.347.427.469.058.978.9211.11
Inventories83.9783.83103.9198.0277.1265.6361.5064.5869.8369.52
Trade Receivables2.886.9315.849.4215.3115.7924.5211.918.3043.67
Cash Equivalents 14.5932.6620.350.982.904.778.246.621.782.47
Others Assets20.3716.6324.5148.6460.5981.3779.0980.4178.1372.78
Total Assets 134.58150.81173.94169.30167.69179.97187.31176.65171.71207.77

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 6.614.08-11.303.981.62-4.5311.79-2.729.987.66
PBT 6.189.628.029.158.597.454.591.692.324.16
Adjustment 3.962.983.462.335.596.276.977.458.227.23
Changes in Working Capital -3.53-5.63-19.96-4.81-9.41-16.051.81-11.290.22-2.54
Tax Paid 0-2.90-2.68-2.69-3.16-2.19-1.58-0.57-0.78-1.17
Cash Flow From Investing Activity -1.143.053.680.541.090.19-0.800.99-0.62-5.96
Capex -0.48-0.69-0.23-0.87-0.23-1.36-0.82-0.25-1.52-4.55
Net Investments -1.931.460.49-2.99-0.08-0.04-1.580.080.05-2.19
Others 1.272.283.414.401.401.591.601.170.860.78
Cash Flow From Financing Activity -5.721.70-3.18-5.28-0.786.20-7.520.08-14.20-1.01
Net Proceeds from Shares 04.462.375.28000000
Net Proceeds from Borrowing 00002.0611.435.88000
Interest Paid -4.19-4.12-5.58-5.77-6.21-7.10-7.73-7.60-8.14-6.94
Dividend Paid -0.040-2.19-1.19000000
Others -1.491.362.22-3.613.381.87-5.687.68-6.065.92
Net Cash Flow -0.268.83-10.81-0.771.921.873.47-1.65-4.840.69
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)19.8517.5812.4111.068.97.694.181.532.223.84
ROCE (%)19.3318.6716.4617.4615.9813.8610.7888.839.04
Asset Turnover Ratio1.021.140.730.760.980.810.650.360.520.83
PAT to CFO Conversion(x)1.070.61-20.660.29-0.863.89-2.395.912.54
Working Capital Days
Receivable Days101135352741621014060
Inventory Days219189290282194186194349269162
Payable Days136102163138120241368686271162

Tirupati Sarjan Ltd Stock News

Tirupati Sarjan Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tirupati Sarjan on 21-Nov-2024 16:59 is ₹15.45.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Tirupati Sarjan stood at ₹51.95.
The latest P/E ratio of Tirupati Sarjan as of 21-Nov-2024 16:59 is 11.83.
The latest P/B ratio of Tirupati Sarjan as of 21-Nov-2024 16:59 is 0.61.
The 52-week high of Tirupati Sarjan is ₹21.00 and the 52-week low is ₹11.75.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Sarjan is ₹208.3 ( Cr.) .

About Tirupati Sarjan Ltd

Tirupati Sarjan is engaged in the business of real estate such as development and construction of properties and infrastructure. The main activities of the company include acquiring plots, developing and executing construction plans. It develops and constructs residential and commercial projects. The company has obtained government registration as a contractor and it focuses on government tender business. The company is based at Visnagar in Gujarat, India.

Business areas of the company:

The main activities of the company include acquiring plots, developing and executing construction plans.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.