Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹36Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
48.40%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BHANDERI
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -14.3 | 2.4 | -34.0 | -69.7 | 117.3 | -1.5 | -2.6 | 69.2 | -45.8 | -35.5 | 48.9 | 46.5 |
| 4 | 3 | 1 | 1 | 6 | 1 | 6 | 1 | 3 | 1 | 3 | 1 |
Operating Profit Operating ProfitCr |
| 6.7 | -57.3 | 56.0 | -9.1 | 4.2 | -80.0 | 1.6 | 43.6 | 7.9 | 7.0 | 23.8 | 43.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | -1 | 2 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -12.5 | -4,300.0 | 642.9 | 96.8 | -75.6 | -775.0 | 173.7 | 317.1 | -94.2 | -28.9 | 1,766.7 | -38.9 |
| 5.2 | -57.8 | 58.6 | -6.1 | 6.6 | -53.9 | 18.5 | 69.1 | 2.0 | 76.1 | 24.7 | 31.7 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | 1.6 | 3.4 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -8.5 | -50.3 | -19.7 | -21.5 | 33.1 | -2.5 | -33.9 | 26.3 | 6.5 |
| 16 | 14 | 7 | 6 | 5 | 6 | 7 | 3 | 4 | 4 |
Operating Profit Operating ProfitCr |
| 4.5 | 6.6 | 6.5 | 4.1 | 5.0 | 3.0 | -6.7 | 17.6 | 21.4 | 27.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 53.9 | -50.1 | -42.2 | 26.2 | 16.7 | 102.9 | 15.5 | 102.4 | -12.7 |
| 3.2 | 5.3 | 5.4 | 3.9 | 6.2 | 5.4 | 11.3 | 19.8 | 31.7 | 26.0 |
| 2.6 | 3.1 | 1.6 | 0.9 | 1.0 | 1.2 | 2.2 | 2.2 | 5.0 | 3.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 11 | 20 | 20 | 21 | 21 | 21 | 22 | 22 | 24 |
Current Liabilities Current LiabilitiesCr | 12 | 18 | 16 | 10 | 9 | 11 | 14 | 33 | 38 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 6 | 0 | 7 | 8 | 8 | 18 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 25 | 35 | 36 | 37 | 37 | 38 | 58 | 61 | 66 |
Non Current Assets Non Current AssetsCr | 3 | 13 | 3 | 3 | 3 | 4 | 1 | 1 | 1 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -4 | 0 | 1 | 0 | 0 | 3 | 5 | -7 |
Investing Cash Flow Investing Cash FlowCr | -2 | -9 | 9 | 0 | 0 | -1 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 2 | 12 | -8 | -1 | 1 | 0 | -2 | -5 | 7 |
|
Free Cash Flow Free Cash FlowCr | 0 | -4 | 0 | 1 | 0 | -1 | 3 | 5 | -7 |
| 52.8 | -476.9 | 9.2 | 304.8 | -60.0 | -111.4 | 470.4 | 578.0 | -415.1 |
CFO To EBITDA CFO To EBITDA% | 37.0 | -383.4 | 7.7 | 286.3 | -75.0 | -205.3 | -795.2 | 649.3 | -615.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 |
| 10.8 | 15.6 | 14.5 | 28.2 | 29.7 | 52.7 | -50.1 | 26.8 | 56.7 |
Profitability Ratios Profitability Ratios |
| 100.8 | 103.1 | 98.0 | 99.3 | 73.8 | 33.1 | 24.0 | 67.5 | 66.2 |
| 4.5 | 6.6 | 6.5 | 4.1 | 5.0 | 3.0 | -6.7 | 17.6 | 21.4 |
| 3.2 | 5.3 | 5.4 | 3.9 | 6.2 | 5.4 | 11.3 | 19.8 | 31.7 |
| 3.4 | 2.8 | 1.7 | 1.1 | 1.3 | 1.2 | 1.8 | 2.2 | 3.6 |
| 4.0 | 3.6 | 1.8 | 1.0 | 1.3 | 1.5 | 2.9 | 3.3 | 6.3 |
| 1.9 | 1.7 | 1.1 | 0.6 | 0.8 | 0.8 | 1.2 | 1.3 | 2.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Bhanderi Infracon Limited is an Ahmedabad-based real estate development firm listed on the **BSE SME Exchange**. The company specializes in the construction of residential and commercial infrastructure, primarily within the Gujarat region. Historically a multi-segment business, the company has recently undergone a strategic pivot, closing its legacy grocery trading operations to focus on **Real Estate** and a new diversification into the **Diamond** sector.
---
### **Strategic Focus: Inventory Liquidation and Sector Consolidation**
The company’s current strategy is defined by a cautious, stability-first approach in the post-**RERA (Real Estate Regulation and Development Act, 2016)** environment. Management has shifted focus away from aggressive new launches toward the following pillars:
* **Monetizing Ready Inventory:** Priority is given to the liquidation of **existing ready-to-move-in inventory** and the completion of **near-completion projects** to ensure cash flow and regulatory compliance.
* **Asset-Light Expansion:** To scale without high capital intensity, the company actively pursues **Joint Development Agreements (JDA)** and **Development Management (DM)** agreements.
* **Market Consolidation:** Management anticipates a trend of smaller developers seeking to exit the market, providing opportunities for Bhanderi Infracon to acquire or develop **land parcels** through outright sales or partnerships.
* **Operational Stability:** Emphasis is placed on maintaining **construction quality** as a primary differentiator to mitigate the risks associated with the cyclical nature of the real estate market.
---
### **Project Portfolio and Operational Footprint**
The company operates as a developer and works contractor for infrastructure and commercial activities. Its core residential and commercial schemes are currently marketed under three primary project brands:
1. **Siddheshwar Hill Square**
2. **Siddheshwar Happiness**
3. **Dharnidhar Homes**
Following the total closure of its grocery outlet, **100% of operations** were concentrated in Real Estate until the recent introduction of the Diamond segment.
---
### **Corporate Structure and Subsidiary Network**
Bhanderi Infracon operates through a decentralized structure of subsidiaries and partnership firms, typically retaining a **75% ownership** stake in its corporate SPVs (Special Purpose Vehicles).
| Name of Entity | Type | Ownership % |
| :--- | :--- | :--- |
| **Bhanderi Gandhinagar Projects Pvt Ltd** | Subsidiary Company | **75.00%** |
| **Hareram Jems & Export Pvt Ltd** (formerly Bhanderi Happiness) | Subsidiary Company | **75.00%** |
| **Bhanderi Kathwada Pvt Ltd** | Subsidiary Company | **75.00%** |
| **Bhanderi Pethapur Projects Pvt Ltd** | Subsidiary Company | **75.00%** |
| **Bhanderi Talod Project Private Limited** | Subsidiary Company | **75.00%** |
| **Dharnidhar Developers** | Partnership Firm | **74.00%** |
| **Girnari Infra** | Partnership Firm | Investment Held* |
*\*Note: Girnari Infra accounts are not yet consolidated as they are not finalized.*
---
### **Financial Performance and Asset Base**
The group has seen a significant expansion of its balance sheet in **2025**, largely due to the consolidation of new subsidiaries and the entry into the diamond trade.
**Consolidated Financial Summary**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **₹6.32 Crore** | **₹4.53 Crore** | **₹7.63 Crore** |
| **Profit After Tax (PAT)** | **₹66.36 Lakhs** | **₹82.40 Lakhs** | **₹70.00 Lakhs** |
| **Paid-up Equity Capital** | **₹2.59 Crore** | **₹2.59 Crore** | **₹2.59 Crore** |
**Segmented Assets and Liabilities (as of November 2025)**
| Segment | Assets (₹ Lakhs) | Liabilities (₹ Lakhs) |
| :--- | :--- | :--- |
| **Real Estate** | **7,736.56** | **5,097.08** |
| **Diamonds** | **504.45** | **480.73** |
| **Total Consolidated** | **8,241.01** | **5,577.81** |
---
### **Capital Structure and Solvency Profile**
* **Debt-Free Status:** A key financial highlight is that the company has **not borrowed** from banks or financial institutions. There are **zero registered charges** with the ROC, and the company is not required to file quarterly statements of current assets with lenders.
* **Equity Base:** The share capital consists of **25,96,600 Equity Shares** (Face Value **₹10**).
* **Listing Updates:** During FY 2024-25, **5,67,000 shares** resulting from warrant conversions were listed on the **BSE** following previous administrative delays. However, a portion of shares remains in **physical mode**, creating a technical discrepancy between issued and listed capital.
* **Dividend Policy:** The company has **not recommended a dividend** for the last two financial years, opting instead to **retain profits** to fund expansion and project completion.
---
### **Governance and Leadership**
The company has recently moved to stabilize its leadership for a **5-year growth phase**:
| Personnel | Designation | Tenure | Effective Date |
| :--- | :--- | :--- | :--- |
| **Mr. Sunil Dhirubhai Patel** | **Managing Director** | **5 Years** | **Dec 22, 2023** |
| **Mr. Lokesh Laxmanbhai Dave** | **Independent Director** | **5 Years** | **Aug 18, 2023** |
| **Mr. Devendra P. Khandelwal** | **Addl. Independent Director** | **5 Years** | **Feb 2026** |
**Remuneration Note:** The Managing Director’s remuneration is set at **2% of Net Profits**.
---
### **Risk Factors and Regulatory Compliance**
Investors should note several persistent regulatory challenges and sectoral risks:
**1. Regulatory Non-Compliance**
The company has faced ongoing issues regarding statutory appointments and board composition:
* **Internal Audit:** Persistent failure to appoint **Internal Auditors** as required under **Section 138** of the Companies Act, 2013.
* **Board Composition:** Historical lack of the required combination of **Rotational and Non-Rotational Directors** and past absences of **Independent Directors** on the Board.
* **Committee Alignment:** Previous reports indicated that Audit and Remuneration committees were not fully aligned with **SEBI (LODR) Regulations**.
**2. Operational and Market Risks**
* **Cyclicality:** High sensitivity to **macro-economic conditions**, **liquidity**, and the availability of **consumer financing**.
* **Input Costs:** Vulnerability to fluctuations in **project costs** and changes in **government housing schemes**.
* **Internal Controls:** While management asserts that financial controls are adequate, the **absence of an internal auditor** remains a noted deficiency in the oversight mechanism.
**3. Accounting Standards**
As a **BSE SME** listed entity, the company is exempt from **Ind AS** and continues to report under **Indian GAAP (Accounting Standards)**. Physical verification of fixed assets and inventory is conducted on a phased basis.