Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹90Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
-62.71%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHERVANI
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 24.3 | 3,333.2 | 84.5 | 297.3 | 439.5 | -85.7 | -35.3 | -10.4 | -75.0 | -16.0 | -83.0 | -43.5 |
| 5 | 53 | 23 | 11 | 26 | 10 | 18 | 11 | 7 | 9 | 4 | 6 |
Operating Profit Operating ProfitCr |
| 0.4 | 27.4 | 24.1 | 16.8 | 0.7 | 0.6 | 10.3 | 6.4 | -6.8 | 0.3 | -31.6 | 8.8 |
Other Income Other IncomeCr | 20 | 1 | 0 | 3 | 0 | 1 | 0 | 0 | 3 | 1 | 1 | 1 |
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 |
| 20 | 21 | 7 | 5 | 0 | 0 | 2 | 1 | 2 | 0 | 0 | 1 |
| 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | 93,700.0 | 8,762.5 | 55.3 | | -114.0 | -99.3 | -83.9 | -89.6 | 176.4 | 112.5 | -123.3 | -94.2 |
| 394.1 | 28.9 | 23.6 | 38.4 | -10.2 | 1.5 | 5.9 | 4.4 | 31.3 | 3.8 | -8.1 | 0.5 |
| 69.0 | 78.2 | 26.4 | 18.5 | -10.2 | 0.6 | 4.5 | 2.0 | 7.8 | 1.3 | -1.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.0 | 740.7 | 45.3 | 97.8 | -13.9 | 17.6 | -65.5 | -72.2 | 201.5 | 434.2 | -66.1 | -47.9 |
| 6 | 31 | 35 | 58 | 36 | 67 | 27 | 12 | 23 | 113 | 46 | 26 |
Operating Profit Operating ProfitCr |
| -48.7 | 1.6 | 23.6 | 36.4 | 54.8 | 27.0 | 15.6 | -31.0 | 13.6 | 20.9 | 5.0 | -3.5 |
Other Income Other IncomeCr | 1 | 2 | 6 | 2 | 0 | 1 | 1 | 1 | 22 | 5 | 4 | 6 |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| -2 | 2 | 16 | 34 | 43 | 25 | 5 | -3 | 24 | 34 | 5 | 4 |
| 0 | 0 | 0 | 9 | 8 | 5 | -2 | 0 | 1 | 3 | 1 | 2 |
|
| -243.3 | 205.3 | 809.0 | 58.8 | 35.2 | -41.5 | -66.6 | -141.6 | 952.3 | 30.5 | -87.6 | -44.8 |
| -43.9 | 5.5 | 34.4 | 27.6 | 43.4 | 21.6 | 20.9 | -31.3 | 88.5 | 21.6 | 7.9 | 8.4 |
| -5.1 | 5.3 | 48.4 | 80.2 | 108.4 | 73.3 | 24.5 | -10.2 | 86.9 | 119.0 | 14.9 | 8.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 185 | 187 | 194 | 171 | 150 | 130 | 130 | 126 | 142 | 151 | 148 | 147 |
Current Liabilities Current LiabilitiesCr | 20 | 15 | 13 | 56 | 77 | 35 | 50 | 88 | 117 | 62 | 57 | 139 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 0 | 1 | 1 | 2 | 3 | 2 | 2 | 19 | 50 | 11 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 191 | 188 | 190 | 209 | 209 | 148 | 163 | 196 | 220 | 179 | 183 | 234 |
Non Current Assets Non Current AssetsCr | 18 | 18 | 20 | 22 | 22 | 22 | 22 | 23 | 44 | 55 | 74 | 65 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 2 | 16 | 26 | 25 | -13 | 5 | 1 | 7 | -9 | 14 |
Investing Cash Flow Investing Cash FlowCr | 3 | 1 | -5 | -26 | 7 | 26 | -2 | -5 | 0 | -10 | -26 |
Financing Cash Flow Financing Cash FlowCr | 4 | -3 | -7 | 1 | -31 | -22 | -2 | 6 | -11 | 22 | 10 |
|
Free Cash Flow Free Cash FlowCr | -2 | 2 | 16 | 24 | 22 | -14 | 3 | 1 | 7 | -15 | 6 |
| 123.0 | 126.8 | 99.4 | 103.9 | 74.6 | -64.2 | 76.4 | -42.4 | 28.7 | -27.6 | 375.6 |
CFO To EBITDA CFO To EBITDA% | 110.9 | 446.1 | 144.9 | 78.9 | 59.1 | -51.4 | 102.2 | -42.8 | 186.1 | -28.5 | 598.2 |
| Financial Year | Mar 2015 | Mar 2016 | 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 | 30 | 46 | 48 | 169 | 189 | 58 | 61 | 60 | 96 | 142 | 89 |
Price To Earnings Price To Earnings | 0.0 | 26.4 | 3.0 | 6.7 | 5.5 | 2.9 | 9.2 | 0.0 | 4.1 | 4.4 | 23.4 |
Price To Sales Price To Sales | 8.1 | 1.4 | 1.0 | 1.9 | 2.4 | 0.6 | 1.9 | 6.8 | 3.6 | 1.0 | 1.9 |
Price To Book Price To Book | 0.8 | 0.2 | 0.9 | 2.8 | 2.9 | 0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 0.6 |
| -12.4 | 71.6 | 2.5 | 3.9 | 3.6 | 2.0 | 10.1 | -19.7 | 22.5 | 5.3 | 46.4 |
Profitability Ratios Profitability Ratios |
| 244.1 | 59.0 | 60.3 | 67.5 | 105.8 | 76.8 | 135.1 | 397.6 | 200.6 | 63.9 | 102.9 |
| -48.7 | 1.6 | 23.6 | 36.4 | 54.8 | 27.0 | 15.6 | -31.0 | 13.6 | 20.9 | 5.0 |
| -43.9 | 5.5 | 34.4 | 27.6 | 43.4 | 21.6 | 20.9 | -31.3 | 88.5 | 21.6 | 7.9 |
| -0.6 | 1.2 | 8.1 | 19.1 | 26.8 | 18.4 | 3.6 | -1.9 | 16.8 | 18.3 | 2.6 |
| -0.9 | 0.9 | 8.1 | 14.5 | 22.3 | 15.0 | 5.0 | -2.1 | 16.3 | 20.1 | 2.5 |
| -0.8 | 0.8 | 7.5 | 10.9 | 14.7 | 11.7 | 3.6 | -1.3 | 8.9 | 13.2 | 1.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Shervani Industrial Syndicate Limited (SISL)** is a diversified Indian enterprise with a legacy dating back to **1948**. Originally recognized for its iconic '**GEEP**' flashlight brand, the company underwent a strategic pivot following the sale of its consumer brand to the Gillette Group. Today, SISL is a multi-sectoral player primarily focused on **Real Estate Development** in North India, with expanding interests in **Healthcare Infrastructure**, **Information Technology**, and **Food Processing**.
---
### **Dominant Market Position: Prayagraj Real Estate & Infrastructure**
SISL’s core value driver is its dominant presence in the **Prayagraj (Uttar Pradesh)** micro-market. Operating under the premium '**Shervani Legacy**' brand, the company focuses on residential townships and group housing.
* **Flagship Project: Victory Tower (Dhoomanganj):**
* **Scale:** A premium residential development featuring **534 units** (2, 3, & 4 BHK) and **14 shops** across two blocks of **B+G+13 floors**.
* **Financials:** Total project cost is estimated at **₹182.81 crore**. As of mid-2024, **₹31.38 crore (12.68%)** had been incurred.
* **Sales Velocity:** Maintaining a steady absorption rate of approximately **9 units per month**.
* **Funding Mix:** The project is funded through a combination of a **₹55 crore** term loan (approx. **30%** of construction cost) and significant customer advances.
* **Track Record of Execution:**
* **Naman Homes:** Completed **6 months ahead** of the scheduled timeline.
* **The Crescent:** Majority of sale deeds were executed by **September 2025**, with construction progressing ahead of schedule.
* **Legacy Portfolio:** Includes successfully delivered projects such as **Sterling Apartments**, **Tara Towers**, and **The Crescent**.
---
### **Strategic Diversification: Healthcare, IT, and Eco-Tourism**
To mitigate the cyclicality of real estate, SISL is aggressively diversifying into high-growth service sectors.
* **Healthcare Infrastructure:** The company is constructing a **Multi-Speciality Hospital** in Prayagraj. While the initial plan was for **50 beds** (earth excavation **100% complete**), management is pursuing approvals to expand this to **100 beds** to optimize operational viability and infrastructure utilization.
* **Information Technology (IT):** SISL has established an IT business line with an initial investment of **₹12 Crore**.
* **Key Achievement:** Successfully completed a contract for the **Maulana Azad National Urdu University** (a MeitY project).
* **Focus:** Actively seeking projects in **Data Centers** and **AR-VR Labs**.
* **Hospitality & Eco-Tourism:** The company is developing a **Holiday Resort in Sansarpur**, designed as an eco-conscious destination featuring a lake, fishing facilities, and a full-service restaurant to tap into the rising domestic tourism trend in Uttar Pradesh.
---
### **Subsidiary Operations: Food Processing**
Through its **100% subsidiary**, **Farco Foods Private Limited**, SISL operates in the FMCG space via job-work manufacturing for **Surya Foods and Agro Limited** (the '**Priya Gold**' brand).
**Farco Foods Performance Summary:**
| Metric | FY 2024-25 (to Sept) | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Production Volume** | **4,759 MT** | **5,830 MT** | **6,016 MT** |
| **Net Profit/Loss** | **(₹15.65 Lakhs) Loss** | **₹14.21 Lakhs Profit** | **₹20.65 Lakhs Profit** |
| **Operational Status** | Underutilized capacity | Operational | Optimal utilization |
*Note: SISL has permanently closed its **Goat Farming project** due to climatic challenges and plans to lease the vacant land for revenue generation.*
---
### **Financial Health & Capital Management**
SISL maintains a robust balance sheet characterized by low leverage and high liquidity.
**Key Financial Position (as of March 31, 2025):**
| Metric | Value (INR Crore) |
| :--- | :--- |
| **Current Assets** | **185.96** |
| **Current Liabilities** | **56.44** |
| **Total Equity** | **129.97** |
| **Total Borrowings** | **51.37** |
| **Gearing Ratio (March 2024)** | **0.24x** |
* **Shareholder Value Creation:**
* **Buyback 2024:** Completed a tender offer buyback of **1,28,045 shares** (**4.96%** of capital) at **₹510 per share**, totaling **₹6.83 crore**.
* **Dividends:** The Board recommended a significant **200% dividend** for **FY 2023-24**.
* **Capital Restructuring:** Enhanced borrowing limits to **₹200 Crore** to support long-term CAPEX. The company also converted a **₹6.4 crore** loan to its subsidiary (Farco Foods) into **0.01% Non-Convertible redeemable preference shares** with a **20-year tenure**.
---
### **Risk Profile & Mitigation**
Investors should monitor several specific risks associated with SISL’s concentrated business model.
* **Geographical & Sectoral Concentration:** Operations are exclusively centered in **Prayagraj**, making the company vulnerable to regional regulatory shifts and local economic downturns.
* **Project Execution & Funding:** The **Victory Tower** project relies heavily on customer advances (**42%** of total funding). Any slowdown in sales velocity or escalation in input costs (steel/cement) could impact margins and completion timelines.
* **Contingent Liabilities:** The company is contesting a significant **Income Tax Demand** of **₹28.40 crore** for **AY 2018-19**. While **₹2.85 crore** has been deposited under appeal, an adverse ruling could impact cash reserves.
* **Client Dependency:** The food processing subsidiary is highly dependent on a single principal (**Surya Foods**), leading to revenue sensitivity.
**Credit Rating (as of July 2024):**
| Instrument | Amount (₹ Cr) | Rating | Outlook |
| :--- | :--- | :--- | :--- |
| Long Term Bank Facilities | **79.00** | **IVR BBB-** | **Stable** |
---
### **Governance & Strategic Outlook**
SISL is transitioning from a legacy manufacturer to a modern, diversified holding company. The appointment of **Mrs. Sheila Singh** as an Independent Director in **2024** signals a commitment to board diversity and regulatory compliance. With a **₹55 crore** staggered borrowing plan in place through **FY29** and a clear focus on completing the **Victory Tower** and **100-bed hospital**, the company is positioned to capitalize on the infrastructure boom in Tier-II Indian cities.