Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹132Cr
Rev Gr TTM
Revenue Growth TTM
10.11%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHRIKRISH
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% | 48.2 | 121.8 | 125.6 | -42.9 | -62.6 | 2.3 | -52.5 | 53.0 | 54.6 | -27.4 | 8.3 | 3.2 |
| 11 | 4 | 5 | 4 | 4 | 4 | 3 | 4 | 7 | 2 | 3 | 4 |
Operating Profit Operating ProfitCr |
| 39.9 | 37.6 | 43.5 | 9.1 | 44.2 | 37.2 | 23.4 | 34.5 | 34.3 | 51.0 | 35.5 | 39.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | 2 | 3 | -1 | 2 | 2 | 0 | 1 | 3 | 2 | 1 | 2 |
| 2 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 120.1 | 826.7 | 331.8 | -141.1 | -72.6 | -6.5 | -92.7 | 430.0 | 88.6 | 9.2 | 353.3 | 32.3 |
| 26.9 | 21.3 | 24.4 | -7.8 | 19.7 | 19.5 | 3.8 | 16.8 | 24.0 | 29.3 | 15.8 | 21.6 |
| 1.7 | 0.5 | 0.7 | -0.1 | 0.5 | 0.5 | 0.1 | 0.3 | 0.9 | 0.5 | 0.2 | 0.5 |
| 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 |
|---|
|
| | 174.7 | 0.7 | 48.6 | -48.3 | -0.1 | 18.2 | 0.6 | 55.3 | -18.7 | 5.7 | -4.9 |
| 7 | 17 | 17 | 25 | 11 | 12 | 13 | 15 | 22 | 16 | 18 | 16 |
Operating Profit Operating ProfitCr |
| 8.5 | 23.0 | 24.9 | 23.6 | 34.1 | 29.1 | 35.9 | 26.6 | 28.3 | 37.0 | 33.4 | 38.8 |
Other Income Other IncomeCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 2 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 4 | 3 | 4 | 3 | 2 | 5 | 4 | 7 | 6 | 7 | 8 |
| 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 2 |
|
| | 160.4 | -16.5 | 49.1 | -35.6 | -37.6 | 195.4 | -21.7 | 74.0 | -7.7 | 10.7 | 19.9 |
| 11.5 | 10.9 | 9.1 | 9.1 | 11.3 | 7.1 | 17.7 | 13.8 | 15.4 | 17.5 | 18.3 | 23.1 |
| 0.3 | 0.9 | 0.7 | 1.1 | 0.7 | 0.4 | 1.3 | 1.0 | 1.7 | 1.6 | 1.8 | 2.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| 29 | 31 | 33 | 36 | 37 | 38 | 42 | 44 | 49 | 54 | 59 | 61 |
Current Liabilities Current LiabilitiesCr | 76 | 75 | 63 | 63 | 66 | 72 | 76 | 78 | 96 | 95 | 91 | 98 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 17 | 30 | 30 | 30 | 24 | 23 | 23 | 23 | 20 | 19 | 15 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 124 | 143 | 134 | 137 | 140 | 141 | 148 | 152 | 173 | 170 | 171 | 175 |
Non Current Assets Non Current AssetsCr | 12 | 9 | 21 | 21 | 22 | 22 | 22 | 23 | 24 | 28 | 25 | 27 |
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 | -15 | 3 | -4 | 1 | 4 | 10 | -2 | -1 | 13 | -2 | 13 |
Investing Cash Flow Investing Cash FlowCr | -2 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 4 |
Financing Cash Flow Financing Cash FlowCr | 16 | -3 | -1 | -2 | -4 | -7 | 4 | 1 | -2 | -7 | -16 |
|
Free Cash Flow Free Cash FlowCr | -15 | 3 | -4 | 1 | 4 | 10 | -2 | -1 | 13 | -2 | 13 |
| -1,591.7 | 113.0 | -197.0 | 48.8 | 218.7 | 858.6 | -61.1 | -24.8 | 266.9 | -51.2 | 268.1 |
CFO To EBITDA CFO To EBITDA% | -2,158.6 | 53.8 | -71.6 | 18.8 | 72.5 | 208.3 | -30.1 | -12.8 | 145.2 | -24.2 | 146.9 |
| 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 | 50 | 33 | 42 | 57 | 64 | 67 | 44 | 70 | 56 | 101 | 92 |
Price To Earnings Price To Earnings | 53.9 | 13.9 | 21.1 | 18.9 | 33.0 | 55.5 | 12.6 | 25.2 | 11.5 | 22.7 | 18.8 |
Price To Sales Price To Sales | 6.3 | 1.5 | 1.9 | 1.7 | 3.8 | 3.9 | 2.2 | 3.5 | 1.8 | 4.0 | 3.4 |
Price To Book Price To Book | 0.9 | 0.6 | 0.7 | 0.9 | 1.0 | 1.0 | 0.6 | 1.0 | 0.7 | 1.2 | 1.1 |
| 132.7 | 13.7 | 15.0 | 12.9 | 18.5 | 20.9 | 12.1 | 21.6 | 10.4 | 15.7 | 14.1 |
Profitability Ratios Profitability Ratios |
| 448.0 | 121.3 | 219.0 | 94.3 | 117.6 | 91.5 | 116.8 | 102.8 | 119.7 | 167.5 | 95.9 |
| 8.5 | 23.0 | 24.9 | 23.6 | 34.1 | 29.1 | 35.9 | 26.6 | 28.3 | 37.0 | 33.4 |
| 11.5 | 10.9 | 9.1 | 9.1 | 11.3 | 7.1 | 17.7 | 13.8 | 15.4 | 17.5 | 18.3 |
| 1.5 | 5.6 | 5.2 | 7.2 | 5.5 | 4.8 | 6.3 | 5.0 | 7.2 | 7.2 | 7.4 |
| 1.6 | 4.1 | 3.3 | 4.7 | 3.0 | 1.8 | 5.1 | 3.8 | 6.3 | 5.5 | 5.7 |
| 0.7 | 1.6 | 1.3 | 1.9 | 1.2 | 0.7 | 2.1 | 1.6 | 2.4 | 2.2 | 2.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Shri Krishna Devcon Limited (**SKDL**) is a **BSE-listed** (Scrip Code: **531080**) real estate developer headquartered in **Mumbai**, with a significant operational base in **Indore**. The company specializes in the end-to-end development of residential townships, housing projects, and commercial premises. SKDL operates through a combination of direct execution and strategic partnerships, focusing on high-growth urban corridors in **Maharashtra** and **Madhya Pradesh**.
---
### **Core Business Model & Revenue Architecture**
SKDL operates under a **single primary segment: Real Estate Business**, as defined by **Ind AS 108**. The business model encompasses the entire property lifecycle, from strategic land acquisition to construction and final transfer of control to customers.
* **Revenue Recognition Policy:** In accordance with **Ind AS 115**, revenue is recognized **over time**. This is based on the fulfillment of performance obligations that do not create assets with alternative uses, provided the company has an enforceable right to payment for work completed to date.
* **Operational Philosophy:** The company prioritizes **sales velocity** and timely project delivery. By maintaining a lean core team of **9 permanent employees** and leveraging external contractors, SKDL minimizes fixed overheads while scaling operations.
* **Resource Conservation:** To support future expansion and working capital requirements, the Board has recommended **no dividend** for the financial year ended **March 31, 2025**, opting to reinvest all surplus into the project pipeline.
---
### **Strategic Growth Drivers & Market Opportunities**
SKDL is positioning itself to capitalize on the structural transformation of the Indian real estate market. The company has sought shareholder approval to increase investment and lending limits to an aggregate of **Rs. 500 Crores** to fund strategic expansion.
#### **Targeted Market Segments**
* **Residential & Commercial:** Focusing on **Affordable and Mid-segment housing** and commercial office spaces/shopping malls.
* **Emerging Asset Classes:** Exploring **Co-living, Co-working spaces**, and **Warehousing/Logistics parks** to meet the demands of the e-commerce boom and urban migration.
* **PropTech & Sustainability:** Integrating digital marketing, virtual tours, and **Green Growth** construction practices to enhance operational efficiency and meet environmental standards.
#### **Alignment with Government Initiatives**
The company’s growth trajectory is heavily supported by central infrastructure and housing funds:
| Initiative / Fund | Allocated Amount / Target | Strategic Relevance to SKDL |
| :--- | :--- | :--- |
| **PM Awas Yojana Urban 2.0** | **Rs. 10 Lakh Crore** | Housing for **1 Crore** urban families; direct boost to affordable segment. |
| **Urban Challenge Fund** | **Rs. 1 Lakh Crore** | Focus on city redevelopment and infrastructure growth hubs. |
| **Swamih Fund II** | **Rs. 15,000 Crore** | Liquidity support for reviving stalled mid-income housing projects. |
| **Smart City Project** | **100 Smart Cities** | Prime opportunities for urban development in key hubs like Indore. |
---
### **Financial Performance & Capital Structure**
Following a contraction in FY 2023-24, the company demonstrated a recovery in revenue and profitability in the most recent fiscal year.
#### **Consolidated Financial Summary**
| Particulars (₹ Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **27.43** | **25.92** | **32.19** |
| **Profit Before Tax (PBT)** | **6.52** | **6.44** | **6.61** |
| **Profit After Tax (PAT)** | **4.92** | **4.45** | **4.82** |
| **Revenue Growth (YoY)** | **+5.86%** | **-19.49%** | **+51.23%** |
#### **Debt and Liquidity Profile**
As of **March 31, 2025**, SKDL manages total financial liabilities of **₹5,740.67 Lakhs**.
* **Borrowings:** Totaled **₹3,900.97 Lakhs**, with **₹2,014.58 Lakhs** being payable on demand.
* **Unsecured Loans:** Includes **₹10.66 Crore** (as of March 2024) from Directors, which are interest-free and repayable on demand.
* **Secured Debt:** Includes a **GECL Loan** from **SBI** (secured by 15 plots in Indore) and vehicle financing from **Axis Bank**.
* **Working Capital:** The company has not utilized working capital loans exceeding **Rs. 5 crores** from banks or financial institutions.
---
### **Asset Composition & Project Portfolio**
SKDL’s balance sheet is characterized by high inventory levels rather than immovable fixed assets, reflecting its nature as a developer.
| Inventory Category (₹ Lakhs) | FY 2023-24 | FY 2022-23 | Valuation Basis |
| :--- | :--- | :--- | :--- |
| **Work-in-Progress** | **11,857.51** | **9,966.10** | Lower of Cost or NRV |
| **Finished Goods** | **1,762.47** | **1,920.38** | Lower of Cost or NRV |
| **Trading Stock** | **330.97** | **345.50** | Lower of Cost or NRV |
**Key Active Projects:**
* **Shrikrishna Corridor**
* **Shri Krishna Enclave**
* **Shri Krishna Emerald Greens (I & II)**
* **Shrikrishna Premium Corridor**
---
### **Corporate Structure & Governance**
The company utilizes a partnership model to execute specific projects, allowing for shared risk and localized expertise.
**Associate Partnership Firms:**
* **M/s. Avani Buildcon**
* **M/s. Maa Shipra Enterprises**
* **M/s. Rose Builtech**
* **M/s. Shrikrishna Buildcon:** Reconstituted on **September 20, 2024**; SKDL’s stake reduced from **60% to 28.5%**, reclassifying it from a subsidiary to an **associate**.
**Governance Standards:**
* **Board Composition:** Maintains a **50% Independent Director** ratio.
* **Remuneration:** The Managing Director’s remuneration increased by **33.33%** in FY24, with a ratio to median employee pay of **20.65:1**.
* **Compliance:** The company has **no foreign exchange exposure** and does not engage in commodity hedging. A minor secretarial delay regarding a **SEBI-mandated** contingency insurance policy was rectified in **June 2024**.
---
### **Risk Management Framework**
SKDL faces risks inherent to the Indian real estate sector, which management mitigates through a structured internal control system.
* **Market & Demand Risk:** Risks of **unsold inventory** due to the gap between property prices and urban income growth.
* **Interest Rate Sensitivity:** While the company uses primarily fixed-rate instruments, a **50 bps** increase in floating rates in previous years showed a minimal impact of **₹0.04 Cr** on PBT.
* **Credit Risk:** Management reports **no expected credit loss** on trade receivables, as they are tied to property sales with clear transfer-of-control milestones.
* **Regulatory Risk:** Ongoing compliance with **RERA**, **GST**, and environmental norms is critical to avoiding project delays.
* **Liquidity Risk:** Managed through a mix of internal accruals, related party loans, and trade payables (typically settled within **30-90 days**).