Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹4Cr
Finance - Investment/Others
Rev Gr TTM
Revenue Growth TTM
251.06%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHRINIWAS
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% | 28.6 | 0.0 | -100.0 | -46.1 | 44.4 | -100.0 | | 57.1 | 53.9 | | 47.8 | 254.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,049 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 33.3 | -514.3 | | 28.6 | 61.5 | | 52.2 | 72.7 | 25.0 | 1,45,770.8 | 108.8 | 84.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1,164 | 1,050 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | -1,900.0 | -140.0 | -50.0 | -669.2 | 97.2 | 600.0 | -400.0 | -1,16,261.0 | 1,04,95,500.0 | 270.0 | 466.7 |
| -144.4 | -514.3 | | 42.9 | -769.2 | | 43.5 | -81.8 | -5,81,805.0 | 1,45,769.4 | 108.8 | 84.6 |
| -0.2 | -0.9 | -0.1 | 0.0 | -1.5 | 0.0 | 0.1 | -0.1 | -2,911.2 | 437.6 | 0.1 | 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 |
|---|
|
| 0.0 | 0.3 | -8.0 | -100.0 | | -33.2 | -14.5 | -0.7 | 21.0 | -12.3 | 76.0 | 209.7 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 1,164 | -1,049 |
Operating Profit Operating ProfitCr |
| 9.3 | 17.7 | 38.8 | | 47.3 | -224.4 | 57.8 | 52.7 | 42.6 | -498.6 | -2,18,412.0 | 63,654.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -4 | 4 | -1 | 0 | 0 | 0 | -1 | -1,164 | -113 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -95.7 | 398.1 | 230.7 | -4,133.3 | 200.9 | -117.6 | 104.2 | 326.7 | -109.6 | -10,438.0 | -85,497.0 | 90.3 |
| 1.4 | 7.0 | 25.0 | | 850.4 | -223.6 | 11.0 | 47.1 | -3.7 | -449.1 | -2,18,435.4 | -6,870.9 |
| 0.0 | 0.1 | 0.2 | -10.6 | 10.7 | -1.9 | 0.1 | 0.2 | 0.0 | -2.1 | -2,911.2 | -2,473.3 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 24 |
| 0 | 0 | 0 | -4 | 0 | -1 | -1 | -1 | -1 | -2 | -1,165 | -116 |
Current Liabilities Current LiabilitiesCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,163 | |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 1,165 | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | |
Non Current Assets Non Current AssetsCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 1,165 | |
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 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,163 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1,163 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| -326.2 | -312.4 | -24.4 | 0.3 | -2.5 | 104.2 | 190.2 | -54.8 | -959.7 | 23.9 | 0.0 |
CFO To EBITDA CFO To EBITDA% | -49.3 | -122.5 | -15.7 | 9.0 | -44.2 | 103.8 | 36.1 | -49.0 | 84.3 | 21.6 | 0.0 |
| 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 | 16 | 0 | 15 | 0 | 0 | 0 | 0 | 5 | 6 | 7 | 4 |
Price To Earnings Price To Earnings | 1,952.5 | 0.0 | 148.5 | 0.0 | 0.0 | 0.0 | 0.0 | 35.9 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 33.9 | 0.0 | 35.9 | 0.0 | 0.0 | 0.0 | 0.0 | 16.8 | 18.5 | 18.2 | 6.9 |
Price To Book Price To Book | 3.9 | 0.0 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.9 | 3.4 | 0.0 |
| 367.5 | 5.1 | 95.6 | -2.1 | -0.4 | 0.0 | -1.4 | 29.9 | 33.8 | -4.2 | -1.0 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 9.3 | 17.7 | 38.8 | | 47.3 | -224.4 | 57.8 | 52.7 | 42.6 | -498.6 | -2,18,412.0 |
| 1.4 | 7.0 | 25.0 | | 850.4 | -223.6 | 11.0 | 47.1 | -3.7 | -449.1 | -2,18,435.4 |
| 0.1 | 1.1 | 3.5 | -1,901.8 | 102.8 | -21.9 | 2.1 | 4.3 | 0.2 | -57.5 | -62,943.8 |
| 0.2 | 0.8 | 2.5 | 5,245.8 | 101.9 | -21.8 | 0.9 | 3.9 | -0.4 | -64.1 | 100.2 |
| 0.2 | 0.7 | 2.4 | -97.5 | 100.4 | -21.7 | 0.9 | 3.8 | -0.3 | -38.2 | -99.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Shri Niwas Leasing and Finance Limited is a **BSE-listed Non-Banking Financial Company (NBFC)** (Scrip Code: **538897**) originally incorporated in **1984**. The company operates under **RBI Registration No. 14.00808** (dated May 20, 1998) and is currently undergoing a transformative capital restructuring phase to pivot from a small-cap base toward a more robust financial position.
---
### **Core Business Verticals and Revenue Streams**
The company employs a multi-pronged approach to financial services, balancing low-risk distribution with higher-risk lending and market-linked activities:
* **Credit Facilities & Lending:** Originates **unsecured personal loans** and **corporate loans**. While the company maintains regular repayment schedules for most accounts, recent audits noted that specific repayment stipulations were not formally defined for certain loan agreements.
* **Investment & Equity Trading:** Actively engages in the **sale and purchase of equity shares**. The company maintains a portfolio across various asset classes to generate returns via **dividends and interest**.
* **Structured Finance:** Provides cost-effective, **long-term finance and trading solutions** through structured products typically unavailable through traditional banking channels.
* **Financial Product Distribution:** Acts as a third-party distributor for financial products, a segment categorized as a **lowest balance sheet risk** activity.
* **Real Estate Exposure:** Maintains a strategic investment of **₹14,45,630** in **BEST REALITY (LLP)**.
---
### **Strategic Capital Expansion & Rights Issue (2023–2025)**
The company is executing a massive equity expansion to fund future growth and improve liquidity. This is centered around a **10:1 Rights Issue**, which represents a significant dilution but provides a substantial capital cushion.
| Parameter | Details |
| :--- | :--- |
| **Authorized Share Capital** | **₹44,00,00,000** (4.40 Crore shares of ₹10 each) |
| **Rights Issue Size** | Up to **3,99,70,000** Equity Shares |
| **Aggregate Issue Value** | Up to **₹39.97 Crore** (₹3,997 Lakhs) |
| **Issue Price** | **₹10** per share |
| **Payment Structure** | **Partly paid-up**: **₹5** on application; **₹5** in subsequent calls |
| **Rights Ratio** | **10:1** (10 new shares for every 1 share held) |
| **Record Date** | **February 27, 2025** |
| **Allotment Date** | **April 09, 2025** |
Beyond equity, the Board is actively considering **debt financing** via loans from corporate entities as of **August 2024** to further fuel expansion.
---
### **Financial Performance & Asset Quality**
The company has recently faced profitability challenges, resulting in a lack of transfers to general reserves and no dividend recommendations for the current cycle.
**Comparative Earnings Summary:**
| Metric (₹ in Thousands) | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Total Turnover / Revenue** | **4,727** | **3,457** | **3,238** |
| **Net Profit / (Loss)** | **(13,594)** | **(129)** | **(Not Disclosed)** |
| **Interest Income** | **-** | **2,227** | **2,689** |
| **Sale of Shares** | **-** | **643** | **-** |
| **Dividend Income** | **-** | **7** | **386** |
**Capital Adequacy and Liquidity:**
* **Capital Adequacy Ratio:** As of August 2024, the company reports an exceptionally high **Total Capital Fund to Risk Weighted Assets** of **176.63%**.
* **Capital Composition:** Composed of **Tier-I Capital (111.59%)** and **Tier-II Capital (65.04%)**.
* **Inventory Growth:** Closing inventory of shares increased significantly to **₹15,87,000** in FY23, up from **₹1,80,000** the previous year.
---
### **Risk Profile and Solvency Concerns**
Investors should note that the company is navigating a period of **financial stress**, with the Board expressing formal doubt regarding the ability to meet existing liabilities.
* **Asset Realization Risks:** There is significant uncertainty regarding the realization of **financial assets**, including **debtors** and **other loans and advances**.
* **Provisioning Gaps:** The company has **not made provisions for bad debts** despite recovery doubts, opting to continue recovery efforts instead.
* **Unrecognized Liabilities:** The company failed to recognize **interest expenses** on **unsecured borrowings** totaling **₹20.07 Lakhs**.
* **Market Volatility:** Short-term capital gains on share sales dropped to **NIL** in the most recent period, highlighting the volatility of the trading segment.
* **Macroeconomic Threats:** Vulnerability to global fund flows, rising inflation, and intense competition in the financial services sector.
---
### **Governance, Compliance, and Regulatory Status**
The company operates under a professional board led by **Ms. Rajni Tanwar (Managing Director)** and **Mr. Surendra Kumar Jain (Director)**.
* **Regulatory Adherence:** Complies with **RBI Directions, 2016** and **Ind AS** accounting standards.
* **Credit Monitoring:** Maintains memberships with all four RBI-authorized bureaus: **CIBIL, Equifax, Experian, and CRIF High Mark**.
* **Exemptions:** Due to its size (Paid-up capital < **₹10 Crore**; Net Worth < **₹25 Crore**), the company is exempt from **SEBI (LODR) Regulations 17 to 27** regarding certain corporate governance disclosures.
* **Operational Efficiency:** Reports **NIL** expenditure on **Energy Conservation** or **Technology Absorption**, and has no **Foreign Exchange** earnings or outgo.
* **Dematerialization:** **88.99%** of shares are held in electronic mode (**ISIN: INE201F01015**).
* **Public Deposits:** The company is a **non-deposit-taking NBFC** and holds **zero** public or fixed deposits.