Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Shri Niwas Leasing & Finance Ltd

SHRINIWAS
BSE
10.13
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Shri Niwas Leasing & Finance Ltd

SHRINIWAS
BSE
10.13
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
4Cr
Close
Close Price
10.13
Industry
Industry
Finance - Investment/Others
PE
Price To Earnings
PS
Price To Sales
2.45
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
251.06%
PAT Gr TTM
PAT Growth TTM
11,237.00%
Peer Comparison
How does SHRINIWAS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SHRINIWAS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000000000100
Growth YoY
Revenue Growth YoY%
28.60.0-100.0-46.144.4-100.057.153.947.8254.6
Expenses
ExpensesCr
000000000-1,04900
Operating Profit
Operating ProfitCr
0000000001,05000
OPM
OPM%
33.3-514.328.661.552.272.725.01,45,770.8108.884.6
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000-1000-1,1641,05000
Tax
TaxCr
000000000000
PAT
PATCr
0000-1000-1,1641,05000
Growth YoY
PAT Growth YoY%
-1,900.0-140.0-50.0-669.297.2600.0-400.0-1,16,261.01,04,95,500.0270.0466.7
NPM
NPM%
-144.4-514.342.9-769.243.5-81.8-5,81,805.01,45,769.4108.884.6
EPS
EPS
-0.2-0.9-0.10.0-1.50.00.1-0.1-2,911.2437.60.10.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
000010000012
Growth
Revenue Growth%
0.00.3-8.0-100.0-33.2-14.5-0.721.0-12.376.0209.7
Expenses
ExpensesCr
00000100021,164-1,049
Operating Profit
Operating ProfitCr
00000-1000-2-1,1631,050
OPM
OPM%
9.317.738.847.3-224.457.852.742.6-498.6-2,18,412.063,654.6
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000-44-1000-1-1,164-113
Tax
TaxCr
000000000000
PAT
PATCr
000-44-1000-1-1,164-113
Growth
PAT Growth%
-95.7398.1230.7-4,133.3200.9-117.6104.2326.7-109.6-10,438.0-85,497.090.3
NPM
NPM%
1.47.025.0850.4-223.611.047.1-3.7-449.1-2,18,435.4-6,870.9
EPS
EPS
0.00.10.2-10.610.7-1.90.10.20.0-2.1-2,911.2-2,473.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4444444444424
Reserves
ReservesCr
000-40-1-1-1-1-2-1,165-116
Current Liabilities
Current LiabilitiesCr
01000000001,163
Non Current Liabilities
Non Current LiabilitiesCr
00040000011,165
Total Liabilities
Total LiabilitiesCr
45444344441,1671,187
Current Assets
Current AssetsCr
00000000222
Non Current Assets
Non Current AssetsCr
44444333221,165
Total Assets
Total AssetsCr
45444344441,1671,187

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
00000-100000
Investing Cash Flow
Investing Cash FlowCr
0000000000-1,163
Financing Cash Flow
Financing Cash FlowCr
00000100101,163
Net Cash Flow
Net Cash FlowCr
00000000100
Free Cash Flow
Free Cash FlowCr
00000-100000
CFO To PAT
CFO To PAT%
-326.2-312.4-24.40.3-2.5104.2190.2-54.8-959.723.90.0
CFO To EBITDA
CFO To EBITDA%
-49.3-122.5-15.79.0-44.2103.836.1-49.084.321.60.0

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1601500005674
Price To Earnings
Price To Earnings
1,952.50.0148.50.00.00.00.035.90.00.00.0
Price To Sales
Price To Sales
33.90.035.90.00.00.00.016.818.518.26.9
Price To Book
Price To Book
3.90.03.70.00.00.00.01.41.93.40.0
EV To EBITDA
EV To EBITDA
367.55.195.6-2.1-0.40.0-1.429.933.8-4.2-1.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
9.317.738.847.3-224.457.852.742.6-498.6-2,18,412.0
NPM
NPM%
1.47.025.0850.4-223.611.047.1-3.7-449.1-2,18,435.4
ROCE
ROCE%
0.11.13.5-1,901.8102.8-21.92.14.30.2-57.5-62,943.8
ROE
ROE%
0.20.82.55,245.8101.9-21.80.93.9-0.4-64.1100.2
ROA
ROA%
0.20.72.4-97.5100.4-21.70.93.8-0.3-38.2-99.7
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.