Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Shristi Infrastructure Development Corporation Ltd

SHRISTI
BSE
31.46
0.67%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Shristi Infrastructure Development Corporation Ltd

SHRISTI
BSE
31.46
0.67%
30 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
70Cr
Close
Close Price
31.46
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
PS
Price To Sales
0.73
Revenue
Revenue
96Cr
Rev Gr TTM
Revenue Growth TTM
562.87%
PAT Gr TTM
PAT Growth TTM
-154.74%
Peer Comparison
How does SHRISTI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SHRISTI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
43434361-3113141941211617
Growth YoY
Revenue Growth YoY%
-60.2-33.3-33.011.3-173.5-70.2-66.8-69.3231.963.113.8-9.0
Expenses
ExpensesCr
40404464-114172590201518
Operating Profit
Operating ProfitCr
33-1-3-30-1-3-6-4821-1
OPM
OPM%
6.87.0-3.2-4.596.9-6.8-20.2-33.4-117.17.24.0-5.0
Other Income
Other IncomeCr
-90054005260000
Interest Expense
Interest ExpenseCr
1588843555444
Depreciation
DepreciationCr
6666-180000000
PBT
PBTCr
-27-11-15-1224-4-3-97-3-3-5
Tax
TaxCr
211210100000
PAT
PATCr
-29-12-16-1423-4-3-97-3-3-5
Growth YoY
PAT Growth YoY%
81.448.5-10.917.4181.162.378.735.1-69.540.95.050.6
NPM
NPM%
-66.8-27.5-37.6-23.1-73.8-34.7-24.1-48.817.1-12.6-20.2-26.5
EPS
EPS
-13.9-7.2-9.6-8.67.2-3.8-4.5-0.31.7-2.1-4.5-2.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1541971741793093512682772261158796
Growth
Revenue Growth%
1.028.2-12.03.272.313.8-23.73.5-18.6-48.9-24.59.6
Expenses
ExpensesCr
108145136149252291249259208147146143
Operating Profit
Operating ProfitCr
465338305760191818-31-58-47
OPM
OPM%
29.826.721.816.818.517.17.06.68.0-27.3-67.1-49.3
Other Income
Other IncomeCr
47862-19-14-21246160
Interest Expense
Interest ExpenseCr
46554233681186520766281817
Depreciation
DepreciationCr
11002516252625000
PBT
PBTCr
4433-33-74-63-228-94-36-15-4
Tax
TaxCr
1101-121625-144400
PAT
PATCr
3222-21-91-89-214-98-40-15-3
Growth
PAT Growth%
-4.6-11.67.8-19.0-1,159.1-332.82.5-141.454.358.962.178.0
NPM
NPM%
1.71.11.41.1-6.8-25.9-33.0-77.0-43.3-34.8-17.5-3.5
EPS
EPS
1.21.01.10.8-9.4-40.9-39.9-96.3-44.0-18.1-6.9-7.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
222222222222222222222222
Reserves
ReservesCr
39840037737830024099-67-173-136-156-166
Current Liabilities
Current LiabilitiesCr
3242714454735144134511,2401,282456260241
Non Current Liabilities
Non Current LiabilitiesCr
4196216908011,0481,0171,014460404364362363
Total Liabilities
Total LiabilitiesCr
1,1651,3161,5861,7251,9281,7071,5811,6031,477710491464
Current Assets
Current AssetsCr
538555649604782651651696629478275251
Non Current Assets
Non Current AssetsCr
6277619361,1201,1461,056929906848232217213
Total Assets
Total AssetsCr
1,1651,3161,5861,7251,9281,7071,5811,6031,477710491464

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
162357-16-2551432233697190
Investing Cash Flow
Investing Cash FlowCr
-75-58-366-9354-810-6177255
Financing Cash Flow
Financing Cash FlowCr
422933783210-140-30-18-88-811-97
Net Cash Flow
Net Cash FlowCr
-17-528-2710-5310-2-14-1
Free Cash Flow
Free Cash FlowCr
-47-2756-150-28914223336961790
CFO To PAT
CFO To PAT%
631.01,013.82,311.0-827.31,212.2-157.3-24.8-15.6-70.9-177.3-593.4
CFO To EBITDA
CFO To EBITDA%
35.343.7149.6-54.4-446.0237.3117.4180.9386.4-226.4-154.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
253242777617418211124112459482
Price To Earnings
Price To Earnings
102.7106.9318.2312.30.00.00.00.00.00.00.0
Price To Sales
Price To Sales
1.61.24.53.41.40.60.50.40.20.80.9
Price To Book
Price To Book
0.60.61.91.51.30.81.0-2.5-0.3-0.8-0.6
EV To EBITDA
EV To EBITDA
14.714.438.147.126.320.864.565.860.7-16.0-7.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
106.477.072.491.0116.8115.8107.8102.496.014.8-17.7
OPM
OPM%
29.826.721.816.818.517.17.06.68.0-27.3-67.1
NPM
NPM%
1.71.11.41.1-6.8-25.9-33.0-77.0-43.3-34.8-17.5
ROCE
ROCE%
5.86.24.03.02.43.30.2-1.9-3.1-2.61.1
ROE
ROE%
0.60.50.60.5-6.5-34.7-72.8480.864.735.511.4
ROA
ROA%
0.20.20.10.1-1.1-5.3-5.6-13.3-6.6-5.7-3.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Shristi Infrastructure Development Corporation Limited is a pan-Indian infrastructure and real estate developer that commenced commercial operations in **1999**. The company specializes in the "self-sustainable" integrated township model, combining residential, commercial, healthcare, and logistics infrastructure. While the company maintains a significant asset base across **12 cities**, it is currently navigating a complex period of financial restructuring, debt defaults, and legal challenges. --- ### I. Core Business Segments & Flagship Assets The company operates primarily through the **Construction and Infrastructure Development** segment. Its portfolio is characterized by large-scale, multi-use developments designed to alleviate urban congestion. #### **Integrated Townships (The 'Shristinagar' Brand)** * **Shristinagar Asansol (West Bengal):** A **90-acre** township with a planned built-up area of **0.8 crore sq. ft.** It currently houses **1,500+ families** (expandable to **5,000**) and integrates the **Sentrum Mall**, **Healthworld Hospital**, and **Srihari Global School**. * **Shristinagar Guwahati (Assam):** The North East’s first integrated township, spanning **250 acres** with a **1.2 crore sq. ft.** built-up area. It features villas, plots, and the recently launched **'Lake Chalet'** and **'Paradise'** residential phases. This asset provides a **1.5x cover** for the company’s listed debentures. #### **Healthcare & Institutional Infrastructure** * **Suasth Multi-Specialty Hospital (Navi Mumbai):** A **400+ bed** facility spanning **5.2 lakh sq. ft.** on **4 acres**, focusing on oncology and transplants. * **Healthworld Hospital (Asansol):** A **550-bed** tertiary care facility integrated into the Asansol township. #### **Logistics & Industrial Parks** * **Raniganj Square (West Bengal):** A **25-acre** highway logistics hub on **NH-2** featuring **5 lakh sq. ft.** of warehousing, a truck terminal, and automobile showrooms. * **Kanchan Janga Integrated Park (Siliguri):** An industrial and logistics hub serving North Bengal. #### **Commercial, Retail & Hospitality** * **The Westin (Kolkata):** A premium **5-star** luxury hotel in New Town, recognized as one of the tallest buildings in the region. * **Mixed-Use Plazas:** Includes **Durgapur City Centre**, **Sentrum Mall (Krishnagar)**, and **Aitorma Sentrum (Agartala)**, which combine retail, office space, and hospitality. --- ### II. Strategic Direction & Operational Model Shristi’s strategy focuses on capturing the projected national demand for **2.5 crore affordable housing units by 2030** while streamlining its corporate structure. * **Self-Sustainable Ecosystems:** The business model relies on creating "cities within cities" where residential demand is supported by in-house schools, hospitals, and retail hubs. * **Asset Monetization & Divestment:** The company is actively exiting non-core assets to improve liquidity. In **November 2024**, it sold its **51,000 shares** in **Haldia Water Services Private Limited**. It also recently exited **Asian Healthcare Services Private Limited**. * **Streamlining Partnerships:** In **FY2024-25**, the company retired from several Joint Ventures, including **Shristi Sam Lan JV**, **Shristi Sam Lan Yogi JV**, **Shristi SPML JV**, and **Shristi Krushi GKR JV**. * **Policy Leveraging:** Management is aligning future funding strategies with **PM Awas Yojana - Urban 2.0** and the new **Small and Medium REITs (SM REITs)** framework to attract fresh capital. --- ### III. Financial Performance & Capital Structure Despite a significant increase in turnover, the company’s financial health is currently categorized by eroded equity and high debt service obligations. #### **Three-Year Financial Summary (Standalone)** | Details (Rs. in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Turnover** | **15,367.66** | **10,949.35** | **5,613.73** | | **Profit After Tax (PAT)** | **(1,001.33)** | **(1,839.53)** | **(7,841.53)** | | **Net Worth** | **(5,695.16)** | **(4,666.99)** | **(2,840.48)** | #### **Debt & Credit Profile** * **Credit Ratings:** Bank facilities are rated **BWR D (Default)**. Secured NCDs are rated **BWR C**. * **Listed NCDs:** **₹145 crore** at **10% p.a.**, maturing **November 30, 2026**. * **Major Lenders:** Significant exposure to **Srei Equipment Finance Limited (SREI)** (**₹250 crore**) and **Union Bank of India**. * **Debt Resolution:** Successfully completed a **One Time Settlement (OTS)** with **DBS Bank India** for **₹41.54 crore** in FY24, resulting in an exceptional income of **₹37.1 crore**. --- ### IV. Critical Risk Factors & Legal Contingencies Investors should note that the company is operating under a **"Going Concern"** uncertainty, with several material subsidiaries undergoing insolvency. #### **Insolvency & Bankruptcy Proceedings** * **Sarga Hotel Private Limited (SHPL):** Ceased to be a subsidiary in **January 2024** following an NCLT-approved resolution plan. However, a corporate guarantee of **₹725.22 crore** remains a point of contention in **Supreme Court mediation**. * **Sarga Udaipur Hotels and Resorts:** Admitted to **CIRP** in **April 2022**. The recoverability of **₹18.66 crore** in loans is uncertain. * **Suasth Health Care Foundation:** Resolution plan approved; the company carries a corporate guarantee risk of **₹253.56 crore**. #### **Audit Qualifications & Unprovided Liabilities** * **Interest Non-Provision:** The company has not recognized interest on SREI borrowings. As of **September 2025**, this unprovided interest totaled **₹111.8 crore**. If recognized, the reported losses would more than double. * **Rishima SA Investments Dispute:** An **ICC Singapore** tribunal awarded a claim against the company. Potential liability stands at **₹761 crore** plus interest, currently under enforcement in the **Delhi High Court**. * **Internal Controls:** Auditors have flagged weaknesses regarding the **impairment of investments** and persistent **delays in statutory dues** (GST and TDS). --- ### V. Management & Governance * **Leadership:** The company is led by **Mr. Sunil Jha (Managing Director)**, a Chartered Accountant whose term was recently extended to **March 2029**. * **Listing:** The company’s equity is listed on the **BSE Limited** and **The Calcutta Stock Exchange Limited**. * **Foreign Investment:** Currently reports **NIL** foreign collaborations or direct investments. * **Operational Outlook:** Management remains focused on restructuring debt and accelerating the "Townhouse" residential launches in Asansol and Guwahati to generate the cash flow required to exit default status.