Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Tirupati Sarjan Ltd

TIRSARJ
BSE
9.39
0.11%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Tirupati Sarjan Ltd

TIRSARJ
BSE
9.39
0.11%
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
31Cr
Close
Close Price
9.39
Industry
Industry
Construction - Housing
PE
Price To Earnings
6.39
PS
Price To Sales
0.14
Revenue
Revenue
216Cr
Rev Gr TTM
Revenue Growth TTM
-0.09%
PAT Gr TTM
PAT Growth TTM
3.19%
Peer Comparison
How does TIRSARJ stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
TIRSARJ
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
552642557241495378313869
Growth YoY
Revenue Growth YoY%
56.810.7-16.987.631.461.417.9-2.08.2-25.2-22.929.1
Expenses
ExpensesCr
532238526938465075283566
Operating Profit
Operating ProfitCr
234333343223
OPM
OPM%
2.912.68.55.33.97.26.06.63.57.66.64.5
Other Income
Other IncomeCr
000010100000
Interest Expense
Interest ExpenseCr
122121221111
Depreciation
DepreciationCr
000010000000
PBT
PBTCr
011222222212
Tax
TaxCr
000010101001
PAT
PATCr
011111121111
Growth YoY
PAT Growth YoY%
-80.026.7-57.7719.0287.059.29.116.951.7-12.4-4.6-7.2
NPM
NPM%
0.43.02.42.41.22.92.22.81.73.42.72.0
EPS
EPS
0.10.20.30.40.30.40.30.50.40.30.30.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1621181311651401206691157194222216
Growth
Revenue Growth%
27.3-27.210.526.5-15.3-14.6-44.838.272.223.414.4-2.8
Expenses
ExpensesCr
1501081181501261085681145181209205
Operating Profit
Operating ProfitCr
121012151411101012131211
OPM
OPM%
7.68.39.48.910.39.614.711.57.46.55.54.9
Other Income
Other IncomeCr
355222121221
Interest Expense
Interest ExpenseCr
567788898754
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
1089975224677
Tax
TaxCr
323322111222
PAT
PATCr
766653123455
Growth
PAT Growth%
8.9-15.86.5-7.2-6.2-42.3-62.548.479.130.630.6-5.9
NPM
NPM%
4.24.84.63.43.82.51.71.91.92.02.32.3
EPS
EPS
2.82.61.91.71.60.90.30.50.91.21.61.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
131517171717171717171717
Reserves
ReservesCr
293444495457596164687375
Current Liabilities
Current LiabilitiesCr
91104100918583665686846676
Non Current Liabilities
Non Current LiabilitiesCr
16209112430363942504037
Total Liabilities
Total LiabilitiesCr
151174169168180187177172208218195205
Current Assets
Current AssetsCr
1271461099686958585120130107121
Non Current Assets
Non Current AssetsCr
232861729492918788898884
Total Assets
Total AssetsCr
151174169168180187177172208218195205

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4-1142-512-3108617
Investing Cash Flow
Investing Cash FlowCr
34110-11-1-6-32
Financing Cash Flow
Financing Cash FlowCr
2-3-5-16-80-14-1-2-17
Net Cash Flow
Net Cash FlowCr
9-11-1223-2-5111
Free Cash Flow
Free Cash FlowCr
3-1231-611-383416
CFO To PAT
CFO To PAT%
60.6-199.666.028.9-86.2389.2-239.2591.4253.6158.6325.0
CFO To EBITDA
CFO To EBITDA%
33.0-114.632.511.0-31.5103.1-28.095.366.150.1137.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4975786044142324304145
Price To Earnings
Price To Earnings
7.313.312.910.78.44.520.314.29.910.38.8
Price To Sales
Price To Sales
0.30.60.60.40.30.10.30.30.20.20.2
Price To Book
Price To Book
1.21.51.30.90.60.20.30.30.40.50.5
EV To EBITDA
EV To EBITDA
4.49.18.76.26.14.77.56.97.27.87.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
45.463.455.149.465.367.773.971.761.055.457.3
OPM
OPM%
7.68.39.48.910.39.614.711.57.46.55.5
NPM
NPM%
4.24.84.63.43.82.51.71.91.92.02.3
ROCE
ROCE%
17.917.018.015.512.810.77.79.08.78.89.3
ROE
ROE%
15.911.610.08.57.44.11.52.23.84.75.8
ROA
ROA%
4.53.33.63.32.91.60.61.01.41.82.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Tirupati Sarjan Limited is an **ISO 9001:2008** certified real estate and infrastructure development firm headquartered in Ahmedabad, Gujarat. Established in **1995**, the company has evolved from a regional residential developer into a multi-state infrastructure player. It specializes in providing affordable housing for middle-class families while simultaneously executing complex government contracts for civic and institutional infrastructure. --- ### **Core Business Verticals and Service Portfolio** While the company reports under a single primary segment (**Construction/Project activities**) as per **IND AS-108**, it maintains two distinct operational pillars: * **Real Estate Development:** Focuses on the end-to-end development of residential bungalows, apartments, and commercial complexes. To date, the company has successfully executed **100+ projects**, primarily in **North Gujarat**. * **Infrastructure Division:** Established in **2008-09**, this division leverages government tenders to construct: * **Educational & Medical Campuses:** Hospitals, colleges, and institutional townships. * **Civic Infrastructure:** Roads, canals, bridges, drains, and culverts. * **Institutional Buildings:** Guest houses, circuit houses, and specialized government facilities. --- ### **Geographic Footprint and Market Reach** The company maintains a dominant regional presence in **North Gujarat** (including Ahmedabad) but has strategically expanded its infrastructure operations across India and previously into East Africa: * **Domestic Presence:** Gujarat, Rajasthan, Goa, Maharashtra, Diu, and Tamil Nadu. * **International Footprint:** Operates through its subsidiary, **Tirupati Development (U) Ltd**, in **Uganda**. (Note: This asset is currently slated for divestment). --- ### **Strategic Realignment and Growth Catalysts** Tirupati Sarjan is currently undergoing a strategic pivot to streamline its portfolio and enhance domestic profitability: * **Divestment of International Assets:** The Board has approved the sale of the company's **entire stake** in **M/s. Tirupati Uganda Development Limited**. This marks a definitive exit from the **Uganda market** to consolidate resources and management focus on Indian operations. * **Government Tender Prioritization:** A primary growth pillar is the aggressive pursuit of **government infrastructure projects**, capitalizing on the Indian government's increased capital expenditure in the construction sector. * **Operational Excellence:** The strategy emphasizes delivering projects within **allocated budgets** and **stipulated timelines** to ensure **sustainable profitability** over aggressive, volume-based expansion. * **Governance Renewal:** The company is actively strengthening its board with **Independent Directors** (e.g., Ms. Ishali Desai) to improve regulatory oversight and strategic guidance. --- ### **Financial Performance and Capital Management** The company has demonstrated significant top-line growth, though it maintains a conservative dividend policy to fund future projects through internal accruals. **Standalone Financial Highlights (₹ Lacs):** | Particulars | FY 2023-24 | FY 2022-23 | FY 2021-22* | | :--- | :--- | :--- | :--- | | **Net Sales** | **19,375.43** | **15,706.46** | ~9,350.00 | | **Total Income** | **19,525.86** | **15,842.40** | **9,592.00** | | **PBDIT** | **1,416.52** | **1,295.60** | - | | **PAT (Net Profit)** | **394.85** | **302.23** | **168.80** | *\*FY22 figures derived from reported growth percentages of 65% in income and 79% in PAT for FY23.* **Debt and Interest Risk Profile (₹ Lacs):** | Instrument Type | As at March 31, 2025 | As at March 31, 2024 | | :--- | :--- | :--- | | **Fixed-rate Financial Assets** | **10,510.99** | **12,404.64** | | **Fixed-rate Financial Liabilities** | **4,340.54** | **5,014.07** | | **Variable-rate Financial Liabilities** | **4,731.31** | **5,994.78** | * **Credit Exposure:** Maximum credit risk exposure stood at **₹102.45 crore** as of March 31, 2025. * **Inventory:** Valued at **₹83.54 crore** (as of March 2023), carried at the lower of cost or Net Realizable Value (NRV). * **Related Party Loans:** Holds a non-current loan of **₹3,161.86 Lacs** to its Uganda subsidiary. Interest (originally **10.5% p.a.**) has been suspended since 2017 due to the subsidiary's losses. --- ### **Operational Risks and Contingent Liabilities** The company faces several legal and financial headwinds that require active management: **Major Legal and Contractual Disputes:** * **IOCL Dispute:** The company is contesting a **₹8.69 crore** provisional claim from **Indian Oil Corporation Ltd (IOCL)** following a contract termination at an LPG Bottling Plant in Andhra Pradesh. At termination, **₹14.64 crore** of the **₹57.70 crore** project remained uncompleted. * **Tax Litigation:** * **GST:** A disputed demand of **₹5.98 crore** is currently under appeal. * **Service Tax:** **₹2.39 crore** remains under litigation. * **Income Tax:** **Section 156** demand notices were received in **March 2026**; appeals are in process. * **Corporate Guarantees:** The company has issued a guarantee of **₹38.03 crore** to secure credit facilities for its Uganda operations. --- ### **Governance and Compliance Track Record** Recent fiscal years have seen challenges regarding regulatory adherence and internal reporting: * **SEBI (LODR) Compliance:** The company has faced **BSE fines** for failing to maintain the required number of **Independent Directors** and for delays in appointing a qualified **Company Secretary** (Regulation 6(1)). * **Disclosure Lapses:** In **April 2026**, the company failed to disclose material **Income Tax** demand notices within the mandated **24-hour** window, citing administrative oversight. * **Reporting Failures:** The company was unable to file **FLA Returns** due to missing data from foreign entities and failed to prepare **Consolidated Financial Statements** for the year ended **March 31, 2023**. * **Internal Controls:** Despite reporting lapses, the company maintains a robust system for physical verification of **Property, Plant, and Equipment** and **Inventory**, with no material fraud reported in recent audit cycles. --- ### **Investment Summary Table** | Feature | Details | | :--- | :--- | | **Listing** | **BSE (Bombay Stock Exchange)** | | **Total Equity Shares** | **32,998,025** (as of March 31, 2024) | | **Dematerialization** | **98.65%** (63.31% NSDL, 35.34% CDSL) | | **Key Luxury Asset** | **Tirupati Akruti Greenz**, Ahmedabad | | **Primary Risk** | High concentration of **contingent liabilities** and **regulatory fines** | | **Primary Opportunity** | Divestment of African assets to focus on high-margin **Indian Govt. Infrastructure** |