Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹60Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
-100.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VSFPROJ
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% | 250.0 | -100.0 | -100.0 | -100.0 | 4.8 | | | | -100.0 | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| -57.1 | | | | 140.9 | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 36 | 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 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 30.4 | -540.0 | -400.0 | -185.7 | 22,500.0 | 31.8 | -66.7 | 383.3 | -99.9 | 73.3 | 100.0 | -223.5 |
| -76.2 | | | | 16,290.9 | | | | | | | |
| -0.1 | -0.2 | -0.2 | -0.1 | 34.6 | 0.0 | -0.4 | 0.1 | 0.1 | 0.0 | 0.0 | -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 |
|---|
|
| -80.0 | 104.5 | -86.2 | -100.0 | | -54.7 | 40.1 | -5.2 | -0.9 | -86.5 | -100.0 | |
| 4 | 8 | 1 | 0 | 10 | 1 | 1 | 2 | 2 | 0 | 1 | 0 |
Operating Profit Operating ProfitCr |
| 21.6 | 14.2 | 13.1 | | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 1 |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | -1 | -1 | -7 | 0 | 0 | 0 | 0 | 35 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -111.3 | 336.1 | -295.9 | -97.7 | -681.7 | 100.7 | 222.4 | -152.5 | 117.9 | 2,45,352.8 | -100.8 | 25.2 |
| -2.3 | 2.6 | -37.4 | | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | | |
| -0.1 | 0.3 | -0.5 | -1.6 | -7.9 | 0.1 | 0.2 | -0.1 | 0.0 | 34.1 | -0.2 | -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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 16 | 16 |
| 24 | 24 | 18 | 17 | -6 | -6 | -6 | -6 | -3 | 44 | 82 | 82 |
Current Liabilities Current LiabilitiesCr | 19 | 26 | 26 | 26 | 26 | 26 | 24 | 24 | 23 | 10 | 13 | 18 |
Non Current Liabilities Non Current LiabilitiesCr | 39 | 39 | 39 | 40 | 40 | 40 | 41 | 41 | 40 | 32 | 60 | 73 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 7 | 14 | 9 | 9 | 2 | 2 | 2 | 2 | 2 | 7 | 18 | 11 |
Non Current Assets Non Current AssetsCr | 81 | 81 | 80 | 80 | 64 | 64 | 64 | 64 | 65 | 84 | 154 | 179 |
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 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | -11 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -19 | -70 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 2 | 27 | -50 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | -13 |
| -194.3 | -221.0 | 50.0 | 48.7 | -17.6 | -508.8 | -14.0 | 27.3 | -6,109.7 | -11.2 | 3,582.1 |
CFO To EBITDA CFO To EBITDA% | 20.5 | -41.0 | -142.9 | 171.3 | -18.6 | -74.6 | -7.2 | -20.5 | -699.9 | 3,109.2 | 1,976.2 |
| 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 | 6 | 8 | 4 | 0 | 5 | 0 | 6 | 23 | 31 | 40 | 67 |
Price To Earnings Price To Earnings | 0.0 | 32.8 | 0.0 | 0.0 | 0.0 | 0.0 | 42.3 | 0.0 | 2,350.0 | 1.1 | 0.0 |
Price To Sales Price To Sales | 1.3 | 0.9 | 3.5 | | 1.7 | 0.0 | 3.7 | 13.9 | 19.0 | 180.9 | |
Price To Book Price To Book | 0.6 | 0.7 | 0.9 | 0.0 | -0.3 | 0.0 | -0.3 | -1.2 | -2.0 | 1.3 | 0.8 |
| 21.7 | 18.0 | 39.5 | -61.8 | -2.9 | 48.0 | 74.2 | 360.2 | 364.7 | -538.9 | -237.9 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 93.6 | | 52.1 | 75.5 | 59.3 | 48.6 | 65.5 | 100.0 | |
| 21.6 | 14.2 | 13.1 | | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | |
| -2.3 | 2.6 | -37.4 | | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | |
| 1.2 | 2.4 | -0.3 | -1.2 | -45.9 | 0.9 | 0.7 | -0.1 | 0.3 | 43.3 | -0.1 |
| -0.3 | 0.8 | -1.9 | -4.0 | -4,795.2 | 23.9 | 43.5 | -29.6 | 0.4 | 70.4 | -0.3 |
| -0.1 | 0.3 | -0.5 | -1.0 | -11.0 | 0.1 | 0.2 | -0.1 | 0.0 | 38.7 | -0.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**VSF Projects Limited** is an Indian infrastructure development firm with over **30 years** of operational history. Historically focused on **Engineering & Construction (E&C)** services, the company is currently undergoing a strategic transformation into a large-scale infrastructure developer and logistics operator. Its flagship project is a major **Multi-Product Free Trade Warehousing Zone (FTWZ)** in Andhra Pradesh, marking a shift toward asset-heavy, long-term revenue-generating infrastructure.
---
### **Core Infrastructure Verticals & Operational Scope**
The company operates as a **single reportable segment** under **Ind AS 108**, providing comprehensive E&C services across four primary infrastructure pillars:
* **Power:** Development of both Thermal and Solar energy projects.
* **Transportation:** Construction of national highways, expressways, and bridges.
* **Water:** Execution of large-scale irrigation and water supply systems.
* **Industrial:** Turnkey execution of complex industrial projects.
---
### **Flagship Project: Multi-Product Free Trade Warehousing Zone (FTWZ)**
VSF Projects is pivoting its business model toward the logistics sector through the development of a state-of-the-art FTWZ located within the **Chennai-Bengaluru Industrial Corridor**.
| Feature | Details |
| :--- | :--- |
| **Location** | Ankulapaturu Village, Tirupati District, Andhra Pradesh (Near **Krishnapatnam Port**) |
| **Total Land Area** | **53.81 Hectares (132.96 Acres)** |
| **Ownership Model** | Developed on the **Company’s own land** |
| **Regulatory Status** | Notified as a **Special Economic Zone (SEZ)** effective **September 22, 2022** |
| **Total Project Cost** | **₹670.07 Crore** |
| **Phase 1 Investment** | **₹130 Crore** |
**Project Progress & Capitalization:**
The company has seen a rapid escalation in capital commitment toward this project, as evidenced by the **Capital Work in Progress (CWIP)**:
* **FY 2022-23:** ₹1.58 Crore
* **FY 2023-24:** ₹20.87 Crore
* **FY 2024-25:** **₹88.54 Crore** (Cumulative)
**Operational Readiness:**
The project transitioned toward the operational phase with two critical approvals:
1. **Consent to Operate (CTO):** Granted in **December 2025** by the Andhra Pradesh Pollution Control Board.
2. **Occupancy Certificate:** Issued in **January 2026** for the newly constructed **Non-Multi Storeyed Building**.
---
### **Strategic Diversification & Growth Roadmap**
Beyond logistics, the company is expanding its Memorandum of Association (MoA) to capture emerging opportunities in the resource and energy sectors:
* **Mining Exploration:** In **August 2024**, the Board approved an amendment to the MoA to include exploration and participation in the mining sector.
* **Power Capacity Addition:** Targeting private sector participation incentives provided by the government for new power generation projects.
* **Asset Revaluation:** In **May 2024**, the company revalued its land and building assets, resulting in a carrying amount increase of **₹11,38,19,700**, strengthening the balance sheet.
---
### **Capital Restructuring & Rights Issue**
To fund the **₹130 Crore Phase 1** of the FTWZ and other expansions, VSF Projects executed a significant capital raise in 2024.
* **Rights Issue Details:** Allotment of **98,65,121** partly paid-up equity shares at **₹50 per share** (including a **₹40 premium**).
* **Funding Mix:** The Phase 1 investment is supported by **₹51 Crore** in promoter contribution and **₹83 Crore** in debt.
* **Equity Expansion:**
* **Paid-up Capital:** Increased from **₹6.58 Crore** to **₹11.51 Crore**.
* **Authorized Capital:** Expanded from **₹10 Crore** to **₹17 Crore**.
* **Call Status:** Following an initial payment of **₹25**, the Board approved the first and final call for the remaining **₹25 per share** in **August 2024**.
---
### **Financial Performance & Earnings Trends**
The company’s financial profile reflects a transition period characterized by high capital expenditure and marginal bottom-line volatility.
**Quarterly Earnings Per Share (EPS) Data:**
| Metric | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | FY 2024-25 |
| :--- | :--- | :--- | :--- | :--- | :--- |
| **Basic EPS (₹)** | **(0.13)** | **(0.00)** | **0.15** | **(0.15)** | **(0.28)** |
| **Diluted EPS (₹)** | **(0.13)** | **(0.00)** | **0.15** | **(0.15)** | **(0.28)** |
**Key Financial Notes:**
* **Inventory:** Reported **zero inventory** as of the FY 2023-24 close, consistent with a project-based E&C model.
* **Audit Opinion:** The statutory auditors (**NSVR & Associates**) provided an **Unmodified Opinion** for FY 2022-23.
* **Fixed Deposits:** The company does **not accept public deposits**; no principal or interest was outstanding as of March 2025.
---
### **Risk Profile & Mitigation Framework**
VSF Projects operates in a high-stakes regulatory and operational environment.
**Operational Challenges:**
* **Resource Scarcity:** Exposure to **coal shortages** affecting energy projects and a significant **shortage of skilled labor** impacting construction timelines.
* **Market Competition:** Intense pressure from the **unorganized sector** affecting pricing power.
**Financial & Regulatory Risks:**
* **Contractual Delays:** Risk of delayed payments from infrastructure contracts impacting liquidity.
* **SEBI Administrative Warning:** In **May 2023**, the company was warned for an **8-day delay** in filing for in-principle approval for a preferential issue, highlighting the need for stricter compliance with **ICDR Regulations**.
**Internal Controls:**
The company maintains a structured governance framework to mitigate these risks:
* **Audit Committee:** Comprises **three members** (two Independent Directors) overseeing financial and regulatory compliance.
* **Authority Limits:** Clear functional limits for transaction approvals to prevent unauthorized financial exposure.
* **Liquidity Monitoring:** Regular examination of financial ratios and asset ageing to ensure the company can meet liabilities due within **one year**.
---
### **Leadership & Governance**
The company is managed by a promoter-led board with a focus on long-term infrastructure delivery.
* **Managing Director:** **Mr. B. Narayana Murthy** (Re-appointed in **February 2025** for a **3-year term**).
* **CFO & Whole-time Director:** **Mr. B.L.N. Chowdary**.
* **Secretarial Audit:** **M/s. P S Rao & Associates** appointed for a **5-year term** starting April 2025.
* **Statutory Audit:** **V D P & Co.** recommended as auditors as of August 2025.