Login
Products
Login
Home
Alerts
Search
Watchlist
Products

VSF Projects Ltd

VSFPROJ
BSE
36.87
3.74%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

VSF Projects Ltd

VSFPROJ
BSE
36.87
3.74%
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
60Cr
Close
Close Price
36.87
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
-100.00%
PAT Gr TTM
PAT Growth TTM
-100.62%
Peer Comparison
How does VSFPROJ stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VSFPROJ
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
250.0-100.0-100.0-100.04.8-100.0
Expenses
ExpensesCr
000000000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
-57.1140.9
Other Income
Other IncomeCr
0000360000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000360000000
Tax
TaxCr
000000000000
PAT
PATCr
0000360000000
Growth YoY
PAT Growth YoY%
30.4-540.0-400.0-185.722,500.031.8-66.7383.3-99.973.3100.0-223.5
NPM
NPM%
-76.216,290.9
EPS
EPS
-0.1-0.2-0.2-0.134.60.0-0.40.10.10.00.0-0.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
491031222000
Growth
Revenue Growth%
-80.0104.5-86.2-100.0-54.740.1-5.2-0.9-86.5-100.0
Expenses
ExpensesCr
4810101122010
Operating Profit
Operating ProfitCr
1100-700000-10
OPM
OPM%
21.614.213.1-250.926.217.16.57.7-57.6
Other Income
Other IncomeCr
0000000003601
Interest Expense
Interest ExpenseCr
010100000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
01-1-1-700003500
Tax
TaxCr
000000000000
PAT
PATCr
000-1-700003500
Growth
PAT Growth%
-111.3336.1-295.9-97.7-681.7100.7222.4-152.5117.92,45,352.8-100.825.2
NPM
NPM%
-2.32.6-37.4-265.43.88.8-4.90.916,066.0
EPS
EPS
-0.10.3-0.5-1.6-7.90.10.2-0.10.034.1-0.2-0.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
66666666771616
Reserves
ReservesCr
24241817-6-6-6-6-3448282
Current Liabilities
Current LiabilitiesCr
192626262626242423101318
Non Current Liabilities
Non Current LiabilitiesCr
393939404040414140326073
Total Liabilities
Total LiabilitiesCr
88959089666666666791172189
Current Assets
Current AssetsCr
714992222271811
Non Current Assets
Non Current AssetsCr
81818080646464646584154179
Total Assets
Total AssetsCr
88959089666666666791172189

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-1001000-1-4-11
Investing Cash Flow
Investing Cash FlowCr
00000000-2-19-70
Financing Cash Flow
Financing Cash FlowCr
0000-1000227-50
Net Cash Flow
Net Cash FlowCr
0000000003-130
Free Cash Flow
Free Cash FlowCr
00001000-1-4-13
CFO To PAT
CFO To PAT%
-194.3-221.050.048.7-17.6-508.8-14.027.3-6,109.7-11.23,582.1
CFO To EBITDA
CFO To EBITDA%
20.5-41.0-142.9171.3-18.6-74.6-7.2-20.5-699.93,109.21,976.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
684050623314067
Price To Earnings
Price To Earnings
0.032.80.00.00.00.042.30.02,350.01.10.0
Price To Sales
Price To Sales
1.30.93.51.70.03.713.919.0180.9
Price To Book
Price To Book
0.60.70.90.0-0.30.0-0.3-1.2-2.01.30.8
EV To EBITDA
EV To EBITDA
21.718.039.5-61.8-2.948.074.2360.2364.7-538.9-237.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.093.652.175.559.348.665.5100.0
OPM
OPM%
21.614.213.1-250.926.217.16.57.7-57.6
NPM
NPM%
-2.32.6-37.4-265.43.88.8-4.90.916,066.0
ROCE
ROCE%
1.22.4-0.3-1.2-45.90.90.7-0.10.343.3-0.1
ROE
ROE%
-0.30.8-1.9-4.0-4,795.223.943.5-29.60.470.4-0.3
ROA
ROA%
-0.10.3-0.5-1.0-11.00.10.2-0.10.038.7-0.2
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.