Login
Products
Login
Home
Alerts
Search
Watchlist
Products

V R Infraspace Ltd

VR
NSE
155.00
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

V R Infraspace Ltd

VR
NSE
155.00
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
138Cr
Close
Close Price
155.00
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
61.26
PS
Price To Sales
4.46
Revenue
Revenue
31Cr
Rev Gr TTM
Revenue Growth TTM
24.04%
PAT Gr TTM
PAT Growth TTM
-5.43%
Peer Comparison
How does VR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
99712131219
Growth YoY
Revenue Growth YoY%
-20.827.980.73.042.9
Expenses
ExpensesCr
8869111615
Operating Profit
Operating ProfitCr
11122-43
OPM
OPM%
15.815.915.420.816.7-29.517.6
Other Income
Other IncomeCr
0000010
Interest Expense
Interest ExpenseCr
0000021
Depreciation
DepreciationCr
0000000
PBT
PBTCr
1112222
Tax
TaxCr
0001111
PAT
PATCr
1111212
Growth YoY
PAT Growth YoY%
-18.427.280.7-8.3-3.0
NPM
NPM%
12.412.412.812.312.811.08.7
EPS
EPS
0.00.00.01.51.01.21.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
131418193231
Growth
Revenue Growth%
2.433.63.566.6-2.5
Expenses
ExpensesCr
101215152731
Operating Profit
Operating ProfitCr
323450
OPM
OPM%
23.115.315.918.716.0-0.9
Other Income
Other IncomeCr
000011
Interest Expense
Interest ExpenseCr
211023
Depreciation
DepreciationCr
000000
PBT
PBTCr
113344
Tax
TaxCr
000111
PAT
PATCr
112233
Growth
PAT Growth%
-8.2292.9-0.222.6-1.6
NPM
NPM%
5.14.513.412.99.59.6
EPS
EPS
1.11.23.82.72.32.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
66699
Reserves
ReservesCr
2352627
Current Liabilities
Current LiabilitiesCr
363774643
Non Current Liabilities
Non Current LiabilitiesCr
10210617
Total Liabilities
Total LiabilitiesCr
55492990102
Current Assets
Current AssetsCr
51452889101
Non Current Assets
Non Current AssetsCr
44011
Total Assets
Total AssetsCr
55492990102

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
462-3-27
Investing Cash Flow
Investing Cash FlowCr
200-41
Financing Cash Flow
Financing Cash FlowCr
-4-9-1279
Net Cash Flow
Net Cash FlowCr
2-3020-17
Free Cash Flow
Free Cash FlowCr
462-3-27
CFO To PAT
CFO To PAT%
604.51,004.866.6-120.9-902.4
CFO To EBITDA
CFO To EBITDA%
133.0298.356.1-83.3-534.4

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000128174
Price To Earnings
Price To Earnings
0.00.00.053.486.3
Price To Sales
Price To Sales
0.00.00.06.75.5
Price To Book
Price To Book
0.00.00.03.74.8
EV To EBITDA
EV To EBITDA
4.24.63.131.536.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
85.561.934.2131.450.6
OPM
OPM%
23.115.315.918.716.0
NPM
NPM%
5.14.513.412.99.5
ROCE
ROCE%
12.311.115.69.711.9
ROE
ROE%
7.86.620.97.18.3
ROA
ROA%
1.21.38.62.73.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
V R Infraspace Limited is a Vadodara-based real estate and infrastructure development firm that has evolved from a regional residential player into a diversified multi-sector conglomerate. The company operates through a scalable, customer-centric model that integrates land acquisition, project conceptualization, and strategic outsourcing. With a growing footprint in **Gujarat, Madhya Pradesh, and Tamil Nadu**, the company is leveraging its **'A' Class** government certifications to pivot toward high-value public infrastructure while maintaining a robust pipeline of residential and commercial developments under the **'VR'** brand. --- ### **Strategic Pivot: From Regional Developer to Multi-State Infrastructure Player** The company is currently executing a transition from a Vadodara-centric developer to a diversified infrastructure entity. This strategy is underpinned by three core pillars: * **Geographic Diversification:** Expanding beyond its home base in **Vadodara** into high-growth markets in **Madhya Pradesh** and **Tamil Nadu**. * **Infrastructure Scaling:** Utilizing specialized government registrations to bid for large-scale public works, reducing reliance on the cyclical residential market. * **Operational Standardization:** Implementing standardized floor layouts and simplified construction structures to ensure faster project turnaround and cost-efficiency. #### **Key Government Registrations & Certifications** These licenses serve as a significant barrier to entry and enable the company to bid for high-value tenders: | Authority | Certification / Class | Scope of Work | |:---|:---|:---| | **Govt. of Gujarat (EE MIPN)** | **Class A** Contractor | Roads, Buildings, Irrigation, and Public Health Engineering. | | **Devbhumi Dwarka (R&B Div)** | **Special Category-II (Road)** | High-value road infrastructure and building tenders. | | **Govt. of Madhya Pradesh (PWD)** | Contractor Registration | Civil construction for Govt. departments, PSUs, and Corporations. | --- ### **Real Estate Portfolio: "Destination Creation" & Asset Management** The company categorizes its portfolio into completed, ongoing, and upcoming developments, focusing on both luxury and affordable segments for middle and high-income groups. #### **Project Pipeline and Status** | Project Name | Category | Type | Status/Details | | :--- | :--- | :--- | :--- | | **VR Celebrity Luxuria** | Completed | Residential | **72** units (3 & 4 BHK) in Atladara, Vadodara. | | **VR One** | Completed | Commercial | Business center near L&T Knowledge City; mortgage released **Feb 2025**. | | **Zillion Landmark** | Completed | Commercial | Developed by associate firm **Nirman Group**. | | **VR Vivanta** | Ongoing | Residential | Premium 2 & 3 BHK; **Rs. 15 Crore** invested via subsidiary. | | **V R Capital** | Upcoming | Commercial | Received **GujRERA** registration in **August 2025**. | | **V R Infinity** | Upcoming | Mixed | Future development pipeline; identified as a key growth driver. | #### **Operational Metrics in Real Estate** * **Land Ownership De-risking:** As of **October 2025**, all constructed and proposed projects are situated on the **Company’s own land**, eliminating the risks associated with joint development agreements. * **Revenue Recognition:** The company employs the **percentage of completion method** for registered agreements, with full revenue recognized upon the execution of the sale deed. * **Asset Optimization:** In **February 2026**, the company sold a non-core land parcel of **1,912 sq. meters** in Dabhoi for **Rs. 33 Lakhs** to streamline the balance sheet. --- ### **Infrastructure & Civil Works: Contractual Growth** V R Infraspace has secured significant work orders that provide long-term revenue visibility: * **Tamil Nadu Expansion:** Secured a subcontract for the Dindigul City Municipal Corporation Underground Sewerage System Project, valued at **Rs. 114.23 Crores**. This led to the establishment of a dedicated branch office in the state. * **AMRUT 2.0 (Madhya Pradesh):** Awarded a **Rs. 2.61 Crore** contract in **March 2026** for water supply augmentation in Pipliya Mandi, featuring **PLC-SCADA** systems and overhead tanks (**1000 KL & 300 KL**). * **Surat Work Order (Feb 2026):** Construction of Panchayat Buildings at Haladva, Vank, and Gopala villages. * **Gujarat Regional Works:** Completed road resurfacing in Songadh Taluka and box culvert construction in Panchmahal. --- ### **Corporate Structure & Multi-Sector Diversification** The company manages its diverse interests through a network of subsidiaries and associates, moving into FMCG, Agro, and Interior Décor to reduce concentration risk. | Entity Name | Relationship | Stake | Focus Area | | :--- | :--- | :--- | :--- | | **Daxon Realty Limited** | Subsidiary | **51%** | Land bank accumulation; holds **18,500+ sq. mtr.** in Dabhoi/Kalol. | | **Tradio Exim Pvt Ltd** | Subsidiary | **70%** | Aluminium manufacturing, Agro-products, and **FMCG** (Personal/Home Care). | | **Daxon Industries Pvt Ltd** | Subsidiary | **70%** | Industrial manufacturing and support. | | **Nirman Group** | Associate | **32%** | Real estate development partner. | | **L V Décor** | Partnership | **51%** | Interior décor and modular furniture (**Rs. 5 Cr** capital commitment). | **Manufacturing Highlight:** Through **Tradio Exim**, the company manufactures and trades **Powder Coated Aluminium Bars**, Flat Bus Bars, and Hexagonal bars, receiving a formal **Trade Mark registration** in **August 2025**. --- ### **Financial Profile & Capital Structure** The company’s financial strategy involves a recent increase in leverage to fund aggressive project scaling, balanced by disciplined employee benefit management. #### **Borrowing Trends (Rs. in Lakhs)** | Lender / Facility | 31 March 2025 | 31 March 2024 | | :--- | :--- | :--- | | **Bajaj Housing Finance** | **1,412.92** | - | | **State Bank of India (CC)** | **124.93** | - | | **AU Small Finance Bank** | **8.24** | - | | **Other SBI Loans** | - | **151.47** | | **Total Borrowings** | **1,546.09** | **151.46** | * **Major Credit Facility:** A **Rs. 45 Crore** loan was sanctioned by Bajaj Housing Finance for the **V R Vivanta** project at **12.35%** interest over **66 months**. * **Employee Benefits:** The company maintains a **Gratuity Plan** through a trust. Notably, current service costs were reduced from **Rs. 11.46 lakhs** in FY24 to **Rs. 2.9 lakhs** in FY25. --- ### **Risk Management & Mitigation** V R Infraspace operates in a capital-intensive sector with inherent regulatory and market sensitivities. * **Market & Execution Risk:** Mitigated by a **low debt-equity ratio** and the use of **MOUs/staged investments** for land acquisition. The company uses **3D visualization** and **AI-enabled listings** to accelerate sales and reduce inventory holding periods. * **Regulatory & Tax Resilience:** The company successfully contested and **annulled** significant GST demands (totaling over **Rs. 47 Lakhs**) from the 2018-2020 periods, demonstrating strong internal legal and compliance oversight. * **Valuation Uncertainty:** Auditors have noted inherent uncertainty regarding the fair value of investments in **Sakar Leisure**, which may be subject to future volatility or impairment. * **Operational Safeguards:** Adherence to **RERA** compliance and the integration of **ESG principles** into new project designs to meet evolving buyer and regulatory expectations.