Shristi Infrastructure Development Corporation (BSE 511411)₹30.000.00%Residential, Commercial Projects
In the Jun 2026 quarter (consolidated), Shristi Infrastructure Development Corporation reported sales of ₹8.01 Cr, down 61.9% from Jun 2025, and net profit of −₹15.04 Cr. For the year to Mar 2026, sales were ₹70.03 Cr and net profit −₹25.09 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 43.07 | 61.09 | −31.05 | 13.01 | 14.01 | 19.01 | 41.01 | 21.01 | 16.02 | 17.01 | 16.01 | 8.01 |
| Expenses | 44.08 | 64.14 | −1.01 | 14.04 | 17.02 | 25.03 | 90.13 | 20.04 | 15.04 | 18.04 | 19.03 | 18.03 |
| Operating Profit | −1.01 | −3.01 | −30.06 | −1.01 | −3.01 | −6.02 | −48.13 | 2.01 | 1.01 | −1.01 | −4.01 | −10.03 |
| OPM % | −3.2% | −4.5% | — | −7.0% | −20.0% | −33.1% | −117.0% | 7.0% | 4.0% | −5.0% | −24.0% | −118.0% |
| Other Income | 0.00 | 4.99 | 39.90 | 0.00 | 4.99 | 1.99 | 59.91 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 |
| Interest | 8.01 | 8.01 | 4.01 | 3.01 | 5.01 | 5.01 | 5.01 | 4.01 | 4.01 | 3.99 | 4.01 | 4.01 |
| Depreciation | 6.01 | 6.01 | −18.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | −15.03 | −12.03 | 24.04 | −4.01 | −3.01 | −9.03 | 7.01 | −3.01 | −3.01 | −5.01 | −7.02 | −13.02 |
| Tax % | 4.0% | 18.9% | 3.0% | 8.0% | 16.9% | −2.0% | −5.0% | −1.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 35.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −21.06 | −19.05 | 16.06 | −8.03 | −10.03 | −1.01 | 4.01 | −5.02 | −5.02 | −6.02 | −9.03 | −15.04 |
| EPS (Rs) | −9.10 | −8.61 | 6.72 | −3.78 | −4.48 | −0.33 | 1.70 | −2.09 | −2.35 | −2.92 | −4.13 | −6.59 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 197 | 174 | 179 | 310 | 352 | 268 | 277 | 226 | 115 | 87.03 | 70.03 | 57.05 |
| Expenses | 145 | 136 | 150 | 252 | 295 | 249 | 280 | 222 | 168 | 150 | 72.11 | 70.14 |
| Operating Profit | 53.13 | 38.07 | 30.08 | 57.14 | 57.09 | 19.03 | −2.01 | 3.01 | −53.11 | −62.17 | −2.01 | −14.04 |
| OPM % | 27.0% | 22.0% | 17.0% | 18.0% | 16.0% | 7.0% | −0.8% | 1.4% | −46.0% | −72.0% | −3.6% | −24.6% |
| Other Income | 6.98 | 6.98 | 6.98 | 2.99 | 1.99 | 8.97 | 6.99 | −5.98 | 44.89 | 64.90 | 0.99 | 0.99 |
| Interest | 55.07 | 41.99 | 33.03 | 68.03 | 118 | 65.07 | 207 | 65.99 | 28.01 | 18.02 | 16.01 | 16.02 |
| Depreciation | 1.01 | 0.00 | 0.00 | 25.01 | 16.03 | 25.04 | 26.03 | 25.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 4.01 | 3.01 | 3.01 | −33.08 | −74.18 | −63.18 | −229 | −94.26 | −36.07 | −15.02 | −17.04 | −28.06 |
| Tax % | 37.9% | 4.0% | 40.9% | −37.1% | 21.9% | 39.9% | −6.0% | 4.0% | 11.0% | 2.0% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −2.99 | 0.00 | −9.95 | 32.86 | 0.00 | 0.00 | 0.00 |
| Net Profit | 2.01 | 2.01 | 2.01 | −21.09 | −91.25 | −89.29 | −215 | −98.41 | −40.14 | −15.05 | −25.09 | −35.11 |
| EPS (Rs) | 1.03 | 1.11 | 0.90 | −9.47 | −26.77 | −30.57 | −74.67 | −43.12 | −18.02 | −6.87 | −11.47 | −15.99 |
| Dividend payout % | 49.0% | 45.0% | 56.1% | −3.0% | −1.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 21.99 | 21.98 | 21.98 | 21.98 | 22.00 | 22.02 | 22.00 | 22.00 | 21.99 | 21.99 | 21.98 | 21.99 |
| Reserves | 397 | 399 | 376 | 377 | 299 | 240 | 98.86 | −66.76 | −172 | −135 | −155 | −180 |
| Borrowings | 441 | 527 | 716 | 824 | 1,106 | 1,064 | 1,097 | 1,124 | 1,061 | 413 | 381 | 366 |
| Other Liabilities | 304 | 367 | 470 | 500 | 500 | 383 | 362 | 510 | 567 | 411 | 243 | 217 |
| Total Liabilities | 1,165 | 1,315 | 1,584 | 1,724 | 1,927 | 1,707 | 1,581 | 1,589 | 1,477 | 710 | 491 | 425 |
| Fixed Assets | 228 | 227 | 251 | 723 | 846 | 850 | 748 | 722 | 692 | 108 | 108 | 108 |
| CWIP | 155 | 203 | 495 | 157 | 45.87 | 35.87 | 33.93 | 34.89 | 34.90 | 34.88 | 34.89 | 34.90 |
| Investments | 213 | 221 | 138 | 137 | 133 | 136 | 136 | 116 | 103 | 80.93 | 66.98 | 58.96 |
| Other Assets | 570 | 664 | 700 | 705 | 901 | 685 | 662 | 716 | 646 | 486 | 281 | 223 |
| Inventories | 280 | 278 | 246 | 233 | 506 | 425 | 424 | 431 | 420 | 322 | 219 | 179 |
| Trade receivables | 67.02 | 92.96 | 76.97 | 138 | 116 | 34.99 | 78.05 | 104 | 86.96 | 60.01 | 9.01 | 8.01 |
| Cash & equivalents | 13.95 | 7.97 | 49.77 | 14.93 | 23.92 | 15.94 | 14.95 | 27.90 | 18.93 | 2.99 | 1.99 | 1.99 |
| Total Assets | 1,165 | 1,315 | 1,584 | 1,724 | 1,927 | 1,707 | 1,581 | 1,589 | 1,477 | 710 | 491 | 425 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 16.03 | 23.05 | 57.16 | −16.02 | −256 | 143 | 22.04 | 33.08 | 69.14 | 71.14 | 90.26 | 33.06 |
| Cash from investing activity | −74.97 | −58.04 | −366 | −93.01 | 53.98 | −8.01 | 10.01 | −6.01 | 16.01 | 725 | 5.01 | 0.00 |
| Cash from financing activity | 42.19 | 29.11 | 339 | 83.32 | 211 | −141 | −30.11 | −18.08 | −88.38 | −814 | −97.36 | −32.14 |
| Net cash flow | −17.05 | −5.01 | 28.07 | −27.08 | 10.02 | −5.01 | 3.01 | 10.02 | −2.01 | −14.04 | −1.01 | 0.00 |
| Capex | 62.95 | 49.79 | 0.15 | 135 | 36.20 | 30.56 | 3.40 | 0.77 | 1.34 | 0.00 | 0.03 | 0.00 |
| Free cash flow | −47.07 | −27.06 | −408 | −151 | −292 | 133 | 23.03 | 32.04 | 76.10 | 618 | 90.22 | 33.07 |
| CFO / OP % | 42.0% | 47.0% | 157.0% | −56.9% | −403.0% | 256.0% | 116.0% | −1,511.0% | 2,005.0% | −125.0% | −142.0% | −1,318.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 158 | 170 | 160 | 280 | 136 | 35 | 105 | 136 | 140 | 190 | 36 | 40 |
| Inventory days | — | 2,238 | 1,237 | 2,467 | — | — | — | — | — | 1,194 | 780 | 1,135 |
| Days payable | — | 512 | 256 | 804 | — | — | — | — | — | 291 | 41 | 90 |
| Cash conversion cycle | 159 | 1,895 | 1,140 | 1,942 | 137 | 36 | 106 | 137 | 141 | 1,092 | 774 | 1,084 |
| Working capital days | 474 | 509 | 324 | 236 | 289 | 231 | 253 | −737 | −1,086 | 61 | 56 | −776 |
| ROCE % | 6.0% | 6.0% | 4.0% | 3.0% | 3.0% | 3.0% | 1.0% | −2.0% | −2.0% | −8.1% | 1.0% | −1.0% |
For the Jun 2026 quarter, Shristi Infrastructure Development Corporation reported sales of ₹8.01 Cr, down 61.9% year on year and net profit of −₹15.04 Cr. The operating margin was −118.0%.
Shristi Infrastructure Development Corporation's sales for the year to Mar 2026 were ₹70.03 Cr; over the last twelve months they were ₹57.05 Cr.
Net profit for the year to Mar 2026 was −₹25.09 Cr, and −₹35.11 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−15.99.
Shristi Infrastructure Development Corporation reported borrowings of ₹366 Cr at Mar 2026, against cash and equivalents of ₹1.99 Cr.
Cash from operations was ₹33.06 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹33.07 Cr.