Shantidoot Infra Services (BSE 543598)₹560.500.00%Residential, Commercial Projects
In the Sep 2025 quarter (standalone), Shantidoot Infra Services reported sales of ₹17.54 Cr, up 246.6% from Sep 2024, and net profit of ₹0.66 Cr, down 27.5% year on year. For the year to Mar 2026, sales were ₹45.01 Cr and net profit ₹1.45 Cr.
Company filings, standalone accounts; latest reported quarter Sep 2025
| Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|
| Sales | 4.28 | 5.48 | 3.27 | 6.73 | 5.06 | 17.54 |
| Expenses | 3.80 | 4.35 | 2.60 | 5.46 | 3.74 | 15.78 |
| Operating Profit | 0.47 | 1.10 | 0.64 | 1.28 | 1.29 | 1.70 |
| OPM % | 11.1% | 20.2% | 19.9% | 18.8% | 25.7% | 9.7% |
| Other Income | 0.05 | −0.04 | 0.00 | 0.00 | 0.00 | 0.08 |
| Interest | 0.00 | 0.04 | 0.02 | 0.03 | 0.00 | 0.00 |
| Depreciation | 0.15 | 0.16 | 0.12 | 0.12 | 0.09 | 0.94 |
| Profit before tax | 0.39 | 0.87 | 0.52 | 1.15 | 1.22 | 0.86 |
| Tax % | 25.0% | 29.5% | 26.4% | 25.5% | 26.8% | 26.4% |
| Net Profit | 0.30 | 0.62 | 0.40 | 0.86 | 0.91 | 0.66 |
| EPS (Rs) | 1.62 | 3.40 | 2.18 | 4.74 | 5.02 | 3.63 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 2.18 | 4.16 | 7.63 | 9.77 | 9.99 | 30.20 | 45.01 |
| Expenses | 2.14 | 4.00 | 5.29 | 8.15 | 8.06 | 22.83 | 40.90 |
| Operating Profit | 0.05 | 0.15 | 2.33 | 1.59 | 1.93 | 7.29 | 4.03 |
| OPM % | 1.8% | 3.4% | 30.4% | 16.3% | 19.1% | 24.1% | 8.9% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Interest | 0.00 | 0.00 | 0.06 | 0.04 | 0.04 | 0.02 | 0.00 |
| Depreciation | 0.00 | 0.03 | 0.38 | 0.30 | 0.23 | 0.21 | 2.09 |
| Profit before tax | 0.03 | 0.11 | 1.90 | 1.27 | 1.68 | 7.11 | 1.99 |
| Tax % | 25.0% | 25.0% | 27.2% | 28.9% | 25.8% | 25.2% | 26.8% |
| Net Profit | 0.04 | 0.10 | 1.41 | 0.92 | 1.25 | 5.32 | 1.45 |
| EPS (Rs) | 0.11 | 0.30 | 8.77 | 5.07 | 6.91 | 29.58 | 8.02 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.05 | 0.05 | 0.05 | 1.79 | 1.80 | 1.80 |
| Reserves | 0.03 | 0.11 | 1.51 | 2.45 | 3.69 | 9.01 |
| Borrowings | 0.20 | 0.86 | 0.66 | 0.55 | 0.10 | 0.10 |
| Other Liabilities | 0.37 | 0.82 | 1.50 | 1.27 | 1.69 | 7.18 |
| Total Liabilities | 0.65 | 1.84 | 3.72 | 6.06 | 7.28 | 18.09 |
| Fixed Assets | 0.00 | 1.14 | 0.79 | 0.69 | 0.46 | 2.77 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.58 | 0.00 |
| Other Assets | 0.65 | 0.70 | 2.93 | 5.37 | 6.24 | 15.32 |
| Inventories | 0.06 | 0.07 | 1.40 | 1.08 | 1.79 | 2.14 |
| Trade receivables | 0.14 | 0.00 | 0.09 | 0.43 | 0.44 | 9.25 |
| Cash & equivalents | 0.10 | 0.11 | 0.37 | 1.15 | 1.94 | 0.26 |
| Total Assets | 0.65 | 1.84 | 3.72 | 6.06 | 7.28 | 18.09 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from operating activity | −0.11 | 0.51 | 0.50 | −0.66 | 2.26 | 0.49 | 6.15 |
| Cash from investing activity | 0.00 | −1.16 | 0.00 | −0.17 | −0.57 | −2.16 | −5.20 |
| Cash from financing activity | 0.24 | 0.65 | −0.24 | 1.63 | −0.47 | 0.00 | 0.00 |
| Net cash flow | 0.12 | 0.02 | 0.27 | 0.80 | 1.22 | −1.69 | 0.97 |
| Capex | 0.00 | 1.17 | 0.00 | 0.18 | 0.00 | 2.74 | 5.23 |
| Free cash flow | −0.13 | −0.67 | 0.51 | −0.87 | 2.28 | −2.26 | 0.95 |
| CFO / OP % | −300.1% | 371.0% | 21.9% | −39.1% | 138.0% | 13.0% | 172.0% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Debtor days | 22 | 0 | 4 | 16 | 16 | 112 |
| Inventory days | 8 | 5 | 105 | 51 | 86 | 36 |
| Days payable | 11 | 47 | 28 | 21 | 21 | 72 |
| Cash conversion cycle | 20 | −41 | 83 | 48 | 82 | 77 |
| Working capital days | 26 | −31 | 42 | 102 | 90 | 93 |
| ROCE % | — | 18.5% | 120.6% | 37.3% | 32.7% | 86.2% |
For the Sep 2025 quarter, Shantidoot Infra Services reported sales of ₹17.54 Cr, up 246.6% year on year and net profit of ₹0.66 Cr, down 27.5% year on year. The operating margin was 9.7%.
Shantidoot Infra Services' sales for the year to Mar 2026 were ₹45.01 Cr.
Net profit for the year to Mar 2026 was ₹1.45 Cr. Earnings per share over the same trailing period were ₹8.02.
Shantidoot Infra Services reported borrowings of ₹0.10 Cr at Mar 2025, against cash and equivalents of ₹0.26 Cr.
Cash from operations was ₹6.15 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹0.95 Cr.