Nifty

:

22555.75

Sensex

:

72382.47

133.80 (0.60%)
472.77 (0.66%)

Login

Nifty
Sensex

:
:

22555.75
72382.47

133.80 (0.60%)
472.77 (0.66%)

Shraddha Prime Projects Ltd.

Construction - Real Estate

Rating :

69/99

BSE: 531771 | NSE: SHRADDHA

Watchlist

NSE BSE

164.79

05-Oct-2026

Open
High
Low
Previous Close

160.1
179
157.1
155.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

91009
15353774.7
179
142

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

674.29
9.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

901.91
N/A
4.19

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

118.96
442.63
82.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
46.78

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
102.05

P:E (Median)

8 Years
5 Years
3 Years

26.94
26.94
26.94

P:BV (Average)

8 Years
5 Years
3 Years

6.09
6.09
6.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.28
29.28
29.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 107.72 33.40 222.51% 105.29 31.94 229.65% 84.51 26.91 214.05% 106.10 22.32 375.36%
Expenses 84.36 27.86 202.80% 86.99 26.40 229.51% 66.59 21.44 210.59% 82.43 17.79 363.35%
EBITDA 23.36 5.54 321.66% 18.30 5.54 230.32% 17.93 5.47 227.79% 23.67 4.52 423.67%
EBIDTM 21.69% 16.59% 17.38% 17.34% 21.21% 20.34% 22.31% 20.27%
Other Income 3.12 5.45 -42.75% 11.48 3.14 265.61% 0.40 4.90 -91.84% -8.00 4.02 -
Interest 0.39 0.07 457.14% 0.08 0.31 -74.19% -0.01 0.01 - 0.02 0.00 0
Depreciation 0.05 0.02 150.00% 0.02 0.02 0.00% 0.03 0.02 50.00% 0.03 0.01 200.00%
PBT 26.04 10.72 142.91% 29.68 8.35 255.45% 18.30 10.34 76.98% 15.63 8.53 83.24%
Tax 6.74 1.88 258.51% 6.54 1.67 291.62% 5.15 1.27 305.51% 6.89 1.23 460.16%
PAT 19.30 8.85 118.08% 23.14 6.69 245.89% 13.15 9.08 44.82% 8.74 7.29 19.89%
PATM 17.92% 26.49% 21.98% 20.94% 15.56% 33.74% 8.23% 32.69%
EPS 4.78 2.19 118.26% 5.73 1.66 245.18% 3.25 2.25 44.44% 2.16 1.81 19.34%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 133.58 58.70 127.56% 186.31 48.14 287.02% 129.01 43.77 194.75% 134.33 37.60 257.26%
Expenses 109.14 48.00 127.38% 162.78 39.95 307.46% 108.84 32.29 237.07% 122.46 27.82 340.19%
EBITDA 24.44 10.69 128.62% 23.54 8.20 187.07% 20.17 11.48 75.70% 11.88 9.78 21.47%
EBIDTM 18.30% 18.22% 12.63% 17.03% 15.64% 26.23% 8.84% 26.00%
Other Income 3.05 2.25 35.56% 6.64 1.46 354.79% -0.07 1.41 - 3.82 0.76 402.63%
Interest 0.39 0.07 457.14% 0.08 0.31 -74.19% -0.12 0.01 - 0.13 0.00 0
Depreciation 0.06 0.02 200.00% 0.03 0.02 50.00% 0.05 0.02 150.00% 0.03 0.01 200.00%
PBT 27.04 12.67 113.42% 30.06 9.33 222.19% 20.17 12.87 56.72% 15.53 10.53 47.48%
Tax 7.76 3.72 108.60% 6.76 2.59 161.00% 7.11 3.61 96.95% 7.45 3.17 135.02%
PAT 19.28 8.95 115.42% 23.30 6.74 245.70% 13.06 9.26 41.04% 8.08 7.36 9.78%
PATM 14.43% 15.25% 12.51% 14.01% 10.12% 21.15% 6.01% 19.58%
EPS 4.78 2.19 118.26% 5.73 1.66 245.18% 3.39 2.25 50.67% 2.16 1.81 19.34%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 403.62 329.31 103.22 43.28 0.00 0.07 0.04 0.04 0.07 0.09 0.13 Net Sales Growth 252.29% 219.04% 138.49% 0 -100% 75.00% 0% -42.86% -22.22% -30.77% Cost Of Goods Sold -74.70 -84.07 -72.25 -54.60 -60.84 -9.53 0.01 0.01 0.03 0.11 0.10 Gross Profit 478.32 413.38 175.47 97.88 60.84 9.60 0.03 0.02 0.03 -0.02 0.03 GP Margin 118.51% 125.53% 170.00% 226.16% 0 13714.29% 75.00% 50.0% 42.86% -22.22% 23.08% Total Expenditure 320.37 266.90 83.19 40.43 0.82 0.44 0.35 0.28 0.37 3.96 0.43 Power & Fuel Cost - 0.00 0.01 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.01% 0.02% 0 0% 0% 0% 0% 0% 0% Employee Cost - 2.26 1.60 0.36 0.04 0.11 0.18 0.14 0.05 0.10 0.16 % Of Sales - 0.69% 1.55% 0.83% 0 157.14% 450.0% 350.0% 71.43% 111.11% 123.08% Manufacturing Exp. - 341.96 151.75 93.34 60.84 9.48 0.01 0.00 0.01 0.01 0.00 % Of Sales - 103.84% 147.02% 215.67% 0 13542.86% 25.00% 0% 14.29% 11.11% 0% General & Admin Exp. - 3.01 1.78 0.87 0.42 0.31 0.06 0.08 0.03 0.04 0.03 % Of Sales - 0.91% 1.72% 2.01% 0 442.86% 150.0% 200% 42.86% 44.44% 23.08% Selling & Distn. Exp. - 0.06 0.23 0.43 0.19 0.05 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0.22% 0.99% 0 71.43% 0% 0% 0% 0% 0% Miscellaneous Exp. - 3.68 0.07 0.03 0.14 0.02 0.09 0.04 0.25 3.70 0.00 % Of Sales - 1.12% 0.07% 0.07% 0 28.57% 225.00% 100% 357.14% 4111.11% 100% EBITDA 83.26 62.41 20.03 2.85 -0.82 -0.37 -0.31 -0.24 -0.30 -3.87 -0.30 EBITDA Margin 20.63% 18.95% 19.41% 6.59% 0 -528.57% -775.00% -600% -428.57% -4300% -230.77% Other Income 7.00 12.36 10.50 4.90 0.03 0.06 0.06 0.09 0.08 1.34 0.02 Interest 0.48 0.18 0.33 0.01 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.13 0.10 0.06 0.04 0.03 0.00 0.00 0.00 0.00 0.00 0.02 PBT 89.65 74.50 30.14 7.70 -0.87 -0.31 -0.25 -0.16 -0.23 -2.52 -0.30 Tax 25.32 20.46 5.50 1.16 -0.23 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 28.24% 27.53% 18.25% 15.06% 25.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 64.33 53.86 24.64 6.53 -0.65 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 PAT before Minority Interest 64.33 53.86 24.64 6.53 -0.65 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.94% 16.36% 23.87% 15.09% 0 -442.86% -625.00% -425.00% -328.57% -2800% -230.77% PAT Growth 101.60% 118.59% 277.34% - - - - - - - EPS 15.92 13.33 6.10 1.62 -0.16 -0.08 -0.06 -0.04 -0.06 -0.62 -0.07

Description TTM Mar 26 Mar 25 Mar 24 Mar 23
Net Sales 583.23 508.35 155.58 83.81 8.59 Net Sales Growth 209.88% 226.75% 85.63% 875.67% Cost Of Goods Sold -92.13 -109.73 -106.63 -72.73 -65.68 Gross Profit 675.36 618.09 262.21 156.55 74.27 GP Margin 115.80% 121.59% 168.54% 186.79% 864.61% Total Expenditure 503.22 442.07 125.03 74.08 7.72 Power & Fuel Cost - 0.00 0.35 0.01 0.02 % Of Sales - 0% 0.22% 0.01% 0.23% Employee Cost - 3.51 2.05 0.73 0.28 % Of Sales - 0.69% 1.32% 0.87% 3.26% Manufacturing Exp. - 544.22 199.27 144.59 72.31 % Of Sales - 107.06% 128.08% 172.52% 841.79% General & Admin Exp. - 3.34 29.40 1.02 0.44 % Of Sales - 0.66% 18.90% 1.22% 5.12% Selling & Distn. Exp. - 0.08 0.51 0.43 0.19 % Of Sales - 0.02% 0.33% 0.51% 2.21% Miscellaneous Exp. - 0.64 0.08 0.03 0.15 % Of Sales - 0.13% 0.05% 0.04% 1.75% EBITDA 80.03 66.28 30.55 9.73 0.87 EBITDA Margin 13.72% 13.04% 19.64% 11.61% 10.13% Other Income 13.44 12.63 4.58 0.99 0.03 Interest 0.48 0.18 0.33 0.04 0.05 Depreciation 0.17 0.13 0.06 0.04 0.03 PBT 92.80 78.61 34.75 10.64 0.82 Tax 29.08 25.05 9.83 4.08 0.30 Tax Rate 31.34% 31.94% 28.29% 38.35% 37.50% PAT 63.72 53.86 24.65 6.53 0.50 PAT before Minority Interest 64.89 53.39 24.92 6.56 0.51 Minority Interest 1.17 0.47 -0.27 -0.03 -0.01 PAT Margin 10.93% 10.60% 15.84% 7.79% 5.82% PAT Growth 97.21% 118.50% 277.49% 1,206.00% EPS 15.77 13.33 6.10 1.62 0.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 132.02 78.82 54.72 1.35 0.86 1.17 1.42 1.58 1.81 4.33 Share Capital 42.29 42.29 22.09 6.45 6.45 6.45 6.45 6.45 6.45 6.45 Total Reserves 89.73 36.53 32.62 -5.10 -5.59 -5.28 -5.03 -4.86 -4.64 -2.11 Non-Current Liabilities 222.08 90.05 13.97 -0.21 20.24 0.00 0.00 0.00 0.00 0.00 Secured Loans 221.79 89.88 14.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 20.24 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.08 0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 170.70 102.33 77.65 96.70 0.23 0.02 0.03 0.01 0.01 1.57 Trade Payables 26.73 15.29 10.30 3.86 0.21 0.01 0.02 0.01 0.01 0.00 Other Current Liabilities 119.36 74.40 18.90 18.19 0.01 0.02 0.01 0.01 0.01 1.57 Short Term Borrowings 5.50 2.30 47.36 74.64 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 19.11 10.34 1.09 0.01 0.01 0.00 0.00 0.00 0.00 0.00 Total Liabilities 524.80 271.20 146.34 97.84 21.33 1.19 1.45 1.59 1.82 5.90 Net Block 0.30 0.36 0.01 0.05 0.00 0.00 0.07 0.07 0.07 0.36 Gross Block 0.44 0.40 0.12 0.12 0.00 0.06 0.21 0.21 0.21 0.76 Accumulated Depreciation 0.15 0.05 0.11 0.07 0.00 0.06 0.15 0.14 0.14 0.40 Non Current Assets 108.24 15.00 17.08 19.82 0.01 0.01 0.07 0.09 0.09 2.55 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 107.95 14.65 17.07 19.77 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.02 0.02 2.19 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 416.56 256.20 129.26 78.03 21.32 1.18 1.38 1.50 1.73 1.95 Current Investments 0.00 0.00 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 281.35 197.28 125.03 70.43 9.59 0.06 0.06 0.07 0.10 0.14 Sundry Debtors 0.04 0.02 0.00 0.00 0.00 0.01 0.03 0.06 0.26 0.31 Cash & Bank 26.04 6.08 0.75 1.01 0.02 1.09 1.27 1.36 1.36 1.50 Other Current Assets 109.13 0.21 0.36 0.00 11.71 0.02 0.02 0.01 0.02 0.00 Short Term Loans & Adv. 108.77 52.61 2.66 6.59 11.71 0.02 0.02 0.01 0.02 0.00 Net Current Assets 245.86 153.87 51.61 -18.68 21.09 1.16 1.34 1.49 1.72 0.38 Total Assets 524.80 271.20 146.34 97.85 21.33 1.19 1.45 1.59 1.82 5.90

Description Mar 26 Mar 25 Mar 24 Mar 23
Shareholder's Funds 132.02 78.82 54.73 1.35 Share Capital 42.29 42.29 22.09 6.45 Total Reserves 89.73 36.53 32.64 -5.10 Non-Current Liabilities 251.09 187.10 52.68 -0.21 Secured Loans 248.90 186.93 52.71 0.00 Unsecured Loans 1.90 0.00 0.00 0.00 Long Term Provisions 0.08 0.04 0.01 0.00 Current Liabilities 311.67 117.76 104.06 132.05 Trade Payables 97.68 26.35 22.70 8.40 Other Current Liabilities 121.71 74.80 26.42 35.40 Short Term Borrowings 7.57 2.32 50.77 87.68 Short Term Provisions 84.71 14.29 4.17 0.57 Total Liabilities 699.30 385.48 213.65 133.21 Net Block 0.67 0.45 0.10 0.93 Gross Block 0.86 0.50 0.22 1.00 Accumulated Depreciation 0.19 0.06 0.12 0.07 Non Current Assets 32.89 7.25 1.92 1.65 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 32.21 6.80 1.81 0.73 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 666.40 378.23 211.73 131.57 Current Investments 0.00 0.00 0.00 0.00 Inventories 388.55 278.27 171.64 98.91 Sundry Debtors 0.04 7.89 4.29 0.00 Cash & Bank 33.98 10.41 1.11 2.71 Other Current Assets 243.84 16.84 0.90 0.41 Short Term Loans & Adv. 192.75 64.83 33.79 29.53 Net Current Assets 354.73 260.47 107.67 -0.49 Total Assets 699.29 385.48 213.65 133.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -36.32 -30.44 -36.10 -34.70 -20.33 -0.26 -0.18 -0.08 -1.77 1.48 PBT 74.32 30.14 7.70 -0.88 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 Adjustment -11.92 -2.74 -0.11 0.04 -0.06 0.00 -0.05 0.13 -1.25 0.08 Changes in Working Capital -78.44 -52.34 -43.71 -33.86 -19.96 -0.01 0.04 0.02 2.01 1.70 Cash after chg. in Working capital -16.03 -24.94 -36.12 -34.70 -20.33 -0.26 -0.18 -0.08 -1.77 1.48 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -20.29 -5.50 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -81.28 5.38 2.24 -18.71 0.07 0.23 0.18 0.06 1.57 -1.22 Net Fixed Assets -0.04 -0.28 0.00 -0.12 0.06 0.15 0.00 0.00 0.55 -0.03 Net Investments -93.30 2.89 2.23 -19.77 0.00 0.00 0.00 0.00 0.00 0.00 Others 12.06 2.77 0.01 1.18 0.01 0.08 0.18 0.06 1.02 -1.19 Cash from Financing Activity 137.56 30.39 33.61 54.40 20.24 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 19.96 5.33 -0.26 0.99 -0.03 -0.03 0.01 -0.02 -0.20 0.26 Opening Cash & Equivalents 6.08 0.75 1.01 0.02 0.05 0.08 0.07 0.09 0.29 0.03 Closing Cash & Equivalent 26.04 6.08 0.75 1.01 0.02 0.05 0.08 0.07 0.09 0.29

Description Mar 26 Mar 25 Mar 24 Mar 23
Cash From Operating Activity -38.35 -74.63 -66.31 -70.24 PBT 78.43 34.75 10.64 0.81 Adjustment -12.15 -4.52 -0.95 0.04 Changes in Working Capital -79.16 -95.02 -75.81 -70.79 Cash after chg. in Working capital -12.88 -64.80 -66.11 -69.94 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -25.47 -9.84 -0.20 -0.30 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -9.64 -1.45 -0.09 -1.69 Net Fixed Assets -0.04 -0.28 0.00 Net Investments -93.30 2.89 2.23 Others 83.70 -4.06 -2.32 Cash from Financing Activity 71.56 85.38 64.81 74.64 Net Cash Inflow / Outflow 23.57 9.29 -1.60 2.71 Opening Cash & Equivalents 10.41 1.11 2.71 0.00 Closing Cash & Equivalent 33.98 10.41 1.11 2.71

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 32.21 19.04 13.08 -1.15 -2.19 -1.60 -1.05 -0.68 -0.18 2.28 ROA 13.53% 11.80% 5.35% -1.10% -2.75% -19.03% -10.90% -13.26% -65.33% -5.16% ROE 52.02% 37.98% 24.99% 0.00% 0.00% 0.00% 0.00% 0.00% -529.42% -18.03% ROCE 27.93% 21.23% 8.02% -1.71% -2.78% -19.45% -10.94% -13.38% -106.51% -8.37% Fixed Asset Turnover 777.22 394.57 359.46 0.00 0.00 0.31 0.17 0.31 0.19 0.18 Receivable days 0.03 0.06 0.00 0.00 0.00 139.83 427.54 882.43 1116.28 2310.65 Inventory Days 265.25 569.86 824.21 0.00 0.00 542.53 720.99 480.48 465.32 519.79 Payable days -91.22 -64.65 -47.33 -12.20 -4.18 402.56 387.97 37.92 8.19 8.74 Cash Conversion Cycle 356.50 634.56 871.55 12.20 4.18 279.81 760.56 1325.00 1573.42 2821.70 Total Debt/Equity 1.75 1.17 1.12 55.33 23.65 0.00 0.00 0.00 0.00 0.00 Interest Cover 412.53 92.86 1167.12 -16.20 0.00 0.00 0.00 0.00 0.00 0.00

Description Mar 26 Mar 25 Mar 24 Mar 23
Book Value (Rs.) 32.21 19.04 13.08 -1.15 ROA 9.84% 8.32% 3.79% 0.38% ROE 51.57% 38.40% 25.11% 0.00% ROCE 23.76% 16.46% 8.64% 0.96% Fixed Asset Turnover 743.64 429.02 137.43 8.61 Receivable days 2.85 14.29 18.68 0.00 Inventory Days 239.39 527.74 589.11 4201.65 Payable days -206.27 -83.95 -78.03 -46.67 Cash Conversion Cycle 448.50 625.99 685.82 4248.32 Total Debt/Equity 1.98 2.40 1.89 64.99 Interest Cover 434.82 105.85 287.87 16.69

Top Investors:

mehul hasmukh barvalia

glaston mario menezes

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback