Shaival Reality Ltd.

•

shaivalgroup.comBSE: -NSE: SHAIVAL

Market Cap₹ 38 Cr.

Current Price

High / Low₹ 33 / 32

Stock P/E6.6

Book Value₹ 14

Price to Book1.75

Dividend Yield0.00 %

ROCE31.2 %

ROE30.8 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2017 • Construction: 73.3% • Transport: 23.1% • Renting: 3.6%

AI Sector View

AI GENERATED

Realty

Buy

Housing and construction indicators remain supportive for real estate. The housing index reached 105 (Mar/26), residential property prices rose 4.21% (Mar/26), construction output was 5.4% (Jul/26), and cement output accelerated to 13.1% YoY (2026-07). Bank lending rates are steady at 8.96% (Aug/26) rather than easing, but FPI flows turned positive with INR 1999 crore net inflow over 3 months to 2026-08-31 from INR -7216 crore previously.

Confidence

75%

View full sector analysis →

PROS

Company is almost debt free
Company generates healthy free cash flow

CONS

Company is loss-making at the operating / net level
A large part of profit comes from other income (115.1% of PBT)
Operating cash flow has been negative in recent years
Company's sales have been declining over the last five years
Operating margins have contracted to -2439.7% from 278.5%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

RealtyRealtyConstruction - Real Estate

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	DLF	674.55	37.56	166972.15	1.19	793.90	-89.59	1280.34	-52.87	6.81	49.68
2.	LODHA	1194.45	28.93	119352.22	0.36	1373.10	103.39	4996.70	43.10	16.89	38.51
3.	OBEROIRLTY	1880.00	25.99	68357.22	0.43	543.51	29.02	1300.89	31.73	17.69	56.75
4.	PHOENIXLTD	1887.00	52.73	67491.14	0.13	394.51	22.95	1074.94	12.80	13.70	59.77
5.	PRESTIGE	1566.50	59.24	67473.89	0.13	271.40	-12.87	2675.10	15.94	11.51	31.75
6.	GODREJPROP	1983.90	37.35	59760.32	0.50	349.38	-41.61	506.17	16.48	8.37	-57.98
7.	ANANTRAJ	587.45	36.54	21140.97	0.17	149.19	18.50	631.40	6.58	12.23	29.53
8.	BRIGADE	645.60	30.31	21063.30	0.23	216.94	37.35	1115.55	-12.93	11.02	32.33
9.	ABREL	1358.75	114.75	15176.65	0.18	-34.59	-27.73	188.85	30.95	-4.54	-30.02
10.	SOBHA	1247.85	57.87	13346.23	0.48	50.85	273.37	1278.15	50.03	6.96	6.07
11.	SIGNATURE	777.05	10.47	10932.01	0.00	-16.53	-148.00	551.99	-36.24	5.56	-8.10
12.	SHAIVAL	33.00	6.58	38.19	0.00	—	—	—	—	30.99	—

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

No standalone quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	43	29	15	3	1	1	3	0	0	0
	36	28	16	1	2	2	3	2	0	1
Operating Profit	10	5	-0	3	-0	-1	7	2	1	6
OPM %	23	16	-2	90	-10	-38	278	752	707	16,356
Other Income	3	4	1	1	1	1	7	4	1	7
Interest	1	1	1	1	0	0	0	0	0	0
Depreciation	4	6	4	2	1	1	1	0	0	0
	5	-3	-6	-0	-1	-1	6	2	1	6
Tax %	22	31	10	-1	1	-111	-5	-4	72	1
Net Profit	4	-2	-5	-0	-1	-2	7	3	0	6
EPS	0	0	0	-0	-1	-2	6	2	0	5
Dividend Payout %	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	3	-2	-4	-0	-1	-2	6	2	0	5

COMPOUNDED SALES GROWTH

10 Years:: -47%
5 Years:: -50%
3 Years:: -76%

COMPOUNDED PROFIT GROWTH

10 Years:: 21%
5 Years:: —
3 Years:: -5%

STOCK PRICE CAGR

10 Years:: —
5 Years:: -20%
3 Years:: 1%
1 Year:: 3%

RETURN ON EQUITY

10 Years:: 5%
5 Years:: 18%
3 Years:: 16%
Last Year:: 31%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
LIABILITIES	-	-	-	-	-	-	-	-	-	-
Equity Capital	2	12	12	12	12	12	12	12	12	12
	16	4	-1	-1	-2	-5	2	4	4	10
	6	15	11	0	0	0	0	0	0	0
Trade Payables	3	2	2	0	0	0	0	0	0	0
	46	47	28	11	17	11	-0	-0	0	1
Total Liabilities	73	80	53	21	27	18	13	15	16	22
ASSETS	-	-	-	-	-	-	-	-	-	-
	18	14	10	7	4	3	1	1	1	1
	2	6	15	1	13	7	4	0	0	3
	2	0	0	0	0	0	0	0	0	0
	0	0	0	0	0	0	0	0	1	0
Cash & Bank	1	1	3	3	2	1	0	0	0	18
	50	59	25	10	7	7	8	14	14	0
Total Assets	73	80	53	21	27	18	13	15	16	22
Total Debt	51	63	41	11	18	11	0	0	0	0
Net Working Capital	1	-11	-9	4	16	3	1	1	3	17
Contingent Liabilities	0	0	0	0	0	0	0	0	6	0
Book Value per Share	91.22	13.46	9.12	8.76	8.19	5.64	11.45	13.62	13.79	18.81
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-13	-6	23	1	-0	1	2	-2	-1	9
Cash from Investing	-9	-4	-1	29	-7	6	8	2	1	9
Cash from Financing	23	10	-23	-30	7	-8	-11	-0	0	0
	0	0	-0	0	-1	-1	-1	0	0	18
Free Cash Flow	-23	-7	23	-18	-0	1	2	-3	-1	9
OCF / Net Profit	-3.69	3.17	-4.70	-3.08	0.57	-0.60	0.28	-0.71	-3.40	1.53
Cumulative 5-Year FCF	0	0	0	0	-26	-2	8	-19	-1	8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
PER SHARE
EPS (₹)	18.39	-1.66	-4.31	-0.36	-0.74	-1.88	5.80	2.17	0.17	5.02
Book Value (₹)	91.22	13.46	9.12	8.76	8.19	5.64	11.45	13.62	13.79	18.81
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	6.82	3.49	-0.90	1.63	-0.12	-1.43	6.54	2.20	0.18	5.02
PROFITABILITY
Operating Margin %	23.11%	15.75%	-2.20%	89.79%	-10.41%	-38.16%	278.45%	-453.97%	-351.35%	-2439.71%
Net Margin %	8.23%	-6.62%	-33.89%	-14.05%	-74.65%	-161.90%	257.90%	767.60%	190.49%	0.00%
ROE %	22.28%	-11.57%	-38.18%	-4.00%	-8.71%	-27.13%	67.83%	17.35%	1.24%	30.78%
ROCE %	10.23%	-1.90%	-6.62%	0.96%	-3.35%	-4.53%	41.49%	16.73%	4.56%	31.17%
	6.14%	-2.51%	-7.51%	-1.13%	-3.56%	-9.74%	43.40%	17.65%	1.25%	30.03%
EFFICIENCY
Debtor Days	49	88	119	264	356	259	83	74	2070	0
Inventory Days	16	13	4	0	0	0	0	0	0	0
Payable Days	45	87	1582	2051	0	0	0	0	0	0
	20	13	-1459	-1788	356	259	83	74	2070	0
FINANCIAL HEALTH
Debt to Equity (x)	2.90x	4.01x	3.85x	1.13x	1.95x	1.68x	0.00x	0.00x	0.00x	0.00x
Interest Coverage (x)	5.16x	-1.00x	-3.37x	0.46x	-21.72x	-3640.02x	3930.84x	0.00x	50.69x	2777.77x
	1.08x	0.47x	0.42x	4.58x	25.23x	17.93x	6.56x	108.10x	14.98x	16.59x
GROWTH
Revenue Growth %	93.33%	-32.67%	-49.26%	-79.99%	-61.16%	17.21%	93.93%	-87.39%	-68.40%	-65.25%
Operating Profit Growth %	61.22%	-54.11%	-107.10%	915.45%	-104.50%	-329.48%	1515.14%	-65.97%	-70.26%	703.38%
Net Profit Growth %	325.21%	-154.13%	-159.87%	91.70%	-106.24%	-154.20%	408.93%	-62.48%	-92.16%	2842.50%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-62.48%	-92.16%	2842.87%
VALUATION
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	6.58x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	1.75x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	4.59x	15.21x	3.35x

Shareholding Pattern

Numbers in percentages

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	72.63	72.63	72.63	72.63	72.63	72.63	72.63	72.63
FIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
DIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	27.37	27.37	27.37	27.37	27.37	27.37	27.37	27.37

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for SHAIVAL

Loading news…

🤖

AI Stock Analyst

Shaival Reality Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

DLF

674.55

37.56

166972.15

1.19

793.90

-89.59

1280.34

-52.87

6.81

49.68

LODHA

1194.45

28.93

119352.22

0.36

1373.10

103.39

4996.70

43.10

16.89

38.51

OBEROIRLTY

1880.00

25.99

68357.22

0.43

543.51

29.02

1300.89

31.73

17.69

56.75

PHOENIXLTD

1887.00

52.73

67491.14

0.13

394.51

22.95

1074.94

12.80

13.70

59.77

PRESTIGE

1566.50

59.24

67473.89

0.13

271.40

-12.87

2675.10

15.94

11.51

31.75

GODREJPROP

1983.90

37.35

59760.32

0.50

349.38

-41.61

506.17

16.48

8.37

-57.98

ANANTRAJ

587.45

36.54

21140.97

0.17

149.19

18.50

631.40

6.58

12.23

29.53

BRIGADE

645.60

30.31

21063.30

0.23

216.94

37.35

1115.55

-12.93

11.02

32.33

ABREL

1358.75

114.75

15176.65

0.18

-34.59

-27.73

188.85

30.95

-4.54

-30.02

SOBHA

1247.85

57.87

13346.23

0.48

50.85

273.37

1278.15

50.03

6.96

6.07

SIGNATURE

777.05

10.47

10932.01

0.00

-16.53

-148.00

551.99

-36.24

5.56

-8.10

SHAIVAL

33.00

6.58

38.19

0.00

—

30.99

—

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Operating Profit

-0

-1

OPM %

-2

-10

-38

278

752

707

16,356

Other Income

Interest

Depreciation

-3

-6

-0

-1

Tax %

-1

-111

-5

-4

Net Profit

-2

-5

-0

-1

-2

EPS

-0

-1

-2

Dividend Payout %

Minority Interest

Share of Associates

Adjusted EPS

-2

-4

-0

-1

-2

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

LIABILITIES

Equity Capital

-1

-2

-5

Trade Payables

-0

Total Liabilities

ASSETS

Cash & Bank

Total Assets

Total Debt

Net Working Capital

-11

-9

Contingent Liabilities

Book Value per Share

91.22

13.46

9.12

8.76

8.19

5.64

11.45

13.62

13.79

18.81

Face Value

10.00

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

-13

-6

-0

-2

-1

Cash from Investing

-9

-4

-1

-7

Cash from Financing

-23

-30

-8

-11

-0

-1

Free Cash Flow

-23

-7

-18

-0

-3

-1

OCF / Net Profit

-3.69

3.17

-4.70

-3.08

0.57

-0.60

0.28

-0.71

-3.40

1.53

Cumulative 5-Year FCF

-26

-2

-19

-1

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

PER SHARE

EPS (₹)

18.39

-1.66

-4.31

-0.36

-0.74

-1.88

5.80

2.17

0.17

5.02

Book Value (₹)

91.22

13.46

9.12

8.76

8.19

5.64

11.45

13.62

13.79

18.81

Dividend per Share (₹)

0.00

Cash EPS (₹)

6.82

3.49

-0.90

1.63

-0.12

-1.43

6.54

2.20

0.18

5.02

PROFITABILITY

Operating Margin %

23.11%

15.75%

-2.20%

89.79%

-10.41%

-38.16%

278.45%

-453.97%

-351.35%

-2439.71%

Net Margin %

8.23%

-6.62%

-33.89%

-14.05%

-74.65%

-161.90%

257.90%

767.60%

190.49%

0.00%

ROE %

22.28%

-11.57%

-38.18%

-4.00%

-8.71%

-27.13%

67.83%

17.35%

1.24%

30.78%

ROCE %

10.23%

-1.90%

-6.62%

0.96%

-3.35%

-4.53%

41.49%

16.73%

4.56%

31.17%

6.14%

-2.51%

-7.51%

-1.13%

-3.56%

-9.74%

43.40%

17.65%

1.25%

30.03%

EFFICIENCY

Debtor Days

119

264

356

259

2070

Inventory Days

Payable Days

1582

2051

-1459

-1788

356

259

2070

FINANCIAL HEALTH

Debt to Equity (x)

2.90x

4.01x

3.85x

1.13x

1.95x

1.68x

0.00x

Interest Coverage (x)

5.16x

-1.00x

-3.37x

0.46x

-21.72x

-3640.02x

3930.84x

0.00x

50.69x

2777.77x

1.08x

0.47x

0.42x

4.58x

25.23x

17.93x

6.56x

108.10x

14.98x

16.59x

GROWTH

Revenue Growth %

93.33%

-32.67%

-49.26%

-79.99%

-61.16%

17.21%

93.93%

-87.39%

-68.40%

-65.25%

Operating Profit Growth %

61.22%

-54.11%

-107.10%

915.45%

-104.50%

-329.48%

1515.14%

-65.97%

-70.26%

703.38%

Net Profit Growth %

325.21%

-154.13%

-159.87%

91.70%

-106.24%

-154.20%

408.93%

-62.48%

-92.16%

2842.50%

0.00%

-62.48%

-92.16%

2842.87%

VALUATION

P/E (x)

0.00x

6.58x

P/B (x)

0.00x

1.75x

Dividend Yield %

0.00%

0.00x

4.59x

15.21x

3.35x

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

72.63

FIIs

0.00

DIIs

0.00

Government

0.00

27.37

Shaival Reality Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Shaival Reality Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI