Micro Real Estate

Avishkar Infra Realty Ltd.

AIRLTD

₹77.44

4.99% (3.68)

Market Cap

₹173 Cr.

P/E

39.80

Avishkar Infra Realty Ltd.
Overview
Financials
Benchmarking
Shareholding

Avishkar Infra Realty Ltd.

Avishkar Infra Realty Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Avishkar Infra Realty Ltd. Shareprice

Has the share price of Avishkar Infra Real grown faster than its competition?

Avishkar Infra Real has given better returns compared to its competitors.
Avishkar Infra Real has grown at ~62.76% over the last 1yrs while peers have grown at a median rate of -23.97%

Is Avishkar Infra Real stock expensive?

Avishkar Infra Real is expensive when considering the EV/EBIDTA, however latest PE is < 3 yr avg PE.
Latest PE of Avishkar Infra Real is 39.8, while 3 year average PE is 59.67.
Also latest EV/EBITDA of Avishkar Infra Real is 91.58 while 3yr average is 6.17.

View FAQ's On Business

Growth Table

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	62.76	51.25	43.42	69.10	49.13	10.34	8.80	7.66	6.78	6.08
TTM EPS CAGR	—	—	—	—	—	—	—	—	—	—
Sales CAGR	—	—	—	—	—	6.69	—	—	—	27.73
PAT Margin (Abs Growth)	—	—	—	—	—	—	—	—	—	—
PE CAGR	—	—	—	-100.00	-100.00	-100.00	-100.00	-100.00	-100.00	-100.00
CFO CAGR	-143	—	—	—	—	62.05	-21.90	—	44.63	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	29.57	42.91	33.13	12.51	12.31	10.99	11.29	10.81	7.19	24.91
Non Current Assets	5.10	5.86	6.89	8.21	8.38	3.97	6.20	0.01	0.07	0.94
Net Block	2.88	2.93	2.89	2.83	2.78	0.34	0.24	0.01	—	0.02
Capital Work in Progress	0.25	0.25	0.25	0.25	0.25	0.00	0.00	0.00	0.00	—
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	1.99	2.66	2.51	2.84	3.20	3.61	4.03	—	—	0.14
Current Assets	24.41	37.02	27.30	6.24	5.86	7.02	5.08	10.80	7.12	23.97
Inventory	22.46	35.66	24.31	5.07	5.07	5.08	5.08	5.08	5.08	5.08
Accounts Receivable	0.84	0.84	2.24	0.99	0.74	1.91	1,907	1.91	1.91	2.47
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.26	0.25	0.31	0.17	0.04	0.03	0.00	0.00	0.07	0.17
Liabilities	29.57	42.91	33.13	12.51	12.31	10.99	11.29	10.81	7.19	24.91
Shareholders Funds	2.59	2.77	-0.33	-2.95	-3.82	-6.98	-7.65	-8.91	-9.93	14.43
Share Capital	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	2.40	22.40
Reserves	0.18	0.37	-2.73	-5.36	-6.22	-9.38	-10.05	-11.32	-12.33	-7.97
Non Current Liabilities	12.16	0.19	-0.95	-1.88	-1.93	—	0.00	10.15	8.07	2.12
Secured Loans	12.11	0.16	0.11	0.06	0.01	—	—	—	—	—
Unsecured Loans	—	—	—	—	—	—	—	10.15	8.07	2.12
Current Liabilities	14.82	39.95	34.41	17.34	18.06	17.96	18.94	9.57	9.04	8.36
Accounts Payable	0.29	0.69	0.95	0.87	0.73	0.70	0.69	0.67	0.66	0.04
Short Term Loans	4.67	28.92	23.28	7.85	8.74	8.56	9.46	—	—	—

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	0.17	0.31	16.99	18.87	0.00	—	—	—	—	2.80
Operating Expenses	0.21	0.25	21.41	22.50	0.21	0.54	0.16	0.22	0.19	0.53
Raw Material	—	—	—	—	—	—	—	0.00	—	0.00
Material Cost (%)	-3,269	-4,290	66.83	102	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.07	0.04	0.04	0.06	0.05	0.05	0.03	0.04	0.02	0.06
Power & Fuel Cost	—	—	—	0.00	0.01	0.00	—	—	0.00	—
Operating Profit	-0.04	0.06	-4.42	-3.62	-0.21	-0.54	-0.16	-0.22	-0.19	2.27
Other Income	0.21	0.25	0.30	0.33	0.38	0.45	0.48	0.02	—	0.83
OPM (%)	-22.48	19.11	-26.03	-19.20	0.00	0.00	0.00	0.00	0.00	81.01
Depreciation and Amortisation	0.07	0.06	0.06	0.06	0.06	0.06	0.05	0.05	—	0.00
Interest	0.00	0.00	0.02	0.01	0.98	1.07	0.94	1.02	0.84	0.42
Profit Before Tax	0.10	0.24	-4.20	-3.36	-0.86	-1.23	-0.67	-1.26	-1.02	3.64
Tax	0.01	0.06	-1.10	-0.87	0.00	1.94	0.00	0.00	0.00	-0.72
Net Profit	0.09	0.19	-3.11	-2.48	-0.86	-3.16	-0.67	-1.26	-1.02	4.36
Number of shares(Crs)	—	—	—	—	0.24	0.24	0.24	0.24	0.24	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	-11.68	12.06	0.12	-0.10	-0.08	-2.64	-0.07	-4.96	2.14	-15.00
Profit Before Tax	0.10	0.24	-4.20	-3.36	-0.86	-1.23	-0.67	-1.26	-1.02	3.64
Adjustments	-0.14	-0.17	0.20	-0.27	-0.31	-0.35	-0.38	0.01	—	-1.22
OCF Before Working Capital	-0.04	0.07	-4.00	-3.63	-1.17	-1.58	-1.05	-1.25	-1.02	2.42
Working Capital Changes	-11.63	12.01	4.31	3.74	0.96	-1.27	0.98	-3.71	3.15	-17.42
Taxes Paid	-0.01	-0.03	-0.19	-0.21	0.13	0.21	0.00	—	—	0.00
Cash from Investing Activity	-0.06	-0.12	-0.01	0.01	0.01	2.63	0.04	4.26	0.01	1.06
Net Fixed Assets Purchased	-0.03	-0.11	0.00	0.00	0.00	2.63	0.04	0.24	0.01	-0.02
Fixed Assets Purchased	-0.03	-0.12	—	—	—	—	—	—	—	—
Fixed Assets Sold	—	0.01	—	—	—	2.63	0.04	0.24	0.01	-0.02
Investment Purchased	—	—	—	—	—	—	—	—	—	-0.14
Investment Sold	—	—	0.01	0.01	0.01	—	—	4.03	—	—
Interest Recieved	—	—	—	—	—	—	—	—	—	1.22
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	11.98	-11.95	-0.05	-0.05	-0.05	-0.01	—	0.70	-2.08	14.05
Proceeds From Shares	—	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	11.98	-11.95	-0.05	-0.05	-0.05	-0.01	0.00	0.70	-2.08	-5.95
Proceeds From Borrowings	11.98	—	-0.05	—	—	—	—	0.70	—	-5.95
Repayment From Borrowings	—	-11.95	—	-0.05	-0.05	-0.01	—	—	-2.08	—
Interest Paid	—	—	—	—	—	—	—	—	—	—
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Net Cash Flow	0.24	-0.01	0.06	-0.14	-0.13	-0.01	-0.03	0.00	0.06	0.10
Opening Cash & Cash Equivalents	0.02	0.26	0.25	0.31	0.17	0.04	0.03	0.00	0.00	0.07
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.26	0.25	0.31	0.17	0.04	0.03	0.00	0.00	0.07	0.17
Net Capex (est)	0.03	0.11	0.00	0.00	0.00	-2.63	-0.04	-0.24	-0.01	0.02
Free Cash Flow (est)	-11.71	11.95	0.12	-0.10	-0.08	-0.01	-0.03	-4.72	2.14	-15.02

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	0.05	0.13	0.03	0.09	0.07	0.04	0.11	0.00	0.60	0.23
Liquid Assets (Crs)	0.96	1.95	1.36	2.99	1.16	0.79	1.94	0.00	5.72	2.04
Current Liabilities (Crs)	20.56	14.82	39.95	34.41	17.34	18.06	17.96	18.94	9.57	9.04
Current Ratio	0.87	1.65	0.93	0.79	0.36	0.32	0.39	0.27	1.13	0.79
Current Assets (Crs)	17.83	24.41	37.02	27.30	6.24	5.86	7.02	5.08	10.80	7.12
Current Liabilities (Crs)	20.56	14.82	39.95	34.41	17.34	18.06	17.96	18.94	9.57	9.04
Interest Coverage Ratio	373	44.14	98.01	-234	-459	0.12	-0.14	0.28	-0.24	-0.20
EBIT (Crs)	0.17	0.10	0.25	-4.19	-3.35	0.12	-0.15	0.26	-0.24	-0.19
Interest Expenses (Crs)	0.00	0.00	0.00	0.02	0.01	0.98	1.07	0.94	1.02	0.84
Fixed Asset Turnover	0.05	0.05	0.10	5.27	5.85	0.00	0.00	0.00	0.00	0.00
Net Sales (Crs)	0.18	0.17	0.31	16.99	18.87	0.00	0.00	0.00	0.00	0.00
Fixed Assets (Crs)	3.26	3.29	3.20	3.23	3.23	3.23	0.85	0.75	0.01	0.00
Cash Conversion Cycle	1,755	1,806	1,007	651	298	0.00	0.00	0.00	0.00	0.00
Inventory Days	0.00	0.00	0.00	644	284	—	—	—	—	—
Days Receivable	1,710	1,791	994	33.02	31.19	—	—	—	—	—
Days Payable	-44.97	-14.24	-13.47	26.31	17.22	0.00	0.00	0.00	—	—
Debt to Equity Ratio	1.77	6.49	10.48	-70.58	-2.68	-2.29	-1.23	-1.24	-1.14	-0.81
Total Debt (Crs)	4.42	16.78	29.08	23.39	7.91	8.74	8.56	9.46	10.15	8.07
Shareholders Equity (Crs)	2.50	2.59	2.77	-0.33	-2.95	-3.82	-6.98	-7.65	-8.91	-9.93
Free Cash Flow/Sales (%)	16.77	-6,858	3,883	0.69	-0.51	0.00	0.00	0.00	0.00	0.00
Free Cash Flow(est) (Crs)	0.03	-11.71	11.95	0.12	-0.10	-0.08	-0.01	-0.03	-4.72	2.14
Net Sales (Crs)	0.18	0.17	0.31	16.99	18.87	0.00	0.00	0.00	0.00	0.00
Profitability Ratios
Gross Margin (%)	1,987	3,369	4,390	33.17	-1.91	100.00	100.00	100.00	100.00	100.00
Op Profit Margin (%)	9.38	-22.48	19.11	-26.03	-19.20	0.00	0.00	0.00	0.00	0.00
Operating Profit (Crs)	0.27	0.17	0.31	-4.13	-3.29	0.18	-0.10	0.31	-0.20	-0.19
Net Sales (Crs)	0.18	0.17	0.31	16.99	18.87	0.00	0.00	0.00	0.00	0.00
Net Profit Margin (%)	65.61	51.20	61.16	-18.27	-13.16	0.00	0.00	0.00	0.00	0.00
Net Profit (Crs)	0.12	0.09	0.19	-3.11	-2.48	-0.86	-3.16	-0.67	-1.26	-1.02
Net Sales (Crs)	0.18	0.17	0.31	16.99	18.87	0.00	0.00	0.00	0.00	0.00
ROCE (%)	6.39	0.67	8.34	326	69.32	-2.05	2.21	-3.43	-19.67	10.38
EBIT (Crs)	0.17	0.10	0.25	-4.19	-3.35	0.12	-0.15	0.26	-0.24	-0.19
Capital Employed (Crs)	2.68	14.75	2.97	-1.28	-4.83	-5.75	-6.98	-7.65	1.24	-1.86
Return on Assets (%)	0.50	0.30	0.44	-9.37	-19.87	-7.01	-28.77	-5.98	-11.66	-14.12
Net Profit (Crs)	0.12	0.09	0.19	-3.11	-2.48	-0.86	-3.16	-0.67	-1.26	-1.02
Total Assets (Crs)	23.24	29.57	42.91	33.13	12.51	12.31	10.99	11.29	10.81	7.19
ROIC (%)	-12.82	-0.81	-130	77.25	33.27	2.87	14.53	1.57	-21.37	9.68
Op Profit after Taxes (Crs)	-0.05	-0.10	0.00	-3.31	-2.73	-0.26	-1.54	-0.21	-0.26	-0.19
Invested Capital (Crs)	0.43	12.46	-0.00	-4.28	-8.19	-9.21	-10.63	-13.62	1.23	-1.99
ROE (%)	4.70	3.38	6.79	937	84.15	22.62	45.31	8.82	14.14	10.23
Net Profit Margin (%)	65.61	51.20	61.16	-18.27	-13.16	0.00	0.00	0.00	0.00	0.00
Asset Turnover ratio	0.01	0.01	0.01	0.51	1.51	0.00	0.00	0.00	0.00	0.00
Equity Multiplier	9.30	11.44	15.47	-99.95	-4.24	-3.23	-1.57	-1.48	-1.21	-0.72
Adjusted EPS	0.49	0.36	0.78	-12.92	-10.34	-3.59	-13.15	-2.81	-5.24	-4.22
Valuation Ratios
P/E	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Book	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.65	-0.83	-1.10
EV/EBITDA	25.42	110	102	-6.17	-3.08	62.91	-114	45.87	-88.88	-98.05
Dividend Yield (%)	—	—	—	—	—	—	—	0.00	0.00	0.00

Quarterly Results

Avishkar Infra Realty Ltd.
Lancor Holdings
Loading...
Manas Properties
Loading...

In Rs. Cr.		Mar'25
Net Sales		2.40
Operating Expenses		0.24
Increase/Decrease in Stock		-1.32
Raw Material		0.00
Employee Cost		0.03
Selling and Distribution Expenses		0.00
Electricity, Power & Fuel Cost		0.00
Gen_AdminExpenses		0.00
Miscellaneous Expenses		0.00
Operating Profit		2.16
Other Income		0.00
Interest		0.21
PBDT		2.93
Depreciation and Amortization		0.00
Profit Before Tax		2.93
Tax		-0.72
Profit After Tax		3.65
Exceptional Items		0.98
Net Profit		3.66
Quarterly Ratios
EPS		1.63
Operating Profit Margin		90.07
Net Profit Margin		152

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

48.20%

Implied Growth Rate over a 5 year period*

17.50%

Implied Growth Rate over a 10 year period*

8.00%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Avishkar Infra Realty Ltd. Financials

How strong is Avishkar Infra Real balance sheet?

Avishkar Infra Real balance sheet is weak and might have solvency issues

Is the debt of Avishkar Infra Real increasing or decreasing?

Yes, The net debt of Avishkar Infra Real is increasing.
Latest net debt of Avishkar Infra Real is ₹32.97 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹7.94 Crs.

Is the profitablity of Avishkar Infra Real improving?

Yes, profit is increasing.
The profit of Avishkar Infra Real is ₹4.36 Crs for TTM, -₹1.02 Crs for Mar 2024 and -₹1.26 Crs for Mar 2023.

Does Avishkar Infra Real pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Avishkar Infra Real latest dividend payout ratio is 0% and 3yr average dividend payout ratio is 0%

How has Avishkar Infra Real allocated its funds?

Companies resources are majorly tied in miscellaneous assets

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Avishkar Infra Realty Ltd.

Avishkar Infra Realty Ltd.

Has the share price of Avishkar Infra Real grown faster than its competition?

Is Avishkar Infra Real stock expensive?

How strong is Avishkar Infra Real balance sheet?

Is the debt of Avishkar Infra Real increasing or decreasing?

Is the profitablity of Avishkar Infra Real improving?

Does Avishkar Infra Real pay decent dividends?

How has Avishkar Infra Real allocated its funds?

SIGN UP FOR FREE