USKIndustrials

Udayshivakumar Infra Limited

Civil Construction · ISIN INE0N0Y01013 · BSE 543861 · NSE EQ · FV ₹10
Last price
₹20
+0.05%today
What this company does

Udayshivakumar Infra Limited operates in Civil Construction, part of the Industrials sector. It booked ₹46 cr of revenue in its latest quarter (Q1 FY27) and kept 5.3% of sales as profit.

In the report:
53out of 100
Equitytale Health Score
Mixed

Healthier than 53% of companies in Industrials, on all six measures of filed financials. Each measure is ranked against the 129–290 companies that reported it.

Measures financial condition, not whether to buy. Learn what this score means · How this is calculated

Price momentum
neutral
RSI (14)
37

At close. Not part of the score.

Profitability & returns36

How much profit it earns on the money it employs

Balance sheet33

How much it owes, and whether earnings cover the interest

Cash quality74

Whether reported profit actually arrives as cash

Growth & consistency23

Whether sales and profit have grown, and how steadily

Valuation86

What today's price implies, against our models or its peers

Governance & risk100

How much of the promoters' stake is pledged, and how much they hold · highest in its sector on what we could measure

Is this company doing well?
not investment advice
Strengths
Makes a profit
Promoters hold 67%
No promoter shares pledged
Turns profit into real cash
Watch-outs
! Thin 5.3% net margin
! Sales down 20% vs last year
! Low 5.8% return on equity

What if I invest in USK?

Set a growth rate and see what a monthly SIP would add up to. Your assumption, our arithmetic.

You would put in
₹12.00 lakh
120 instalments
At 10% a year, it would become
₹20.15 lakh

The starting rate is a round number, not a view on this company — this is your assumption, and the figure above is arithmetic on it. Returns are not steady year to year, and a real holding would not grow in a straight line. We do not publish price targets or predict returns.

Key ratios · latest quarter + price
₹20 +0.05%
latest close · 2026-09-17
52-wk low ₹2042 sessions so far52-wk high ₹24
Is it cheap or expensive?
What you pay for the profits, book value and cash flow. Higher isn't automatically worse — it can signal faster growth.
P/E ratio11.5Low
LowAverageHigh
P/B ratio0.66Below book
Below bookModerateHigh
EV / EBITDA6.0Low
LowAverageHigh
How good is the business?
How much profit it earns from its money and its sales.
Return on equity5.8%Weak
WeakFairStrong ▸15%
Return on capital8.4%Fair
WeakFairStrong
Net margin5.3%Decent
ThinDecentStrong
EBITDA margin15.8%Decent
ThinDecentHealthy
Is it financially safe?
How much it owes, and whether it can comfortably cover it.
Debt to equity0.45Comfortable
LowModerateHigh ▸1
Interest cover1.9×Risky
RiskyOkayStrong ▸5×
Current ratio1.70Healthy
Tight ◂1HealthyAmple
More figures
Market cap
₹112 cr
Book value
₹31
EPS
₹0.44
latest quarter
Net debt
₹62 cr
owes more than its cash
Enterprise value
₹174 cr
EBITDA
₹29 cr
annualised
EBIT
₹20 cr
annualised
Operating margin
11.0%
Return on assets
2.7%
Earnings yield
8.66%
P/S
0.61
Sales / share
₹33.4
Tax rate
-0.9%
Face value
₹10
Shares
5.5 cr
Working capital
₹86 cr
Current assets
₹208 cr
Current liabilities
₹122 cr
Delivery %
77.4%
Strong / safeFairWeak / riskyValuation — a level, not good/badBands are general rules of thumb, not advice.

P/E, ROE, ROCE and margins are annualised from the latest quarter; per-share and balance-sheet ratios use the most recent balance sheet on file · prices as of 2026-09-17.

Worth vs price · from the FY 2025 report & filings
not investment advice
Hard to value confidentlyLow confidence
It earns about 4% on its capital — below the ~14% return we'd require to fund it — so a low price is likely justified, not a bargain.
Models span ₹11₹33, midpoint ₹31

An educational model from the company's own filings, every assumption shown — not investment advice or a price target. Prices can stay above or below any model for years.

P&L · Q1 FY27 (consolidated)
Revenue from Operations₹46 cr
Other Income₹21.2 L
Total Income₹46 cr
Cost of Materials₹11 cr
Purchases of Stock-in-Trade₹0 cr
Inventory Change (±)₹-4 cr
Employee Benefit Expense₹3 cr
Finance Costs₹3 cr
Depreciation & Amortisation₹2 cr
Other Expenses₹30 cr
Total Expenses₹44 cr
Profit before Tax₹2 cr
Tax Expense₹-2.1 L
Net Profit₹2 cr
Net margin on total income5.3%
Where the money goes · Q1 FY27
% of total income
Materials + stock-in-trade₹7 cr14.5%
Employee benefit expense₹3 cr6.0%
Finance costs₹3 cr5.7%
Depreciation & amortisation₹2 cr4.8%
Other expenses₹30 cr63.8%
Profit for the period₹2 cr5.3%
Total income ₹46 cradds up to ₹100 ✓
Quarterly results · consolidated (₹ cr)
MetricQ3 FY26Q4 FY26Q1 FY27
Revenue47 cr48 cr46 cr
Total income47 cr51 cr46 cr
Expenses54 cr35 cr44 cr
Profit before tax-6 cr16 cr2 cr
Tax-2 cr3 cr-2.1 L
Net profit (owners' share)-5 cr13 cr2 cr
Net margin (owners' share, on revenue)-10.1%27.8%5.3%
EPS (₹)-0.862.450.44
YoY (latest quarter): total income -20.4% · net profit
Balance sheet & cash flow · as of Mar 2026
Low debt
Total assets
₹365 cr
Shareholder equity
₹170 cr
parent shareholders
Total debt
₹77 cr
Cash
₹15 cr
Cash flow · H1 FY26
Operating
₹5 cr
Investing
₹-3 cr
Financing
₹-2 cr
Peer comparison
Civil Construction · by market value
CompanyPriceMarket capP/E
Larsen & Toubro Limited₹3,836₹5.28 L cr32.0
Rail Vikas Nigam Limited₹202₹42,055 cr66.3
Kalpataru Projects International Limited₹1,399₹23,900 cr19.3
IRB Infrastructure Developers Limited₹19₹22,767 cr18.9
NBCC (India) Limited₹82₹22,175 cr36.0
Cemindia Projects Limited₹1,255₹21,563 cr38.3
Engineers India Limited₹264₹14,824 cr23.5
Techno Electric & Engineering Company Limited₹985₹11,452 cr30.7
KEC International Limited₹402₹10,700 cr36.8
Same industry · latest reported numbers · not a recommendation.
Who owns it · 2026-06-30
No pledge
Promoter
67.3%
Public
32.6%
Promoter stake up 1.4% over the last 12 quarters.
Smart-money activity
Insider trades
BoughtUdayshivakumar · Promoters37,196 · ₹10.1 L5 Mar 26
BoughtUdayshivakumar · Promoters55,000 · ₹15.4 L4 Mar 26
BoughtUdayshivakumar · Promoters50,794 · ₹14.3 L2 Mar 26
Bulk / block deals
SoldMATH GANESH HIRI · NSE3.54 L @ ₹58.998 Nov 24
BoughtMATH GANESH HIRI · NSE3.40 L @ ₹59.678 Nov 24
BoughtMULTIPLIER SHARE & STOCK ADVISORS PRIVATE LIMITED · NSE5.88 L @ ₹58.1120 Aug 24
What shareholders were asked to approve

A company cannot decide everything on its own. Things like a top executive’s pay, issuing new shares, or re-appointing a director have to be put to the people who own the company, and they vote — one vote per share. So whoever owns the most shares has the most say.

Yearly shareholder meeting · 20 Aug 2025
See the official result
1
Consider and adopt the Audited Financial Statements as at 31st March, 2025 and the reports of the Board of Directors and Auditors thereon.
Backed by 100% of shareholders other than promotersneeded 50%
5.09 L votes for, 161 against
2
Appoint a Director in place of Ms. Manjushree Shivakumar (DIN: 09597357) who retires by rotation and being eligible, offers herself for re-appointment.
Promoters had a personal stake in this
Backed by 100% of shareholders other than promotersneeded 50%
5.09 L votes for, 161 against
3
Ratification of remuneration payable to Cost Auditors of the Company
Backed by 100% of shareholders other than promotersneeded 50%
5.09 L votes for, 161 against
4
Appointment of Mr. Gowdara Timmappa Govindappa (DIN: 10653812) as an Independent Director of the Company
Backed by 100% of shareholders other than promotersneeded 75%
5.09 L votes for, 561 against

Every vote count above is taken from the result the company filed with the stock exchange, certified by an independent counter. To work out what would have happened without the promoters, we simply remove their votes and re-apply the same legal bar the proposal had to clear. Nothing here is an estimate or an opinion.

Who controls this company, and what it pays them

Most Indian companies are controlled by a family or group — the promoters. The exchange requires them to be listed by name, including members who own no shares at all, and requires the company to disclose any business it does with them.

The promoter group — 6 named members
owning 67.3% between them · as of 2026-06-30
UDAYSHIVAKUMAR66.66%
AMRUTHA0.66%
POOJASHREE SHIVAKUMAR0.01%
RAJANNA PRABHAKAR0.01%
AISHWARYASHREE Sno shares
MANJUSHREE Sno shares

Names and holdings from the company’s shareholding pattern filed with the exchange; transactions from the related-party note in its annual report. Every figure is as filed — these are legal, disclosed dealings, and what to make of them is your call.

Money it raised, and what it did with it

When a company raises money from investors, it has to say up front what the money is for. The rules then make it report, every three months until the money is gone, how much of each of those things it has actually paid for — so a promise made while asking for the money can be checked afterwards.

₹66 cr raised in Mar 2023 by selling shares to the public

As of Jun 2026, the company says it has spent 91% of what it set aside, leaving ₹6 cr still to be spent.

Issue Expenses
100%
₹5 cr of ₹5 cr
Funding incremental working capital requirements of our Company
100%
₹45 cr of ₹45 cr
General corporate purposes
64%
₹10 cr of ₹16 cr

Every figure above is taken from the statement the company files with the stock exchange each quarter, for as long as money it has raised remains unspent. The only thing we work out is how much of each stated purpose has been paid for — one number divided by another from the same filing. Whether a plan that changed was a good change is not something a filing can tell you. See the filing

How the stock has moved · adjusted for splits & bonuses
Data from primary exchange filings · analysis tool, not investment advice.