Udayshivakumar Infra enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023


94.7	—	—	—	—
14.8	14.8	0.5	1.8	79.9
76.6	76.6	60.0	38.1	44.9
157	—	—	—	—
61.8	61.8	59.5	36.2	−35.1
₹28.27	—	—	—	—

247	247	228	213	189
31.0%	31.0%	26.3%	17.9%	23.7%
0.49×	—	—	—	—

0.78×	—	—	—	—
5.65×	—	—	—	—
8.35×	—	—	—	—
25.83×	—	—	—	—
199	211	289	577	287
27.7	14.7	2.7	41.9	31.2
18.7	5.8	−7.1	35.8	24.8
—	9.0	−8.1	−51.5	19.9
6.1	6.1	−42.2	−55.6	5.2
—	6.1	−42.2	−57.0	4.1
—	2.9	34.1	4.1	14.7

Open the chart

From the company's filings with NSE and BSE (Ind-AS), standalone. For information only, not investment advice.

alphave

USK₹17.10

Udayshivakumar Infra Limited

· Infrastructure

₹ CrorePeersBCPL BRNL TARMAT SEMAC SADBHAV NIRAJ RPPINFRA GLOBECIVILMcap ₹94.7 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	94.7
- Cash, Equiv & ST Investments	79.9	1.8	0.5	14.8	14.8
+ Total Debt	44.9	38.1	60.0	76.6	76.6
Enterprise Value	—	—	—	—	156.5
Net Debt (memo)	-35.1	36.2	59.5	61.8	61.8
EV per Share	—	—	—	—	28.27

Total Capital	189.0	213.0	228.4	246.9	246.9
Total Debt/Total Capital	23.73	17.88	26.26	31.03	31.03
Total Debt/EV	—	—	—	—	0.49

EV/Sales	—	—	—	—	0.78
EV/EBITDA	—	—	—	—	5.65
EV/EBIT	—	—	—	—	8.35
EV/Free Cash Flow	—	—	—	—	25.83
Reference Items — Trailing FY Values
Sales	286.9	577.1	289.1	211.3	199.4
EBITDA	31.2	41.9	2.7	14.7	27.7
EBIT	24.8	35.8	-7.1	5.8	18.7
Operating Cash Flow	19.9	-51.5	-8.1	9.0	—
Free Cash Flow	5.2	-55.6	-42.2	6.1	6.1
FCFF (free cash flow to the firm)	4.1	-57.0	-42.2	6.1	—
Capital Expenditure	14.7	4.1	34.1	2.9	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · StandaloneFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.