---
title: "SORIL Infra Resources Ltd(Merged) (SORILINFRA) — Share Price, Financials & Analysis"
symbol: "SORILINFRA"
company: "SORIL Infra Resources Ltd(Merged)"
canonical: "https://tapetide.com/stocks/SORILINFRA"
sector: "Diversified"
industry: "Diversified"
generated_at: "2026-09-13T21:39:34.453Z"
---

# SORIL Infra Resources Ltd(Merged) (SORILINFRA)

Canonical page: https://tapetide.com/stocks/SORILINFRA

## Company

- **Sector:** Diversified
- **Industry:** Diversified
- **Macro Sector:** Diversified
- **Stock Type:** DELISTED
- **Face Value:** ₹10
- **F&O Eligible:** No
- **Website:** piramyd.com; www.storeone.in; www.sorilinfraresources.com

## About

SORIL Infra Resources Limited is primarily engaged in the business to provide Equipment Renting Services, Management, and Maintenance Services, and LED Lighting. Yaarii Digital Integrated Services Limited (formerly known as Indiabulls Integrated Services Limited), is the holding company owning 64.71% stake. [1]

## Latest Price

## Key Insights

### Strengths

- Stock is trading at 0.78 times its book value

### Weaknesses

- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -4.17% over past five years.
- Company has a low return on equity of 3.68% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.33.0 Cr.
- Company has high debtors of 178 days.
- Working capital days have increased from 104 days to 368 days

## Growth Rates

| Metric | 1Y | 3Y | 5Y |
| --- | --- | --- | --- |
| net income growth | -67% | -18% | -28% |
| revenue growth | -5% | 2% | -4% |

## Financial Statements

### Quarterly Results

All figures in ₹ crore unless the row name says otherwise.

| Item | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Sales | 52.8 | 54.87 | 59.23 | 45.6 | 43.39 | 35.88 | 44.9 | 43.96 | 32.52 | 40.16 | 44.05 | 42.56 |
| Expenses | 44.06 | 49.77 | 47.62 | 40.55 | 23.78 | 31.64 | 37 | 42.14 | 31.13 | 39.91 | 42.76 | 40.31 |
| Operating Profit | 8.74 | 5.1 | 11.61 | 5.05 | 19.61 | 4.24 | 7.9 | 1.82 | 1.39 | 0.25 | 1.29 | 2.25 |
| OPM % | 16.55 | 9.29 | 19.6 | 11.07 | 45.19 | 11.82 | 17.59 | 4.14 | 4.27 | 0.62 | 2.93 | 5.29 |
| Other Income | 3.52 | 7.26 | 5.31 | 2.47 | 7.41 | 5.55 | 5.52 | 6.45 | 7.33 | 8.69 | 8.34 | 8.62 |
| Interest | 2.15 | 4.43 | 4.96 | 1.98 | 4.02 | 2.65 | 2.43 | 2.66 | 2.29 | 1.94 | 1.98 | 2.47 |
| Depreciation | 6.22 | 6.21 | 6.29 | 6.43 | 6.31 | 6.03 | 5.59 | 5.09 | 5.34 | 5.3 | 5.24 | 5.11 |
| Profit before tax | 3.89 | 1.72 | 5.67 | -0.89 | 16.69 | 1.11 | 5.4 | 0.52 | 1.09 | 1.7 | 2.41 | 3.29 |
| Tax % | 22.37 | 78.49 | 22.57 | 25.84 | 22.47 | 7.21 | 7.78 | 23.08 | 51.38 | 42.35 | 16.6 | 18.54 |
| Net Profit | 3.02 | 0.37 | 4.39 | -1.12 | 12.94 | 1.03 | 4.98 | 0.4 | 0.53 | 0.98 | 2.01 | 2.68 |
| EPS in Rs | 0.96 | 0.12 | 1.39 | -0.36 | 4.11 | 0.33 | 1.58 | 0.13 | 0.17 | 0.31 | 0.64 | 0.85 |

### Profit & Loss

All figures in ₹ crore unless the row name says otherwise.

| Item | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Sales | 3 | 260 | 197 | 165 | 151 | 212 | 168 | 159 |
| Expenses | 43 | 180 | 164 | 140 | 129 | 182 | 134 | 154 |
| Operating Profit | -40 | 80 | 33 | 24 | 21 | 30 | 34 | 5 |
| OPM % | -1248 | 31 | 17 | 15 | 14 | 14 | 20 | 3.2 |
| Other Income | 4 | 0 | 19 | 19 | 18 | 19 | 24 | 33 |
| Interest | 22 | 11 | 7 | 11 | 6 | 14 | 12 | 9 |
| Depreciation | 6 | 14 | 14 | 15 | 20 | 25 | 23 | 21 |
| Profit before tax | -64 | 55 | 32 | 17 | 14 | 10 | 24 | 8 |
| Tax % | 0 | 0 | 0 | 0 | -2 | 36 | 18 | 27 |
| Net Profit | -64 | 55 | 32 | 17 | 14 | 7 | 19 | 6 |
| EPS in Rs | — | 19.99 | 11.48 | 6.25 | 4.43 | 2.11 | 6.14 | 1.97 |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |

### Balance Sheet

All figures in ₹ crore unless the row name says otherwise.

| Item | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Equity Capital | 20 | 28 | 28 | 28 | 32 | 32 | 32 | 32 |
| Reserves | -283 | 181 | -46 | -27 | 196 | 209 | 229 | 236 |
| Borrowings | 309 | 77 | 337 | 313 | 360 | 320 | 355 | 332 |
| Other Liabilities | 25 | 602 | 32 | 34 | 71 | 64 | 73 | 76 |
| Total Liabilities | 71 | 888 | 350 | 347 | 660 | 624 | 689 | 676 |
| Fixed Assets | 35 | 155 | 145 | 144 | 192 | 190 | 161 | 137 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 13 | 0 | 0 | 6 | 92 | 0 | 1 | 21 |
| Other Assets | 23 | 733 | 205 | 197 | 376 | 434 | 527 | 517 |
| Total Assets | 71 | 888 | 350 | 347 | 660 | 624 | 689 | 676 |

### Cash Flow

All figures in ₹ crore unless the row name says otherwise.

| Item | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cash from Operating Activity | -39 | 35 | 147 | 16 | -129 | -27 | 116 | 80 |
| Cash from Investing Activity | -12 | -6 | -125 | 3 | -117 | 83 | -127 | -76 |
| Cash from Financing Activity | 50 | -28 | -5 | -35 | 251 | -57 | 25 | -21 |
| Net Cash Flow | -1 | 1 | 17 | -16 | 5 | -1 | 14 | -18 |
| Free Cash Flow | -38 | 29 | 143 | 2 | -196 | -36 | 116 | 81 |
| CFO/OP | 97 | 62 | 443 | 24 | -587 | -102 | 325 | 1695 |

### Ratios

| Item | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Debtor Days | 50 | 48 | 54 | 98 | 201 | 119 | 179 | 178 |
| Inventory Days | 1058 | — | — | — | — | — | — | 26 |
| Days Payable | 3355 | — | — | — | — | — | — | 129 |
| Cash Conversion Cycle | -2247 | 48 | 54 | 98 | 201 | 119 | 179 | 75 |
| Working Capital Days | -342 | 115 | -318 | -360 | -435 | -222 | 168 | 368 |
| ROCE % | — | — | 13 | 9 | 4 | 3 | 6 | 3 |

## Shareholding Pattern

### annual

| Category | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Jun 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- |
| Promoters | 73.85% | 73.85% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% |
| FIIs | 0% | 0.11% | 13.44% | 12.72% | 10.33% | 10.47% | 10.47% |
| DIIs | 0.1% | 0.32% | 0% | 0% | 0% | 0% | 0% |
| Public | 26.05% | 25.72% | 21.85% | 22.57% | 24.96% | 24.82% | 24.82% |
| No. of Shareholders | 15822 | 16296 | 14110 | 14536 | 15461 | 17889 | 18150 |

### Quarterly

| Category | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Promoters | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% |
| FIIs | 13.58% | 13.58% | 12.72% | 12.19% | 10.33% | 10.33% | 10.33% | 10.01% | 9.98% | 10.01% | 10.47% | 10.47% |
| DIIs | 0% | 0.02% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Public | 21.71% | 21.69% | 22.57% | 23.1% | 24.96% | 24.96% | 24.96% | 25.29% | 25.31% | 25.28% | 24.82% | 24.82% |
| No. of Shareholders | 14429 | 14450 | 14536 | 14858 | 15350 | 14559 | 15461 | 16442 | 17339 | 17516 | 17889 | 18150 |

## Technical Indicators

Derived from daily closing prices and recomputed each trading session; values move with the market.

- **Overall Signal:** Sell
- **Buy / Neutral / Sell:** 5 / 6 / 8

### Moving Averages — summary: **Strong Sell**

| Indicator | Value | Signal |
| --- | --- | --- |
| SMA (10) | 4.68 | Buy |
| EMA (10) | 4.76 | Sell |
| SMA (20) | 4.66 | Buy |
| EMA (20) | 4.64 | Buy |
| SMA (50) | 4.69 | Buy |
| EMA (50) | 4.77 | Sell |
| SMA (100) | 5.49 | Sell |
| EMA (100) | 5.4 | Sell |
| SMA (200) | 5.74 | Sell |
| EMA (200) | 10.86 | Sell |

### Oscillators — summary: **Sell**

| Indicator | Value | Signal |
| --- | --- | --- |
| RSI (14) | 52.91 | Neutral |
| MACD (12,26,9) | 0.1 | Buy |
| Stochastic (14,3,3) | 83.33 | Sell |
| ADX (14) | 16.25 | Neutral |
| Williams %R (14) | -31.82 | Neutral |
| ATR (14) | 0.18 | High Volatility |
| ROC (12) | -2.06 | Sell |
| Stoch RSI (14) | 48.68 | Neutral |
| UO (7,14,28) | 68.99 | Neutral |

## Filings & Documents

### Annual Reports

| Date | Document |
| --- | --- |
| from nse | [Annual Report 2013 from nse](https://archives.nseindia.com/annual_reports/AR_2181_STOREONE_2012_2013_01102013164059.zip) |
| from nse | [Annual Report 2010 from nse](https://archives.nseindia.com/annual_reports/AR_STOREONE_2009_2010_03062011070622.zip) |
| from bse | [Annual Report 2021 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/72323532679.pdf) |
| from bse | [Annual Report 2020 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/67378532679.pdf) |
| from bse | [Annual Report 2019 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790319.pdf) |
| from bse | [Annual Report 2018 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790318.pdf) |
| from bse | [Annual Report 2017 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790317.pdf) |
| from bse | [Annual Report 2016 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790316.pdf) |
| from bse | [Annual Report 2015 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790315.pdf) |
| from bse | [Annual Report 2014 from bse](https://www.bseindia.com/bseplus/AnnualReport/532679/5326790314.pdf) |

---

Provenance differs by section. Financial statements, shareholding and filings are as reported in company disclosures to NSE/BSE/SEBI. Price, volume and 52-week levels are exchange market data. Technical indicators are computed by Tapetide from daily closing prices. The Tapetide Score is Tapetide's own analysis. Analyst ratings are third-party estimates, not company statements. All figures are for research and information only and are not investment advice. Generated 2026-09-13T21:39:34.453Z.