Jamshri Realty Ltd

NSE: BSE: 502901

₹72.80

-0.45 (0.61%)

Thu, 22 Oct 2026, 05:10 pm

MTF 5xInvest in Jamshri Realty Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)51.18

PE Ratio0

Dividend0

Finance

Real Estate Development

24.5K

Jamshri Realty Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	423.13M	378.45M	516.71M	454.85M	439.14M	409.67M	548.35M	610.93M	823.29M	0	0	15.20M	18.16M	30.08M	38.92M	53.90M	70.31M
Gross profit	37.50M	37.62M	104.50M	18.83M	30.73M	1.06M	36.40M	35.96M	21.94M	-2.77M	-8.53M	-11.12M	-11.07M	-9.41M	9.01M	4.92M	11.84M
Operating expenses (excl. COGS)	-34.28M	-1.38M	-16.98M	-17.67M	-21.42M	-22.14M	-26.02M	-32.48M	-17.92M	-30.85M	-22.05M	-9.49M	-8.20M	-14.29M	-31.70M	-21.90M	-18.29M
Selling/general/admin expenses, total	-37.11M	-12.27M	-15.79M	-16.20M	-20.47M	-22.97M	-24.07M	-30.39M	-16.79M	-29.61M	-20.87M	-8.51M	-6.59M	-13.13M	-30.59M	-20.12M	-17.40M
Research & development	—	-372.00K	-287.00K	-268.00K	-378.00K	—	—	-1.20M	-1.52M	-1.09M	—	0	0	0	0	—	0
Selling/general/admin expenses, other	-37.11M	-11.90M	-15.50M	-15.93M	-20.09M	-22.97M	-24.07M	-29.20M	-16.79M	-29.61M	-20.87M	-8.51M	-6.59M	-13.13M	-30.59M	-20.12M	-17.40M
Other operating expenses, total	2.82M	10.89M	-1.19M	-1.47M	-953.90K	831.37K	-1.95M	-2.09M	-1.13M	-1.24M	-1.18M	-984.02K	-1.61M	-1.16M	-1.11M	-1.77M	-884.00K
Operating income	3.22M	36.24M	87.52M	1.16M	9.31M	-21.08M	10.38M	3.48M	4.02M	-33.63M	-30.58M	-20.61M	-19.27M	-23.69M	-22.69M	-16.98M	-6.45M
Non-operating income, total	-7.16M	10.97M	-3.23M	-1.37M	-8.60M	24.18M	5.31M	-1.74M	-7.36M	-20.81M	24.06M	-25.81M	-11.15M	-31.16M	-17.33M	-14.88M	-4.00M
Interest expense, net of interest capitalized	-10.09M	-7.04M	-6.49M	-2.50M	-3.52M	-2.94M	-6.48M	-11.59M	-20.33M	-19.08M	—	-6.42M	-13.24M	-29.32M	-33.99M	-28.08M	-27.33M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	431.37K	51.00K	752.00K	11.54M	25.38M
Non-operating income, excl. interest expenses	3.07M	1.00M	3.26M	1.14M	8.69M	27.12M	11.80M	9.22M	879.50K	-1.74M	24.06M	-19.39M	2.09M	-1.84M	16.66M	13.20M	23.33M
Non-operating interest income	495.74K	306.54K	1.50M	525.94K	690.80K	678.43K	672.55K	582.94K	632.83K	1.82M	1.21M	1.09M	592.22K	4.19M	7.06M	3.76M	4.05M
Miscellaneous non-operating expense	2.57M	696.46K	1.76M	609.70K	8.00M	26.44M	11.12M	8.63M	246.67K	-3.56M	22.85M	-20.48M	1.50M	-6.03M	9.60M	9.44M	19.27M
Unusual income/expense	-137.72K	17.01M	—	—	-13.78M	—	-2.35K	639.56K	12.09M	—	0	0	0	0	0	0	0
Pretax income	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.10M	15.69M	1.75M	-15.43M	-35.36M	-6.52M	-46.42M	-30.42M	-54.85M	-40.02M	-31.86M	-10.45M
Taxes	0	0	0	0	0	-100.00K	-2.40M	-350.00K	100.00K	-34.60K	0	0	0	0	0	0	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-35.40M	-6.52M	-46.42M	-30.42M	-54.85M	-40.02M	-31.86M	-10.45M
Net income	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-66.18M	-33.64M	-57.43M	-35.62M	-58.58M	-42.64M	-34.01M	-12.38M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-66.18M	-33.64M	-57.43M	-35.62M	-58.58M	-42.64M	-34.01M	-12.38M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	7.89M	39.76M	90.43M	5.74M	14.42M	-15.57M	15.95M	11.96M	13.85M	-30.85M	-22.05M	-10.03M	-5.92M	-10.79M	-16.49M	-7.33M	6.95M
EBIT	3.22M	36.24M	87.52M	1.16M	9.31M	-21.08M	10.38M	3.48M	4.02M	-33.63M	-30.58M	-20.61M	-19.27M	-23.69M	-22.69M	-16.98M	-6.45M
Total operating expenses	-419.91M	-342.21M	-429.19M	-453.70M	-429.83M	-430.75M	-537.98M	-607.45M	-819.27M	-33.63M	-30.58M	-35.80M	-37.43M	-53.77M	-61.61M	-70.88M	-76.76M
Prepaid expenses	682.27K	426.94K	359.03K	1.02M	1.03M	2.23M	773.79K	392.10K	632.25K	669.10K	0	—	—	—	5.00K	588.00K	149.00K
Deferred income, current	—	—	—	216.92K	—	107.14K	264.18K	1.58M	191.58K	147.34K	10.08K	3.79M	2.00M	963.00K	1.43M	384.00K	776.00K
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	10.75M	4.70M	4.70M	0	12.95M	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	423.13M	378.45M	516.71M	454.85M	439.14M	409.67M	548.35M	610.93M	823.29M	0	0	15.20M	18.16M	30.08M	38.92M	53.90M	70.31M
Gross profit	37.50M	37.62M	104.50M	18.83M	30.73M	1.06M	36.40M	35.96M	21.94M	-2.77M	-8.53M	-11.12M	-11.07M	-9.41M	9.01M	4.92M	11.84M
Operating expenses (excl. COGS)	-34.28M	-1.38M	-16.98M	-17.67M	-21.42M	-22.14M	-26.02M	-32.48M	-17.92M	-30.85M	-22.05M	-9.49M	-8.20M	-14.29M	-31.70M	-21.90M	-18.29M
Selling/general/admin expenses, total	-37.11M	-12.27M	-15.79M	-16.20M	-20.47M	-22.97M	-24.07M	-30.39M	-16.79M	-29.61M	-20.87M	-8.51M	-6.59M	-13.13M	-30.59M	-20.12M	-17.40M
Research & development	—	-372.00K	-287.00K	-268.00K	-378.00K	—	—	-1.20M	-1.52M	-1.09M	—	0	0	0	0	—	0
Selling/general/admin expenses, other	-37.11M	-11.90M	-15.50M	-15.93M	-20.09M	-22.97M	-24.07M	-29.20M	-16.79M	-29.61M	-20.87M	-8.51M	-6.59M	-13.13M	-30.59M	-20.12M	-17.40M
Other operating expenses, total	2.82M	10.89M	-1.19M	-1.47M	-953.90K	831.37K	-1.95M	-2.09M	-1.13M	-1.24M	-1.18M	-984.02K	-1.61M	-1.16M	-1.11M	-1.77M	-884.00K
Operating income	3.22M	36.24M	87.52M	1.16M	9.31M	-21.08M	10.38M	3.48M	4.02M	-33.63M	-30.58M	-20.61M	-19.27M	-23.69M	-22.69M	-16.98M	-6.45M
Non-operating income, total	-7.16M	10.97M	-3.23M	-1.37M	-8.60M	24.18M	5.31M	-1.74M	-7.36M	-20.81M	24.06M	-25.81M	-11.15M	-31.16M	-17.33M	-14.88M	-4.00M
Interest expense, net of interest capitalized	-10.09M	-7.04M	-6.49M	-2.50M	-3.52M	-2.94M	-6.48M	-11.59M	-20.33M	-19.08M	—	-6.42M	-13.24M	-29.32M	-33.99M	-28.08M	-27.33M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	431.37K	51.00K	752.00K	11.54M	25.38M
Non-operating income, excl. interest expenses	3.07M	1.00M	3.26M	1.14M	8.69M	27.12M	11.80M	9.22M	879.50K	-1.74M	24.06M	-19.39M	2.09M	-1.84M	16.66M	13.20M	23.33M
Non-operating interest income	495.74K	306.54K	1.50M	525.94K	690.80K	678.43K	672.55K	582.94K	632.83K	1.82M	1.21M	1.09M	592.22K	4.19M	7.06M	3.76M	4.05M
Miscellaneous non-operating expense	2.57M	696.46K	1.76M	609.70K	8.00M	26.44M	11.12M	8.63M	246.67K	-3.56M	22.85M	-20.48M	1.50M	-6.03M	9.60M	9.44M	19.27M
Unusual income/expense	-137.72K	17.01M	—	—	-13.78M	—	-2.35K	639.56K	12.09M	—	0	0	0	0	0	0	0
Pretax income	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.10M	15.69M	1.75M	-15.43M	-35.36M	-6.52M	-46.42M	-30.42M	-54.85M	-40.02M	-31.86M	-10.45M
Taxes	0	0	0	0	0	-100.00K	-2.40M	-350.00K	100.00K	-34.60K	0	0	0	0	0	0	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-35.40M	-6.52M	-46.42M	-30.42M	-54.85M	-40.02M	-31.86M	-10.45M
Net income	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-66.18M	-33.64M	-57.43M	-35.62M	-58.58M	-42.64M	-34.01M	-12.38M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-3.94M	47.21M	84.29M	-209.61K	709.33K	3.00M	13.29M	1.40M	-15.33M	-66.18M	-33.64M	-57.43M	-35.62M	-58.58M	-42.64M	-34.01M	-12.38M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	7.89M	39.76M	90.43M	5.74M	14.42M	-15.57M	15.95M	11.96M	13.85M	-30.85M	-22.05M	-10.03M	-5.92M	-10.79M	-16.49M	-7.33M	6.95M
EBIT	3.22M	36.24M	87.52M	1.16M	9.31M	-21.08M	10.38M	3.48M	4.02M	-33.63M	-30.58M	-20.61M	-19.27M	-23.69M	-22.69M	-16.98M	-6.45M
Total operating expenses	-419.91M	-342.21M	-429.19M	-453.70M	-429.83M	-430.75M	-537.98M	-607.45M	-819.27M	-33.63M	-30.58M	-35.80M	-37.43M	-53.77M	-61.61M	-70.88M	-76.76M
Prepaid expenses	682.27K	426.94K	359.03K	1.02M	1.03M	2.23M	773.79K	392.10K	632.25K	669.10K	0	—	—	—	5.00K	588.00K	149.00K
Deferred income, current	—	—	—	216.92K	—	107.14K	264.18K	1.58M	191.58K	147.34K	10.08K	3.79M	2.00M	963.00K	1.43M	384.00K	776.00K
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	10.75M	4.70M	4.70M	0	12.95M	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0