Construction - Real Estate · Founded 2005 · www.agiinfra.com · BSE 539042 · NSE AGIIL · ISIN INE976R01033
No Notes Added Yet
Business
AGI Infra Ltd. (AGIIL) is an Indian construction and real estate development company. Its core business involves undertaking various construction projects, primarily in the residential and commercial real estate sectors, as well as some infrastructure projects. The company's business model revolves around acquiring land, developing integrated townships, group housing projects, and commercial spaces. It also undertakes contract-based construction work. AGI Infra generates revenue through the sale of developed real estate properties (apartments, villas, plots, commercial units) and by executing construction contracts for clients.
Revenue Mix
AGI Infra's primary revenue streams are derived from its real estate development activities and construction contracts. While specific, detailed revenue breakdowns by segment are not consistently provided in public domains, its operations broadly fall into:
Real Estate Development: This includes residential projects (apartments, townships) and commercial projects (shops, offices).
Contract Construction: Undertaking construction work for third-party clients.
Historically, real estate development and sales likely contribute a significant portion of its revenue, given its focus on developing and selling its own projects.
Industry
AGI Infra operates within the highly fragmented Indian construction and real estate sector. This industry is characterized by a large number of local and regional players, alongside a few large national developers. The sector is cyclical, heavily dependent on economic growth, consumer sentiment, and government policies. AGI Infra appears to be a regional player, with a focus primarily in specific geographical areas within India (e.g., Punjab, Haryana, Himachal Pradesh), rather than a pan-India presence. Its positioning seems to be focused on developing integrated residential and commercial projects catering to mid-income segments. It competes with other regional developers and local contractors.
MOAT
AGI Infra, like many construction and real estate companies, operates in an industry where durable competitive advantages (moats) are often challenging to establish. While it may possess some operational advantages, a wide, sustainable moat is not readily apparent. Potential areas of competitive advantage could include:
Local Market Expertise: Deep understanding of specific regional markets, land acquisition, and regulatory processes.
Execution Capability: A proven track record of timely project completion and quality delivery, which can build trust with customers and clients.
Relationships: Strong relationships with local authorities, contractors, and suppliers.
Brand Reputation (Regional): A reasonably good brand name within its specific operating geographies, built over years of project delivery.
However, these advantages are generally not as strong or durable as those seen in industries with high switching costs, network effects, or proprietary technology.
Growth Drivers
Key factors that could drive AGI Infra's growth over the next 3-5 years include:
Urbanization & Demographic Growth: Continued migration to urban and semi-urban areas drives demand for housing and commercial spaces.
Government Initiatives: Policies like "Housing for All," infrastructure spending, and smart city projects can boost construction activity and demand.
Economic Growth & Rising Incomes: A growing Indian economy and increasing disposable incomes enhance affordability and demand for real estate.
Lower Interest Rates: Favorable interest rate regimes make home loans more accessible, stimulating demand.
Infrastructure Development: Increased public and private investment in roads, railways, and other infrastructure creates opportunities for construction companies.
Risks
AGI Infra faces several inherent risks associated with the construction and real estate sector:
Economic Slowdown: A downturn in the broader economy can reduce consumer spending, property demand, and investment.
Regulatory & Environmental Risks: Changes in land acquisition laws, environmental clearances, and building codes can lead to project delays or increased costs.
Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for the company and make home loans more expensive for buyers, impacting demand.
Land Acquisition Challenges: Difficulty or delays in acquiring land parcels can stall projects.
Execution & Cost Overruns: Project delays, cost escalation of raw materials (cement, steel), and labor shortages can impact profitability.
High Debt Levels: The real estate sector is capital-intensive, and high debt can pose financial risks during adverse market conditions.
Competition: Intense competition from numerous local and national players can pressure pricing and margins.
Management & Ownership
AGI Infra Ltd. is promoted by the Garg family. The promoters typically hold a significant stake in Indian companies, indicating a vested interest in the company's performance. Information regarding the specific quality of management (e.g., experience, corporate governance track record beyond public filings) would require deeper research into their past actions, investor calls, and independent governance reports. The promoter holding provides stability but also means a concentrated ownership structure.
Outlook
AGI Infra operates in the dynamic Indian construction and real estate sector, which presents significant opportunities driven by India's demographic tailwinds, urbanization, and government focus on infrastructure and housing. The company's established presence in its operating regions and experience in project execution are potential strengths. However, the sector is inherently cyclical, capital-intensive, and prone to regulatory shifts and economic volatility. The company's future performance will largely depend on its ability to manage land acquisition, secure necessary clearances, control project costs, effectively market its properties, and navigate the competitive landscape while maintaining a healthy financial structure.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 80 | 73 | 78 | 91 | 83 | 92 | 85 | 88 | 88 | 96 |
| Other Income | 4 | 2 | 2 | 3 | 6 | 2 | 2 | 2 | 4 | 3 |
| Total Income | 84 | 75 | 80 | 94 | 89 | 94 | 87 | 89 | 92 | 100 |
| Total Expenditure | 61 | 51 | 51 | 63 | 68 | 61 | 52 | 50 | 67 | 56 |
| Operating Profit | 22 | 23 | 29 | 31 | 21 | 32 | 35 | 40 | 25 | 43 |
| Interest | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 |
| Depreciation | 6 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 18 | 21 | 23 | 12 | 24 | 27 | 31 | 14 | 33 |
| Provision for Tax | 5 | 3 | 4 | 4 | -3 | 4 | 5 | 5 | -13 | 6 |
| Profit After Tax | 9 | 14 | 17 | 19 | 16 | 20 | 22 | 26 | 27 | 28 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
| Profit After Adjustments | 9 | 14 | 17 | 19 | 16 | 20 | 22 | 26 | 27 | 28 |
| Adjusted Earnings Per Share | 0.8 | 1.2 | 1.4 | 1.6 | 1.3 | 1.6 | 1.8 | 2.1 | 2.1 | 2.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 61 | 146 | 117 | 74 | 91 | 110 | 197 | 241 | 292 | 325 | 353 | 357 |
| Other Income | 0 | 0 | 1 | 0 | 2 | 2 | 3 | 6 | 9 | 13 | 10 | 11 |
| Total Income | 61 | 146 | 118 | 74 | 93 | 113 | 201 | 248 | 301 | 337 | 362 | 368 |
| Total Expenditure | 48 | 129 | 91 | 50 | 58 | 78 | 148 | 183 | 216 | 232 | 229 | 225 |
| Operating Profit | 13 | 17 | 26 | 24 | 35 | 35 | 52 | 65 | 85 | 106 | 133 | 143 |
| Interest | 5 | 7 | 8 | 8 | 13 | 11 | 5 | 5 | 8 | 13 | 16 | 16 |
| Depreciation | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 6 | 12 | 18 | 22 | 23 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 8 | 15 | 12 | 18 | 20 | 44 | 54 | 66 | 74 | 96 | 105 |
| Provision for Tax | 2 | 3 | 3 | 2 | 3 | 3 | 7 | 6 | 14 | 7 | 1 | 3 |
| Profit After Tax | 4 | 5 | 12 | 9 | 15 | 17 | 36 | 48 | 52 | 67 | 95 | 103 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 4 | 5 | 12 | 9 | 15 | 17 | 36 | 48 | 52 | 67 | 95 | 103 |
| Adjusted Earnings Per Share | 0.4 | 0.5 | 1.1 | 0.9 | 1.5 | 1.4 | 3 | 3.9 | 4.3 | 5.5 | 7.6 | 8.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 14% | 26% | 19% |
| Operating Profit CAGR | 25% | 27% | 31% | 26% |
| PAT CAGR | 42% | 26% | 41% | 37% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | 65% | 72% | 41% |
| ROE Average | 25% | 26% | 29% | 24% |
| ROCE Average | 21% | 23% | 26% | 21% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 32 | 37 | 49 | 56 | 68 | 91 | 126 | 172 | 225 | 295 | 465 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 |
| Borrowings | 41 | 54 | 69 | 85 | 64 | 16 | 24 | 30 | 52 | 98 | 126 |
| Other Non-Current Liabilities | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -6 | -2 | -8 | -21 |
| Total Current Liabilities | 80 | 28 | 73 | 156 | 267 | 381 | 459 | 556 | 802 | 803 | 967 |
| Total Liabilities | 152 | 119 | 190 | 296 | 399 | 486 | 608 | 753 | 1076 | 1187 | 1556 |
| Fixed Assets | 8 | 11 | 14 | 17 | 16 | 21 | 56 | 32 | 55 | 85 | 82 |
| Other Non-Current Assets | 2 | 3 | 25 | 27 | 32 | 29 | 67 | 140 | 199 | 195 | 205 |
| Total Current Assets | 142 | 105 | 151 | 252 | 351 | 436 | 485 | 580 | 823 | 908 | 1269 |
| Total Assets | 152 | 119 | 190 | 296 | 399 | 486 | 608 | 753 | 1076 | 1187 | 1556 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 3 | 4 | 15 | 11 | 13 | 17 | 31 | 45 | 100 | 28 |
| Cash Flow from Operating Activities | -5 | 1 | 8 | -9 | 31 | 62 | 106 | 67 | 61 | -20 | -32 |
| Cash Flow from Investing Activities | -6 | -6 | -27 | -9 | -7 | -5 | -76 | -54 | -88 | -39 | -25 |
| Cash Flow from Financing Activities | 5 | 7 | 30 | 14 | -22 | -54 | -16 | 1 | 81 | -14 | 128 |
| Net Cash Inflow / Outflow | -6 | 1 | 11 | -4 | 2 | 4 | 14 | 14 | 55 | -73 | 71 |
| Closing Cash & Cash Equivalent | 3 | 5 | 15 | 11 | 13 | 17 | 31 | 45 | 100 | 28 | 98 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.38 | 0.53 | 1.14 | 0.91 | 1.47 | 1.39 | 2.98 | 3.94 | 4.26 | 5.46 | 7.59 |
| CEPS(Rs) | 0.54 | 0.78 | 1.48 | 1.32 | 1.89 | 1.72 | 3.31 | 4.42 | 5.22 | 6.95 | 9.33 |
| DPS(Rs) | 0 | 0 | 0.1 | 0 | 0.05 | 0.05 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Book NAV/Share(Rs) | 3.16 | 3.65 | 4.76 | 5.44 | 6.68 | 7.43 | 10.3 | 14.11 | 18.39 | 24.13 | 37.19 |
| Core EBITDA Margin(%) | 20.49 | 11.44 | 20.79 | 29.56 | 36.3 | 29.66 | 24.83 | 24.28 | 25.98 | 28.7 | 35.08 |
| EBIT Margin(%) | 18.5 | 10.03 | 18.62 | 24.86 | 33.82 | 28.04 | 24.57 | 24.51 | 25.1 | 26.94 | 31.65 |
| Pre Tax Margin(%) | 9.6 | 5.57 | 12.36 | 14.38 | 20.01 | 18.28 | 22.21 | 22.38 | 22.47 | 22.82 | 27.22 |
| PAT Margin (%) | 6.44 | 3.72 | 9.56 | 11.51 | 16.54 | 15.35 | 18.45 | 19.96 | 17.82 | 20.52 | 26.91 |
| Cash Profit Margin (%) | 9.06 | 5.43 | 12.41 | 16.68 | 21.23 | 19.11 | 20.46 | 22.39 | 21.8 | 26.15 | 33.09 |
| ROA(%) | 2.56 | 4.01 | 7.53 | 3.82 | 4.33 | 3.82 | 6.66 | 7.07 | 5.7 | 5.89 | 6.91 |
| ROE(%) | 12.1 | 15.63 | 27.12 | 17.81 | 24.32 | 21.29 | 33.64 | 32.26 | 26.24 | 25.67 | 24.98 |
| ROCE(%) | 15.4 | 17.87 | 19.63 | 12.94 | 17.97 | 19.58 | 31.28 | 30.37 | 25.14 | 22.03 | 20.61 |
| Receivable days | 10.87 | 6.39 | 9.67 | 34.57 | 33.61 | 17.86 | 8.09 | 4.04 | 3.49 | 3.4 | 3.64 |
| Inventory Days | 780.6 | 277.45 | 322.8 | 779.54 | 1090.48 | 1186.04 | 773.75 | 731.27 | 738.56 | 830.76 | 983.96 |
| Payable days | 89.75 | 25.77 | 46.42 | 164.73 | 243.38 | 121.39 | 43.12 | 26.93 | 26.19 | 28.78 | 45.74 |
| PER(x) | 26.12 | 26.69 | 14.91 | 6.9 | 3.86 | 6.02 | 7.96 | 11.95 | 21.21 | 31.34 | 36.9 |
| Price/Book(x) | 3.16 | 3.89 | 3.57 | 1.15 | 0.85 | 1.12 | 2.3 | 3.33 | 4.92 | 7.09 | 7.53 |
| Dividend Yield(%) | 0 | 0 | 0.59 | 0 | 0.88 | 0.6 | 0.42 | 0.21 | 0.11 | 0.06 | 0.07 |
| EV/Net Sales(x) | 2.29 | 1.33 | 2.15 | 2.27 | 1.65 | 1.24 | 1.52 | 2.4 | 3.91 | 6.77 | 10.18 |
| EV/Core EBITDA(x) | 10.86 | 11.33 | 9.57 | 6.9 | 4.28 | 3.9 | 5.72 | 8.9 | 13.44 | 20.78 | 26.89 |
| Net Sales Growth(%) | 0 | 140.91 | -20.01 | -36.85 | 23.45 | 21.11 | 79.11 | 22.11 | 21.24 | 11.13 | 8.52 |
| EBIT Growth(%) | 0 | 30.54 | 55.09 | -11.7 | 53.62 | 0.4 | 56.96 | 21.81 | 24.17 | 19.26 | 27.49 |
| PAT Growth(%) | 0 | 39.37 | 114.37 | -20.38 | 62.25 | 12.41 | 115.23 | 32.11 | 8.27 | 27.97 | 42.3 |
| EPS Growth(%) | 0 | 39.37 | 114.37 | -20.38 | 62.25 | -5.99 | 115.23 | 32.11 | 8.27 | 27.97 | 39.06 |
| Debt/Equity(x) | 1.26 | 1.44 | 1.89 | 2.05 | 1.54 | 0.57 | 0.33 | 0.28 | 0.61 | 0.47 | 0.4 |
| Current Ratio(x) | 1.78 | 3.69 | 2.08 | 1.62 | 1.31 | 1.15 | 1.06 | 1.04 | 1.03 | 1.13 | 1.31 |
| Quick Ratio(x) | 0.16 | 0.44 | 0.39 | 0.2 | 0.11 | 0.11 | 0.09 | 0.11 | 0.21 | 0.11 | 0.19 |
| Interest Cover(x) | 2.08 | 2.25 | 2.97 | 2.37 | 2.45 | 2.87 | 10.4 | 11.49 | 9.53 | 6.55 | 7.15 |
| Total Debt/Mcap(x) | 0.4 | 0.37 | 0.53 | 1.78 | 1.81 | 0.51 | 0.14 | 0.09 | 0.12 | 0.07 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 71.29 | 71.29 |
| FII | 0 | 0 | 0.03 | 1.21 | 0.57 | 0.12 | 1.78 | 0.83 | 3.98 | 4.68 |
| DII | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 |
| Public | 27.06 | 27.06 | 27.01 | 25.83 | 26.47 | 26.91 | 25.25 | 26.21 | 24.71 | 24.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.89 | 0.89 | 0.89 | 0.89 | 1.78 | 1.78 | 1.78 | 8.91 | 8.91 | 8.91 |
| FII | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.04 | 0.1 | 0.5 | 0.58 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.33 | 0.33 | 0.33 | 0.32 | 0.65 | 0.66 | 0.62 | 3.2 | 3.09 | 3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.22 | 1.22 | 1.22 | 1.22 | 2.44 | 2.44 | 2.44 | 12.22 | 12.5 | 12.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +14% | +26% | +19% |
| Operating Profit CAGR | +25% | +27% | +31% | +26% |
| PAT CAGR | +42% | +26% | +41% | +37% |
| Share Price CAGR | -6% | +65% | +72% | +41% |
| ROE Average | +25% | +26% | +29% | +24% |
| ROCE Average | +21% | +23% | +26% | +21% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 72.94 | 71.29 | 71.29 |
| FII | 0 | 0 | 0.03 | 1.21 | 0.57 | 0.12 | 1.78 | 0.83 | 3.98 | 4.68 |
| DII | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 |
| Public | 27.06 | 27.06 | 27.01 | 25.83 | 26.47 | 26.91 | 25.25 | 26.21 | 24.71 | 24.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.89 | 0.89 | 0.89 | 0.89 | 1.78 | 1.78 | 1.78 | 8.91 | 8.91 | 8.91 |
| FII | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.04 | 0.1 | 0.5 | 0.58 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.33 | 0.33 | 0.33 | 0.32 | 0.65 | 0.66 | 0.62 | 3.2 | 3.09 | 3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.22 | 1.22 | 1.22 | 1.22 | 2.44 | 2.44 | 2.44 | 12.22 | 12.5 | 12.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.