WEBSITE BSE:540700 NSE: BRNL Inc. Year: 2006 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 15:53
No Notes Added Yet
1. Business Overview
Bharat Road Network Ltd. (BRNL) is an infrastructure development company primarily engaged in the development, implementation, operation, and maintenance of roads and highways in India. Its core business model revolves around participating in long-term infrastructure projects, predominantly through Public-Private Partnership (PPP) models such as Build-Operate-Transfer (BOT) and Hybrid Annuity Model (HAM). The company earns revenue primarily through toll collection from its operational BOT projects and annuity payments from the National Highways Authority of India (NHAI) or state governments for its HAM projects.
2. Key Segments / Revenue Mix
BRNL's operations are almost entirely concentrated within the 'Roads and Highways' segment. Its revenue streams are predominantly derived from:
Toll collection from operational BOT (Toll) projects.
Annuity payments received for HAM projects once they are operational.
Construction revenue during the development phase of projects (though its primary focus is on asset ownership and operations rather than being a pure EPC player).
The company holds stakes in various Special Purpose Vehicles (SPVs) that manage individual road projects across different states in India.
3. Industry & Positioning
BRNL operates in the highly capital-intensive and competitive Indian Engineering - Construction sector, specifically within road infrastructure. The industry is characterized by significant government spending, policy initiatives, and a mix of large integrated players (like L&T, IRB Infrastructure), mid-sized developers, and regional contractors. BRNL is positioned as a mid-sized player with a portfolio of operational and under-construction road assets across several Indian states, aiming to capitalize on the government's push for infrastructure development. Its position is dependent on its ability to secure new projects and efficiently manage existing ones amidst intense competition.
4. Competitive Advantage (Moat)
BRNL possesses limited distinct competitive moats in the traditional sense.
Scale: It has a moderate scale but not dominant enough to create significant cost advantages over larger competitors.
Brand: Not a consumer-facing brand, so brand recognition is not a moat.
Network/Switching Costs: While individual toll roads create a localized "monopoly" for users, this is project-specific rather than a company-wide network moat. For project developers, clients (government) have low switching costs between bidders.
Execution Expertise: Its competitive edge largely stems from its project development and execution capabilities, financial structuring acumen, and ability to navigate regulatory and land acquisition challenges in specific regions. This is an operational advantage rather than a structural moat.
5. Growth Drivers
Government Infrastructure Push: Continued emphasis by the Indian government on national highway development, under schemes like Bharatmala Pariyojana and the National Infrastructure Pipeline (NIP), creating a pipeline of new projects.
Increased Budgetary Allocation: Higher capital outlays in Union and State budgets for road infrastructure.
Monetization of Assets: Potential for monetizing mature, revenue-generating assets through Invitations (InvITs) or strategic sales to free up capital for new projects.
Economic Growth: Sustained economic growth in India drives freight and passenger traffic, leading to higher toll collections and improved viability of road projects.
New Project Awards: Successful bidding and securing of new HAM or BOT projects.
6. Risks
Project Execution and Delays: Land acquisition challenges, environmental clearances, and right-of-way issues can lead to significant project delays and cost overruns.
Funding and Financing Risks: High capital intensity requires continuous access to debt and equity. Fluctuations in interest rates or difficulty in securing financing can impact project viability and profitability.
Traffic Risk: Lower-than-projected traffic volumes on toll roads can negatively impact revenue and cash flows, especially for BOT projects.
Regulatory and Policy Changes: Changes in government policies related to toll rates, project awards, or environmental norms can introduce uncertainty.
Intense Competition: Aggressive bidding by numerous players can lead to compressed margins and increased risk.
Interest Rate Risk: Companies with significant debt exposure are vulnerable to increases in interest rates.
Counterparty Risk: Dependency on government agencies for annuity payments and timely approvals.
7. Management & Ownership
BRNL is promoted by the Srei Infrastructure Finance Ltd. group. The company's management team typically comprises experienced professionals from the infrastructure and finance sectors, essential for navigating the complex project development lifecycle, financial structuring, and regulatory environment. Ownership structure includes the promoter group holding a significant stake, with the remaining shares held by institutional investors and the public. The management's track record in project selection and execution, along with efficient capital allocation, is crucial for the company's performance.
8. Outlook
The Indian road infrastructure sector is poised for sustained growth due to strong government commitment and increasing demand for connectivity. BRNL, as an established player with a portfolio of road assets, is well-positioned to benefit from this tailwind. The company's ability to secure new projects, execute them efficiently, and manage its financial leverage will be critical. However, the sector is fraught with inherent risks such as project delays, land acquisition hurdles, funding challenges, and intense competition. Its future performance will largely depend on navigating these operational and financial complexities successfully while capitalizing on the conducive policy environment for infrastructure development.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹166 Cr.
Stock P/E 1.2
P/B 0.4
Current Price ₹19.7
Book Value ₹ 52.2
Face Value 10
52W High ₹26.4
Dividend Yield 0%
52W Low ₹ 16.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 91 | 97 | 93 | 103 | 76 | 48 | 47 | 46 | 17 | 42 |
| Other Income | 2 | 2 | 5 | 5 | 5 | 190 | 6 | 5 | 67 | 8 |
| Total Income | 93 | 100 | 98 | 108 | 81 | 238 | 53 | 51 | 84 | 50 |
| Total Expenditure | 98 | 49 | 49 | 53 | 68 | 54 | 42 | 18 | 64 | 8 |
| Operating Profit | -5 | 51 | 48 | 54 | 13 | 184 | 11 | 33 | 19 | 42 |
| Interest | 48 | 47 | 46 | 46 | 5 | 1 | 1 | 0 | 0 | 0 |
| Depreciation | 16 | 16 | 34 | 21 | 18 | 18 | 18 | 19 | 7 | 17 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -68 | -12 | -31 | -13 | -10 | 165 | -8 | 14 | 12 | 25 |
| Provision for Tax | -2 | -2 | -2 | -2 | 0 | 1 | -1 | 0 | 0 | -0 |
| Profit After Tax | -66 | -10 | -30 | -11 | -10 | 164 | -7 | 13 | 12 | 25 |
| Adjustments | 10 | -5 | 1 | -5 | 3 | 5 | 1 | -3 | -7 | -7 |
| Profit After Adjustments | -56 | -16 | -29 | -16 | -7 | 170 | -6 | 10 | 5 | 18 |
| Adjusted Earnings Per Share | -6.6 | -1.9 | -3.4 | -1.9 | -0.9 | 20.2 | -0.7 | 1.2 | 0.6 | 2.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 8 | 1 | 142 | 153 | 401 | 299 | 210 | 216 | 326 | 380 | 274 | 152 |
| Other Income | 33 | 8 | 6 | 100 | 48 | 56 | 53 | 23 | 24 | 11 | 206 | 86 |
| Total Income | 41 | 8 | 148 | 253 | 449 | 355 | 263 | 239 | 350 | 391 | 480 | 238 |
| Total Expenditure | 9 | 4 | 115 | 109 | 226 | 142 | 181 | 141 | 314 | 242 | 218 | 132 |
| Operating Profit | 32 | 5 | 32 | 144 | 223 | 213 | 82 | 98 | 37 | 149 | 262 | 105 |
| Interest | 41 | 8 | 36 | 46 | 205 | 193 | 167 | 182 | 184 | 188 | 54 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 34 | 36 | 39 | 43 | 57 | 82 | 74 | 61 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -143 | -10 | 0 | 0 | 0 |
| Profit Before Tax | -8 | -3 | -62 | 97 | -15 | -12 | -125 | -408 | -222 | -121 | 134 | 43 |
| Provision for Tax | 0 | 0 | 1 | 12 | 6 | 1 | -6 | -19 | -17 | -8 | -2 | -1 |
| Profit After Tax | -8 | -3 | -62 | 86 | -21 | -13 | -119 | -389 | -205 | -113 | 136 | 43 |
| Adjustments | -18 | -41 | 0 | -63 | -17 | -3 | 5 | 12 | -4 | 1 | 5 | -16 |
| Profit After Adjustments | -26 | -44 | -62 | 23 | -38 | -16 | -114 | -376 | -210 | -112 | 141 | 27 |
| Adjusted Earnings Per Share | 0 | 0 | -11.4 | 2.8 | -4.6 | -1.9 | -13.6 | -44.8 | -25 | -13.3 | 16.8 | 3.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -28% | 8% | -2% | 42% |
| Operating Profit CAGR | 76% | 39% | 4% | 23% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | -12% | -8% | NA% |
| ROE Average | 52% | -15% | -23% | -22% |
| ROCE Average | 16% | 6% | 2% | 4% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 6 | -65 | 441 | 1063 | 1012 | 1001 | 886 | 509 | 302 | 190 | 331 |
| Minority's Interest | 0 | 0 | 32 | 112 | 107 | 110 | 105 | 93 | 97 | 96 | 91 |
| Borrowings | 280 | 873 | 505 | 954 | 1310 | 1470 | 1413 | 1338 | 1239 | 949 | 171 |
| Other Non-Current Liabilities | 8 | 8 | 177 | 23 | 50 | 129 | 206 | 256 | 313 | 283 | 166 |
| Total Current Liabilities | 335 | 23 | 77 | 424 | 500 | 627 | 537 | 632 | 718 | 1171 | 630 |
| Total Liabilities | 629 | 838 | 1231 | 2577 | 2979 | 3338 | 3147 | 2827 | 2670 | 2690 | 1388 |
| Fixed Assets | 2 | 2 | 25 | 893 | 869 | 1689 | 1661 | 1629 | 1536 | 1453 | 578 |
| Other Non-Current Assets | 614 | 797 | 1142 | 1259 | 1616 | 922 | 833 | 645 | 562 | 668 | 309 |
| Total Current Assets | 13 | 40 | 64 | 413 | 494 | 726 | 654 | 554 | 572 | 569 | 502 |
| Total Assets | 629 | 838 | 1231 | 2577 | 2979 | 3338 | 3147 | 2827 | 2670 | 2690 | 1388 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 29 | 4 | 8 | 19 | 12 | 29 | 24 | 44 | 29 | 120 | 62 |
| Cash Flow from Operating Activities | -32 | -35 | -9 | 143 | 296 | 238 | 51 | 22 | 259 | 264 | 71 |
| Cash Flow from Investing Activities | 38 | -215 | -333 | -1031 | -365 | -157 | 168 | 196 | 81 | -208 | -40 |
| Cash Flow from Financing Activities | -30 | 264 | 353 | 881 | 86 | -86 | -199 | -233 | -250 | -114 | -68 |
| Net Cash Inflow / Outflow | -24 | 14 | 11 | -7 | 17 | -5 | 20 | -15 | 90 | -57 | -37 |
| Closing Cash & Cash Equivalent | 4 | 18 | 19 | 12 | 29 | 24 | 44 | 29 | 120 | 62 | 4 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | -11.4 | 2.78 | -4.56 | -1.9 | -13.61 | -44.83 | -24.96 | -13.34 | 16.81 |
| CEPS(Rs) | -8.38 | -2.89 | -11.4 | 10.27 | 1.49 | 2.79 | -9.45 | -41.19 | -17.69 | -3.73 | 25.05 |
| DPS(Rs) | 0 | 0 | 0 | 1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 80.65 | 125.35 | 120.5 | 119.27 | 105.58 | 60.64 | 36.02 | 22.64 | 39.4 |
| Core EBITDA Margin(%) | -10.64 | -388.07 | 18.39 | 28.86 | 43.69 | 52.46 | 13.75 | 34.86 | 3.92 | 36.26 | 20.63 |
| EBIT Margin(%) | 381.28 | 629.51 | -18.5 | 93.9 | 47.27 | 60.7 | 20.06 | -104.18 | -11.75 | 17.69 | 68.6 |
| Pre Tax Margin(%) | -99.4 | -385.69 | -43.62 | 63.57 | -3.76 | -3.95 | -59.72 | -188.36 | -68.1 | -31.87 | 48.87 |
| PAT Margin (%) | -99.42 | -385.81 | -44.04 | 56.02 | -5.27 | -4.32 | -56.71 | -179.61 | -62.89 | -29.82 | 49.63 |
| Cash Profit Margin (%) | -99.36 | -385.18 | -44.02 | 56.3 | 3.13 | 7.83 | -37.87 | -159.79 | -45.5 | -8.24 | 76.66 |
| ROA(%) | -1.46 | -0.39 | -6.02 | 4.51 | -0.76 | -0.41 | -3.66 | -13.01 | -7.47 | -4.22 | 6.68 |
| ROE(%) | -102.03 | 0 | -33.2 | 11.5 | -2.05 | -1.28 | -12.59 | -55.71 | -50.59 | -45.98 | 52.27 |
| ROCE(%) | 6.15 | 0.68 | -2.88 | 9.3 | 8.48 | 7.35 | 1.69 | -10.18 | -2.06 | 4.15 | 16.48 |
| Receivable days | 99.4 | 1038.3 | 9.13 | 129.26 | 91.99 | 132.15 | 220.62 | 230.37 | 110.09 | 28.54 | 0.95 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 67.79 | 0 | 0 | 0 | 0 | 0 | 0 | 1.73 |
| Price/Book(x) | 0 | 0 | 0 | 1.5 | 0.79 | 0.26 | 0.27 | 0.47 | 0.73 | 2.53 | 0.74 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.53 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 67.37 | 1169.87 | 4.2 | 17.01 | 5.33 | 5.98 | 8.23 | 7.82 | 4.39 | 4.09 | 1.72 |
| EV/Core EBITDA(x) | 17.67 | 185.65 | 18.38 | 18.06 | 9.58 | 8.4 | 20.95 | 17.27 | 39.21 | 10.43 | 1.8 |
| Net Sales Growth(%) | -12.3 | -91.11 | 0 | 8.26 | 162.01 | -25.46 | -29.98 | 3.28 | 50.81 | 16.36 | -27.77 |
| EBIT Growth(%) | 0 | -85.32 | -654.42 | 345.46 | 31.89 | -4.28 | -76.21 | -636.5 | 83 | 275.22 | 180.18 |
| PAT Growth(%) | 83.69 | 65.49 | -2053.83 | 2327.7 | -124.65 | 38.86 | -563.36 | -227.11 | 47.19 | 44.83 | 220.23 |
| EPS Growth(%) | 0 | 0 | 74.31 | 0 | -264.14 | 58.25 | -615.21 | -229.4 | 44.31 | 46.56 | 226 |
| Debt/Equity(x) | 95.28 | -13.56 | 1.27 | 0.99 | 1.36 | 1.55 | 1.74 | 2.93 | 4.67 | 6.99 | 1.31 |
| Current Ratio(x) | 0.04 | 1.71 | 0.83 | 0.97 | 0.99 | 1.16 | 1.22 | 0.88 | 0.8 | 0.49 | 0.8 |
| Quick Ratio(x) | 0.04 | 1.71 | 0.83 | 0.97 | 0.99 | 1.16 | 1.22 | 0.88 | 0.8 | 0.49 | 0.8 |
| Interest Cover(x) | 0.79 | 0.62 | -0.74 | 3.1 | 0.93 | 0.94 | 0.25 | -1.24 | -0.21 | 0.36 | 3.48 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.66 | 1.72 | 6.06 | 6.38 | 6.19 | 6.37 | 2.76 | 1.78 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.76 | 52.23 | 52.1 | 51.97 | 51.97 | 51.97 | 51.97 | 51.97 | 51.97 | 51.97 |
| FII | 0 | 0.06 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 46.24 | 47.7 | 47.9 | 48.03 | 48.03 | 48.03 | 48.02 | 48.03 | 48.03 | 48.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.51 | 4.39 | 4.37 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| FII | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.88 | 4 | 4.02 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
* The pros and cons are machine generated.
You May Also Know About
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.