Sharescart Research Club logo

Bharat Road Network Overview

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.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Bharat Road Network Key Financials

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

Bharat Road Network Share Price

| |

Volume
Price

Bharat Road Network Quarterly Price

Show Value Show %

Bharat Road Network Peer Comparison

Bharat Road Network Quarterly Results

#(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

Bharat Road Network Profit & Loss

#(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

Growth Rates

# 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%

Bharat Road Network Balance Sheet

#(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

Bharat Road Network Cash Flow

#(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

Bharat Road Network Ratios

# 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

Bharat Road Network Shareholding Pattern

# 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

Bharat Road Network News

Bharat Road Network Pros & Cons

Pros

  • Stock is trading at 0.4 times its book value
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -15% over the last 3 years.
  • Earnings include an other income of Rs. 206 Cr.
whatsapp