Sharescart Research Club logo

Brahmaputra Infra Overview

1. Business Overview

Brahmaputra Infrastructure Ltd. (BRAHM INFRA) is an India-based engineering and construction company primarily engaged in executing infrastructure projects. Its core business involves undertaking civil construction work across various segments, including roads, bridges, flyovers, buildings, airports, and other related infrastructure. The company operates as an Engineering, Procurement, and Construction (EPC) contractor, bidding for and executing projects for both government and private clients. It generates revenue by completing project milestones and receiving payments as per contractual terms. The company also has a presence in real estate development, though infrastructure remains its dominant focus.

2. Key Segments / Revenue Mix

The company's primary revenue driver is its Civil Construction segment, which encompasses:

Roads & Bridges: Construction and upgrade of national/state highways, rural roads, and various types of bridges.

Buildings: Construction of residential, commercial, institutional, and industrial buildings.

Airport Infrastructure: Involvement in airport development projects.

Other Infrastructure: Execution of diverse civil works.

While specific revenue percentages by segment are not consistently detailed publicly, the bulk of its revenue is derived from government-funded infrastructure projects, particularly roads and bridges, in the North-Eastern and Eastern regions of India. The real estate segment contributes a smaller, more fluctuating portion of revenue.

3. Industry & Positioning

The Indian Engineering - Construction sector is highly competitive and fragmented, characterized by a mix of large national players, regional specialists, and numerous smaller contractors. The industry is significantly influenced by government infrastructure spending. Brahmaputra Infrastructure Ltd. operates as a regional player, primarily focusing on projects in the North-Eastern and Eastern parts of India, leveraging its local expertise and relationships. It competes with other mid-sized and large contractors in these regions for government tenders. While not among the top-tier national infrastructure giants, it aims to secure a niche through geographical focus and project execution capabilities.

4. Competitive Advantage (Moat)

Brahmaputra Infrastructure Ltd. generally operates in an industry with limited inherent moats, given the tender-based nature of contracts. However, it exhibits some potential advantages:

Regional Expertise & Relationships: A sustained focus on the North-Eastern and Eastern regions of India has allowed the company to develop local execution capabilities, understanding of regional challenges, and relationships with local authorities and clients.

Execution Track Record: A history of completing projects, particularly in challenging terrains, helps build a reputation for reliability, which is crucial for securing future contracts.

Pre-qualification: Successful completion of projects helps the company meet pre-qualification criteria for larger and more complex tenders, creating a barrier for newer entrants.

5. Growth Drivers

Government Infrastructure Push: Continued high capital expenditure by the Indian government on infrastructure development (roads, railways, airports, urban infrastructure) is the primary growth driver. Schemes like the National Infrastructure Pipeline (NIP) and Gati Shakti provide a long-term project pipeline.

Focus on North-East India: The government's special emphasis and funding for infrastructure development in the North-Eastern states can benefit companies with a strong regional presence.

Order Book Growth: Successful bidding and accumulation of new projects, particularly larger ones, will directly translate into revenue growth.

Diversification: Gradual diversification into related infrastructure sub-segments or geographies could open new avenues for growth, though it also carries execution risks.

6. Risks

Project Delays & Cost Overruns: Common in the construction industry, these can impact profitability, working capital, and project timelines.

Raw Material Price Volatility: Fluctuations in prices of key inputs like steel, cement, and bitumen can erode margins, especially for fixed-price contracts.

High Competition: Intense competition among contractors for government tenders can lead to aggressive bidding and pressure on margins.

Working Capital Management: Construction projects are capital-intensive and often involve long payment cycles, requiring robust working capital management. Delays in receivables from government clients can strain liquidity.

Regulatory & Environmental Clearances: Delays or changes in regulatory approvals and environmental clearances can halt projects and increase costs.

Interest Rate Sensitivity: Reliance on debt for project financing makes the company susceptible to changes in interest rates.

Geographical Concentration Risk: A significant focus on specific regions like North-East India can expose the company to concentrated political, economic, or logistical risks unique to those areas.

7. Management & Ownership

Brahmaputra Infrastructure Ltd. is a promoter-driven company. The promoter group holds a significant stake, indicating aligned interests with the company's long-term performance. The management team typically comprises individuals with experience in the construction and infrastructure sector. Details regarding specific management quality and succession planning are usually available in annual reports. The promoter holding helps ensure strategic stability but can also concentrate decision-making power.

8. Outlook

The outlook for Brahmaputra Infrastructure Ltd. is largely tied to the Indian government's continued thrust on infrastructure development, especially in its operating regions. The robust pipeline of projects driven by national infrastructure plans provides a favourable demand environment, potentially leading to sustained order book growth. The company's regional expertise and track record could help it secure a share of these projects. However, the inherent risks of the construction sector, including intense competition, raw material price volatility, project execution challenges, and working capital demands, present ongoing challenges. The ability to efficiently manage these risks, secure projects with healthy margins, and effectively execute its order book will be crucial for its future profitability and growth.

Want to Start Investing in Top Unlisted Stocks?

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

Brahmaputra Infra Key Financials

Market Cap ₹416 Cr.

Stock P/E 14

P/B 1.3

Current Price ₹143.5

Book Value ₹ 113.9

Face Value 10

52W High ₹178.9

Dividend Yield 0%

52W Low ₹ 55.5

Brahmaputra Infra Share Price

| |

Volume
Price

Brahmaputra Infra Quarterly Price

Show Value Show %

Brahmaputra Infra Peer Comparison

Brahmaputra Infra 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 61 53 54 79 32 32 103 92 91 93
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 61 53 54 79 32 32 103 92 91 93
Total Expenditure 50 38 45 66 28 28 72 70 68 71
Operating Profit 11 15 9 13 5 4 31 22 23 22
Interest 6 9 4 4 4 4 9 4 5 4
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 4 6 5 9 1 1 22 17 17 17
Provision for Tax 0 0 1 2 0 0 -0 2 3 2
Profit After Tax 4 5 4 7 0 0 22 15 15 15
Adjustments 0 -0 0 -0 0 0 -0 0 0 -0
Profit After Adjustments 4 5 4 7 0 0 22 15 15 15
Adjusted Earnings Per Share 1.3 1.8 1.5 2.3 0.1 0.1 7.7 5.2 5 5.2

Brahmaputra Infra 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 277 224 214 247 238 150 142 160 179 220 242 379
Other Income 3 2 5 6 7 15 22 4 0 1 5 0
Total Income 280 226 219 253 245 165 164 164 179 221 247 379
Total Expenditure 242 180 171 210 200 129 137 131 142 178 194 281
Operating Profit 38 46 48 43 45 35 26 33 37 43 53 98
Interest 45 41 39 39 48 35 17 20 23 23 20 22
Depreciation 17 15 13 9 7 5 4 3 2 2 1 0
Exceptional Income / Expenses -8 10 4 5 9 4 -4 1 -0 0 0 0
Profit Before Tax -32 0 1 1 -0 0 0 11 11 19 32 73
Provision for Tax -7 -0 0 -0 -0 -1 1 4 1 2 2 7
Profit After Tax -25 1 1 1 -0 1 -0 7 11 17 30 67
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -25 1 1 1 -0 1 -0 7 11 17 30 67
Adjusted Earnings Per Share -8.8 0.2 0.4 0.4 -0.1 0.4 -0 2.4 3.6 5.9 10.2 23.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 10% 15% 10% -1%
Operating Profit CAGR 23% 17% 9% 3%
PAT CAGR 76% 62% 97% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 103% 66% 55% 18%
ROE Average 11% 9% 6% 1%
ROCE Average 11% 9% 8% 7%

Brahmaputra Infra 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 137 136 159 160 160 134 158 140 151 256 286
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 191 162 118 77 72 86 54 42 39 104 73
Other Non-Current Liabilities 122 83 68 72 35 29 50 63 73 165 161
Total Current Liabilities 276 328 342 363 413 417 357 327 330 189 177
Total Liabilities 725 710 686 673 680 665 619 572 593 714 696
Fixed Assets 115 75 64 57 51 47 45 22 21 74 69
Other Non-Current Assets 140 160 145 146 225 183 196 190 219 379 418
Total Current Assets 471 475 477 469 404 435 379 360 352 261 210
Total Assets 725 710 686 673 680 665 619 572 593 714 696

Brahmaputra Infra 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 11 6 7 4 2 2 1 1 4 12 17
Cash Flow from Operating Activities 44 43 68 76 16 16 29 -7 28 -127 41
Cash Flow from Investing Activities -6 22 4 -3 -2 11 -0 24 2 19 17
Cash Flow from Financing Activities -43 -64 -75 -75 -15 -27 -28 -14 -22 113 -45
Net Cash Inflow / Outflow -5 1 -3 -2 -1 -0 -0 2 8 6 12
Closing Cash & Cash Equivalent 6 7 4 2 1 1 1 4 12 17 29

Brahmaputra Infra 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) -8.75 0.18 0.36 0.36 -0.07 0.42 -0.04 2.41 3.63 5.92 10.22
CEPS(Rs) -2.84 5.19 4.7 3.46 2.2 2.01 1.43 3.47 4.39 6.51 10.74
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 42.26 42.1 54.77 55.1 55.08 46.06 54.31 47.41 51.05 88.19 98.47
Core EBITDA Margin(%) 12.68 19.64 20.27 15.06 16.01 13.68 3.13 17.99 20.37 19.17 20.02
EBIT Margin(%) 4.63 18.31 18.65 16.1 19.94 23.23 12.58 19.29 19.24 18.93 21.34
Pre Tax Margin(%) -11.53 0.08 0.66 0.36 -0.2 0.2 0.33 6.96 6.33 8.64 13.03
PAT Margin (%) -9.15 0.23 0.49 0.43 -0.09 0.76 -0.08 4.43 5.99 7.8 12.25
Cash Profit Margin (%) -2.97 6.73 6.37 4.07 2.68 3.88 2.93 6.38 7.26 8.59 12.86
ROA(%) -3.39 0.07 0.15 0.15 -0.03 0.17 -0.02 1.19 1.84 2.62 4.21
ROE(%) -18.69 0.42 0.74 0.66 -0.13 0.78 -0.08 4.77 7.36 8.44 10.95
ROCE(%) 2.58 7.97 7.79 7.98 9.3 6.66 3.49 6.91 7.85 8.58 10.78
Receivable days 151.25 144.18 153.45 133.23 92.9 108.08 96.35 65.82 74.53 65.12 46.58
Inventory Days 420.01 546.86 583.33 507.51 539.5 812.96 754.11 554.9 403.72 237.67 152.45
Payable days 400.57 487.87 579.16 899.83 1236.64 4295.91 285.14 110.56 131.78 523.16 986.1
PER(x) 0 144.15 64.09 82.65 0 43.86 0 13 8.1 12.28 3.74
Price/Book(x) 0.56 0.6 0.42 0.54 0.38 0.4 0.31 0.66 0.58 0.82 0.39
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.61 2.09 1.9 1.69 1.8 2.91 2.77 2.13 2.28 1.93 1.1
EV/Core EBITDA(x) 11.84 10.22 8.43 9.66 9.56 12.42 14.95 10.33 11.06 9.8 5.01
Net Sales Growth(%) 6.88 -19.28 -4.33 15.29 -3.47 -37.08 -5.54 13 11.52 23.14 10.16
EBIT Growth(%) -21.86 219.23 -2.54 -0.5 19.54 -26.69 -48.83 73.25 11.23 21.16 24.19
PAT Growth(%) -21.4 102.01 104.52 0.37 -119.86 649.12 -109.61 6554.55 50.56 60.43 73
EPS Growth(%) -21.4 102.01 104.57 0.37 -119.85 687.47 -108.99 6452.51 50.56 63.31 72.7
Debt/Equity(x) 2.71 2.85 2.17 2.09 2.31 2.88 2.19 1.8 2.21 0.9 0.65
Current Ratio(x) 1.71 1.45 1.4 1.29 0.98 1.04 1.06 1.1 1.07 1.38 1.19
Quick Ratio(x) 0.54 0.38 0.42 0.32 0.12 0.29 0.3 0.44 0.53 0.81 0.65
Interest Cover(x) 0.29 1 1.04 1.02 0.99 1.01 1.03 1.56 1.49 1.84 2.57
Total Debt/Mcap(x) 5.4 5.25 5.14 3.85 6.05 7.16 7.1 2.78 3.9 1.1 1.68

Brahmaputra Infra Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.05 74.05 74.05 74.05 74.05 74.05 74.05 74.05 74.05 74.05
FII 0 0 0 0 0 0 0 0 0 0
DII 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.42
Public 25.53 25.53 25.53 25.53 25.53 25.53 25.53 25.53 25.53 25.53
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Brahmaputra Infra News

Brahmaputra Infra Pros & Cons

Pros

  • Company has delivered good profit growth of 97% CAGR over last 5 years
  • Company has reduced debt.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 523.16 to 986.1days.
whatsapp