WEBSITE BSE:535693 NSE: BRAHM INFRA Inc. Year: 1998 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 10:36
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
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 | 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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
* 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.