Construction - Real Estate · Founded 2012 · www.capacite.in · BSE 540710 · NSE CAPACITE · ISIN INE264T01014
No Notes Added Yet
Business
Capacit'e Infraprojects Ltd. is a leading Indian construction company specializing in executing complex and high-rise building projects. Its core business involves providing comprehensive construction services for residential, commercial, and institutional buildings. The company primarily works with real estate developers and government clients, offering services that encompass civil construction, structural work, finishing, and Mechanical, Electrical, and Plumbing (MEP) installations. It operates on a contract-based model, bidding for projects and generating revenue through project milestones and completion.
Revenue Mix
Capacit'e Infraprojects' revenue primarily stems from building construction projects. While specific percentage breakdowns can fluctuate, its major focus areas include:
Residential Projects: High-rise apartment complexes and townships for private developers.
Commercial Projects: Office buildings, IT parks, and retail spaces.
Institutional Projects: Hospitals, educational institutions, hotels, and other public/private infrastructure.
The company's strength lies in vertical construction across these segments, particularly in urban and metro areas.
Industry
The Indian construction sector is vast, fragmented, and highly competitive, driven by urbanization, infrastructure development, and real estate demand. Capacit'e Infraprojects operates within the building construction segment, distinguishing itself by focusing on large-scale, complex, and high-rise projects. It is positioned as a mid-to-large-tier contractor known for its execution capabilities and timely delivery in key urban markets like Mumbai, Pune, NCR, Bengaluru, Hyderabad, and Chennai. Compared to smaller, local contractors, it offers a more organized and specialized approach for larger projects.
MOAT
Capacit'e Infraprojects exhibits several advantages:
Execution Expertise: A strong track record in executing technically challenging, high-rise, and fast-track projects within stipulated timelines and quality parameters.
Client Relationships: Established relationships and repeat orders from prominent real estate developers and institutional clients, indicative of trust and reliability.
Geographic Focus: A strong presence and operational capabilities in India's prime urban real estate markets, which are hubs for large-scale construction.
Technical Prowess: Ability to handle complex structural designs and advanced construction techniques.
Growth Drivers
Urbanization and Housing Demand: Continued demographic shifts and migration to urban centers fuel sustained demand for residential and commercial spaces.
Government Initiatives: Schemes like 'Housing for All,' Smart Cities, and general infrastructure push by the government stimulate construction activity.
Real Estate Sector Growth: Resurgence in real estate sales and new project launches by developers directly translate into opportunities for construction companies.
Organized Player Preference: Larger developers increasingly prefer organized and reputable contractors for large-scale projects, benefiting companies with a strong track record.
Healthy Order Book: A robust and growing order book provides revenue visibility for the coming years.
Risks
Cyclicality of Real Estate: The company's fortunes are closely tied to the highly cyclical real estate sector, which is sensitive to economic downturns, interest rate changes, and regulatory shifts.
Intense Competition: The construction industry is highly competitive, leading to potential pressure on bidding margins and project acquisition.
Working Capital Management: Construction projects require significant working capital for materials, labor, and equipment, and delays in receivables or retention money can impact liquidity.
Project Delays and Cost Overruns: Unforeseen circumstances like labor shortages, material price volatility, delays in approvals, or geological issues can lead to project delays and cost escalations, impacting profitability.
Regulatory and Environmental Clearances: Delays in obtaining various government and environmental clearances can halt or prolong project execution.
Client Concentration/Credit Risk: Dependence on a few large clients and the creditworthiness of real estate developers can pose a risk if clients face financial difficulties.
Management & Ownership
Capacit'e Infraprojects is promoted by experienced professionals in the construction industry, including Mr. Rohit Katyal, Mr. Rahul Katyal, and Mr. Subir Basu. The promoters hold a significant stake in the company (typically around 38-40%), ensuring alignment with shareholder interests. The company also has substantial institutional ownership, with FIIs and DIIs holding significant percentages, reflecting institutional confidence.
Outlook
Capacit'e Infraprojects is well-positioned to capitalize on India's urban development story, driven by sustained demand for high-rise residential and commercial structures. Its specialized expertise in complex projects and established relationships with major developers provide a stable platform for growth, supported by a healthy order book. The broader real estate and construction sector is expected to benefit from urbanization and government infrastructure spending. However, the company must navigate the inherent cyclicality and competitive pressures of the real estate market, while diligently managing working capital and project execution risks to ensure sustainable profitability and growth.
| #(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 | 599 | 570 | 518 | 590 | 671 | 589 | 646 | 675 | 712 | 629 |
| Other Income | 10 | 8 | 5 | 10 | 34 | 10 | 4 | 5 | 1 | 10 |
| Total Income | 609 | 578 | 523 | 601 | 705 | 599 | 650 | 681 | 713 | 639 |
| Total Expenditure | 488 | 462 | 423 | 500 | 586 | 488 | 538 | 567 | 603 | 530 |
| Operating Profit | 121 | 116 | 101 | 101 | 119 | 112 | 113 | 113 | 111 | 109 |
| Interest | 23 | 22 | 22 | 25 | 25 | 24 | 23 | 24 | 25 | 28 |
| Depreciation | 22 | 23 | 21 | 25 | 26 | 25 | 24 | 23 | 27 | 29 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 75 | 71 | 58 | 50 | 69 | 63 | 65 | 66 | 58 | 52 |
| Provision for Tax | 21 | 18 | 14 | 11 | 18 | 18 | 16 | 17 | 15 | 14 |
| Profit After Tax | 54 | 53 | 44 | 39 | 51 | 45 | 50 | 49 | 43 | 38 |
| Adjustments | -2 | 0 | 0 | 13 | 2 | 0 | -1 | 1 | 4 | 1 |
| Profit After Adjustments | 52 | 53 | 45 | 52 | 53 | 46 | 49 | 50 | 47 | 39 |
| Adjusted Earnings Per Share | 6.1 | 6.3 | 5.3 | 6.1 | 6.2 | 5.4 | 5.8 | 5.9 | 5.5 | 4.7 |
| #(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 | 851 | 1157 | 1341 | 1797 | 1529 | 880 | 1340 | 1799 | 1932 | 2350 | 2623 | 2662 |
| Other Income | 7 | 9 | 24 | 36 | 25 | 29 | 13 | 10 | 32 | 58 | 21 | 20 |
| Total Income | 858 | 1166 | 1365 | 1833 | 1554 | 909 | 1353 | 1808 | 1964 | 2407 | 2644 | 2683 |
| Total Expenditure | 743 | 999 | 1137 | 1545 | 1272 | 743 | 1121 | 1447 | 1600 | 1970 | 2195 | 2238 |
| Operating Profit | 116 | 167 | 228 | 287 | 282 | 165 | 232 | 361 | 363 | 437 | 448 | 446 |
| Interest | 32 | 42 | 40 | 49 | 65 | 70 | 67 | 89 | 96 | 93 | 96 | 100 |
| Depreciation | 16 | 18 | 67 | 89 | 114 | 90 | 99 | 136 | 101 | 95 | 99 | 103 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 68 | 107 | 121 | 149 | 103 | 5 | 65 | 136 | 167 | 265 | 259 | 241 |
| Provision for Tax | 25 | 37 | 42 | 52 | 12 | 3 | 17 | 41 | 47 | 61 | 66 | 62 |
| Profit After Tax | 43 | 70 | 79 | 97 | 91 | 2 | 48 | 95 | 120 | 204 | 193 | 180 |
| Adjustments | -0 | -0 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -2 | 5 |
| Profit After Adjustments | 43 | 69 | 80 | 97 | 91 | 2 | 48 | 95 | 120 | 203 | 192 | 185 |
| Adjusted Earnings Per Share | 10.7 | 17.2 | 11.7 | 14.3 | 13.4 | 0.2 | 7 | 14 | 14.2 | 23.9 | 22.6 | 21.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 13% | 24% | 12% |
| Operating Profit CAGR | 3% | 7% | 22% | 14% |
| PAT CAGR | -5% | 27% | 149% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | -9% | -1% | NA% |
| ROE Average | 11% | 11% | 9% | 14% |
| ROCE Average | 16% | 17% | 15% | 19% |
| #(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 | 171 | 300 | 748 | 843 | 926 | 929 | 965 | 1073 | 1517 | 1719 | 1909 |
| Minority's Interest | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
| Borrowings | 61 | 67 | 48 | 58 | 94 | 82 | 137 | 112 | 124 | 149 | 129 |
| Other Non-Current Liabilities | 119 | 163 | 187 | 259 | 492 | 437 | 368 | 388 | 231 | 242 | 225 |
| Total Current Liabilities | 539 | 581 | 818 | 997 | 989 | 930 | 1036 | 1351 | 1365 | 1519 | 1854 |
| Total Liabilities | 891 | 1113 | 1800 | 2157 | 2500 | 2378 | 2507 | 2924 | 3237 | 3630 | 4119 |
| Fixed Assets | 233 | 255 | 410 | 541 | 659 | 657 | 686 | 652 | 589 | 584 | 653 |
| Other Non-Current Assets | 30 | 76 | 157 | 261 | 389 | 455 | 344 | 390 | 236 | 280 | 491 |
| Total Current Assets | 628 | 783 | 1233 | 1355 | 1452 | 1266 | 1476 | 1882 | 2366 | 2701 | 2935 |
| Total Assets | 891 | 1113 | 1800 | 2157 | 2500 | 2378 | 2507 | 2924 | 3237 | 3630 | 4119 |
| #(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 | 1 | 5 | 11 | 13 | 30 | 108 | 10 | 22 | 29 | 19 | 64 |
| Cash Flow from Operating Activities | -16 | 62 | 85 | 70 | 357 | 77 | 34 | 101 | -39 | 52 | 223 |
| Cash Flow from Investing Activities | -70 | -47 | -414 | -16 | -277 | -122 | -23 | -61 | -152 | -9 | -153 |
| Cash Flow from Financing Activities | 89 | -7 | 331 | -38 | -3 | -53 | 1 | -34 | 182 | 2 | -43 |
| Net Cash Inflow / Outflow | 4 | 7 | 2 | 17 | 78 | -98 | 12 | 7 | -10 | 45 | 27 |
| Closing Cash & Cash Equivalent | 5 | 12 | 13 | 30 | 108 | 10 | 22 | 29 | 19 | 64 | 91 |
| # | 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) | 10.73 | 17.22 | 11.72 | 14.33 | 13.41 | 0.23 | 7.03 | 14.04 | 14.22 | 23.94 | 22.64 |
| CEPS(Rs) | 14.67 | 21.79 | 21.5 | 27.44 | 30.23 | 13.51 | 21.59 | 34.07 | 26.2 | 35.32 | 34.54 |
| DPS(Rs) | 0.29 | 0.5 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 41.88 | 73.54 | 110.13 | 124.18 | 136.38 | 136.79 | 142.16 | 156.29 | 179.3 | 203.14 | 225.62 |
| Core EBITDA Margin(%) | 12.75 | 13.65 | 15.18 | 13.98 | 16.79 | 15.51 | 16.31 | 19.54 | 17.15 | 16.15 | 16.29 |
| EBIT Margin(%) | 11.73 | 12.86 | 11.97 | 11.03 | 10.98 | 8.51 | 9.86 | 12.53 | 13.62 | 15.26 | 13.54 |
| Pre Tax Margin(%) | 8.02 | 9.21 | 9 | 8.29 | 6.76 | 0.52 | 4.86 | 7.56 | 8.67 | 11.28 | 9.86 |
| PAT Margin (%) | 5.1 | 6.02 | 5.87 | 5.41 | 5.95 | 0.17 | 3.56 | 5.3 | 6.23 | 8.67 | 7.36 |
| Cash Profit Margin (%) | 6.94 | 7.59 | 10.88 | 10.37 | 13.42 | 10.42 | 10.94 | 12.86 | 11.48 | 12.72 | 11.14 |
| ROA(%) | 6.08 | 6.95 | 5.4 | 4.92 | 3.91 | 0.06 | 1.96 | 3.51 | 3.91 | 5.93 | 4.98 |
| ROE(%) | 38.57 | 29.96 | 15.08 | 12.23 | 10.29 | 0.17 | 5.04 | 9.41 | 9.34 | 12.6 | 10.65 |
| ROCE(%) | 38.52 | 37.12 | 22.3 | 18.83 | 14.28 | 6.11 | 10.53 | 16.49 | 16.03 | 18.04 | 15.74 |
| Receivable days | 91.98 | 96.28 | 102.4 | 96.72 | 109.63 | 139.2 | 92.69 | 75.33 | 84.62 | 126.44 | 150.63 |
| Inventory Days | 72.63 | 75.92 | 65.9 | 32.01 | 23.3 | 42.44 | 28.88 | 21.32 | 19.8 | 17.16 | 16.61 |
| Payable days | 188.43 | 183.31 | 176.25 | 163.85 | 209.9 | 332.21 | 223.54 | 227.76 | 288.15 | 280.15 | 264.36 |
| PER(x) | 0 | 0 | 25.76 | 15.87 | 5.42 | 892.11 | 15.55 | 8.46 | 18.43 | 14.73 | 8.99 |
| Price/Book(x) | 0 | 0 | 2.74 | 1.83 | 0.53 | 1.47 | 0.77 | 0.76 | 1.46 | 1.74 | 0.9 |
| Dividend Yield(%) | 0 | 0 | 0.33 | 0.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.17 | 0.13 | 1.47 | 0.9 | 0.35 | 1.7 | 0.66 | 0.55 | 1.21 | 1.41 | 0.77 |
| EV/Core EBITDA(x) | 1.28 | 0.87 | 8.63 | 5.66 | 1.91 | 9.06 | 3.83 | 2.77 | 6.42 | 7.56 | 4.53 |
| Net Sales Growth(%) | 53.22 | 35.89 | 15.91 | 33.97 | -14.9 | -42.46 | 52.3 | 34.24 | 7.4 | 21.63 | 11.63 |
| EBIT Growth(%) | 64.16 | 48.94 | 7.93 | 23.39 | -15.25 | -55.4 | 76.45 | 70.59 | 16.7 | 36.29 | -0.94 |
| PAT Growth(%) | 35.5 | 60.44 | 13 | 23.58 | -6.42 | -98.32 | 3016.91 | 99.54 | 26.27 | 69.34 | -5.24 |
| EPS Growth(%) | 17.29 | 60.48 | -31.93 | 22.26 | -6.42 | -98.32 | 3016.7 | 99.53 | 1.28 | 68.42 | -5.44 |
| Debt/Equity(x) | 1.04 | 0.51 | 0.32 | 0.32 | 0.33 | 0.31 | 0.34 | 0.35 | 0.21 | 0.24 | 0.25 |
| Current Ratio(x) | 1.17 | 1.35 | 1.51 | 1.36 | 1.47 | 1.36 | 1.42 | 1.39 | 1.73 | 1.78 | 1.58 |
| Quick Ratio(x) | 0.76 | 0.9 | 1.23 | 1.27 | 1.36 | 1.25 | 1.32 | 1.32 | 1.65 | 1.71 | 1.51 |
| Interest Cover(x) | 3.16 | 3.53 | 4.03 | 4.03 | 2.6 | 1.07 | 1.97 | 2.52 | 2.75 | 3.84 | 3.68 |
| Total Debt/Mcap(x) | 0 | 0 | 0.12 | 0.18 | 0.62 | 0.21 | 0.44 | 0.45 | 0.15 | 0.14 | 0.27 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 |
| FII | 11.12 | 14.43 | 14.28 | 13.68 | 13.32 | 14.53 | 13.95 | 14.09 | 14.96 | 14.16 |
| DII | 7.83 | 7.75 | 7.22 | 7.55 | 7.82 | 8.23 | 8.47 | 8.53 | 7.82 | 7.72 |
| Public | 49.37 | 46.13 | 46.81 | 47.08 | 47.17 | 45.55 | 45.89 | 45.69 | 45.53 | 46.42 |
| 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 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| FII | 0.94 | 1.22 | 1.21 | 1.16 | 1.13 | 1.23 | 1.18 | 1.19 | 1.27 | 1.2 |
| DII | 0.66 | 0.66 | 0.61 | 0.64 | 0.66 | 0.7 | 0.72 | 0.72 | 0.66 | 0.65 |
| Public | 4.18 | 3.9 | 3.96 | 3.98 | 3.99 | 3.85 | 3.88 | 3.87 | 3.85 | 3.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +13% | +24% | +12% |
| Operating Profit CAGR | +3% | +7% | +22% | +14% |
| PAT CAGR | -5% | +27% | +149% | +16% |
| Share Price CAGR | -38% | -9% | -1% | — |
| ROE Average | +11% | +11% | +9% | +14% |
| ROCE Average | +16% | +17% | +15% | +19% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 | 31.69 |
| FII | 11.12 | 14.43 | 14.28 | 13.68 | 13.32 | 14.53 | 13.95 | 14.09 | 14.96 | 14.16 |
| DII | 7.83 | 7.75 | 7.22 | 7.55 | 7.82 | 8.23 | 8.47 | 8.53 | 7.82 | 7.72 |
| Public | 49.37 | 46.13 | 46.81 | 47.08 | 47.17 | 45.55 | 45.89 | 45.69 | 45.53 | 46.42 |
| 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 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| FII | 0.94 | 1.22 | 1.21 | 1.16 | 1.13 | 1.23 | 1.18 | 1.19 | 1.27 | 1.2 |
| DII | 0.66 | 0.66 | 0.61 | 0.64 | 0.66 | 0.7 | 0.72 | 0.72 | 0.66 | 0.65 |
| Public | 4.18 | 3.9 | 3.96 | 3.98 | 3.99 | 3.85 | 3.88 | 3.87 | 3.85 | 3.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
* 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.