Engineering - Construction · Founded 2006 · www.gayatrihighways.com · BSE 541546 · NSE GAYAHWS · ISIN INE287Z01012
No Notes Added Yet
Business
Gayatri Highways Ltd. (GAYAHWS) was primarily engaged in the development, operation, and maintenance of road and highway projects in India. Its core business model involved participating in infrastructure projects, predominantly through Build-Operate-Transfer (BOT) and Annuity models. Under the BOT model, the company would build a project, operate it for a concession period (collecting tolls), and then transfer it back to the government. In the Annuity model, the company would build and operate the project, receiving fixed payments from the government over the concession period instead of tolls. The company aimed to generate revenue from toll collections and annuity payments over the long term.
Revenue Mix
Historically, the company's revenue was almost entirely derived from its infrastructure projects, specifically road and highway development. While specific segment breakdowns are not readily available in recent public disclosures due to its operational status, its primary assets and revenue streams were tied to various BOT (Toll) and Annuity-based road projects across different Indian states. The revenue mix would have been a combination of toll collections from operational BOT projects and annuity payments from government-backed projects.
Industry
The Indian Engineering - Construction sector, particularly infrastructure, is highly competitive and capital-intensive. It is significantly influenced by government spending, policy, and economic cycles. Prior to its financial distress, Gayatri Highways operated as a mid-sized player in the road infrastructure segment, competing with larger diversified infrastructure companies and other specialized road developers. Its positioning was characterized by its portfolio of road assets, but it struggled to scale and maintain financial stability compared to more established or strategically diversified peers. The sector faces risks from land acquisition delays, environmental clearances, and funding availability.
MOAT
Gayatri Highways struggled to establish a significant, durable competitive advantage. In the competitive Indian infrastructure sector, moats often arise from:
Scale and Execution Capability: The ability to bid for and execute large, complex projects efficiently.
Strong Balance Sheet: Access to capital and lower cost of funding.
Relationships: Long-standing relationships with government agencies and lenders.
Technical Expertise: Specialized skills in niche infrastructure areas.
Gayatri Highways lacked a distinct advantage in these areas, particularly concerning a strong balance sheet and consistent execution capability, which led to financial strain. Its track record in project execution was sometimes hampered by financial constraints.
Growth Drivers
Historically, potential growth drivers for the company and the sector included:
Government Infrastructure Push: India's significant investment plans for roads and highways (e.g., National Infrastructure Pipeline, Bharatmala Pariyojana) offered substantial opportunities.
Urbanization & Connectivity Needs: Increasing demand for better connectivity and logistics efficiency.
Policy Support: Government initiatives to streamline project clearances and funding mechanisms.
However, due to its financial situation and suspension from trading, these broader industry drivers are less relevant to Gayatri Highways' individual growth prospects unless it undergoes a significant restructuring or revival.
Risks
Gayatri Highways faced substantial risks, many of which materialized:
High Debt & Interest Costs: Significant leverage combined with high interest rates severely impacted profitability and cash flow.
Project Delays & Cost Overruns: Delays in land acquisition, environmental clearances, and construction could lead to time and cost overruns.
Toll Revenue Volatility: Dependence on traffic volumes, economic slowdowns, and competition could impact toll collections for BOT projects.
Regulatory & Policy Risks: Changes in government policies, concession agreements, or environmental regulations.
Working Capital Management: Inherent difficulties in managing working capital in long-gestation projects.
Corporate Governance Concerns: Allegations of financial irregularities and non-compliance with listing rules contributed to its downfall and delisting.
Funding Challenges: Difficulty in securing fresh capital or refinancing existing debt.
Management & Ownership
Gayatri Highways Ltd. was part of the Gayatri Group, with the promoter family (e.g., T. Subbarami Reddy and his family) holding a significant stake. The management structure involved key personnel from the promoter group. However, the company faced significant scrutiny regarding its financial management, transparency, and corporate governance practices, leading to non-compliance with listing regulations and eventual suspension from trading. The ownership structure typically involved the promoter group as the largest shareholders, followed by public and institutional investors before its delisting.
Outlook
The outlook for Gayatri Highways Ltd. is currently highly challenged.
Bull Case: A hypothetical bull case would rely on a successful and comprehensive financial restructuring, potential asset monetization (though difficult given its status), and a renewed focus on project execution and corporate governance, possibly under new management or ownership. Significant government support or a strategic partner could theoretically provide a lifeline.
Bear Case: The bear case, which has largely played out, involves continued financial distress, inability to service debt, further legal and regulatory actions, and potential liquidation of assets. The delisting from stock exchanges severely limits access to public capital and investor confidence. Without a fundamental change in its financial health and operational viability, its future as a going concern in its previous form appears highly uncertain.
| #(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 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 15 | 7 |
| Other Income | 19 | 1 | 16 | 3 | 1 | 36 | 1 | 1 | 1 | 1 |
| Total Income | 20 | 2 | 16 | 5 | 2 | 36 | 1 | 1 | 15 | 8 |
| Total Expenditure | 7 | 1 | 1 | 5 | 3 | 0 | 2 | 0 | 14 | 7 |
| Operating Profit | 13 | 2 | 15 | -0 | -1 | 35 | -1 | 0 | 1 | 1 |
| Interest | -1 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -102 | -2 | 11 | -4 | -5 | 32 | -5 | -4 | -2 | -3 |
| Provision for Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -102 | -2 | 11 | -4 | -5 | 32 | -5 | -4 | -2 | -3 |
| Adjustments | -66 | -73 | -57 | -94 | 1352 | -34 | 2 | 1 | 9 | -0 |
| Profit After Adjustments | -168 | -75 | -45 | -98 | 1347 | -2 | -3 | -3 | 7 | -3 |
| Adjusted Earnings Per Share | -7 | -3.1 | -1.9 | -4.1 | 56.2 | -0.1 | -0.1 | -0.1 | 0.3 | -0.1 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 86 | 130 | 161 | 81 | 6 | 8 | 2 | 6 | 15 | 22 |
| Other Income | 676 | 203 | 9 | 9 | 10 | 3 | 14 | 20 | 20 | 38 | 4 |
| Total Income | 676 | 289 | 139 | 170 | 91 | 9 | 21 | 22 | 26 | 52 | 25 |
| Total Expenditure | 676 | 215 | 37 | 32 | 17 | 4 | 8 | 9 | 10 | 16 | 23 |
| Operating Profit | -0 | 75 | 102 | 138 | 74 | 5 | 13 | 13 | 15 | 36 | 1 |
| Interest | 0 | 247 | 344 | 365 | 135 | 21 | 21 | 15 | 15 | 15 | 16 |
| Depreciation | 0 | 12 | 18 | 32 | 21 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 179 | -115 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -184 | -260 | -259 | -82 | -16 | 171 | -117 | 0 | 21 | -14 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -184 | -260 | -259 | -82 | -16 | 171 | -118 | 0 | 21 | -14 |
| Adjustments | -57 | 19 | -28 | -22 | -264 | -125 | -311 | -324 | 1129 | -22 | 12 |
| Profit After Adjustments | -57 | -166 | -287 | -281 | -345 | -141 | -140 | -441 | 1129 | -1 | -2 |
| Adjusted Earnings Per Share | 0 | 0 | -12 | -11.7 | -14.4 | -5.9 | -5.8 | -18.4 | 47.1 | -0.1 | -2.7755575615629E-17 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 150% | 23% | -29% | 0% |
| Operating Profit CAGR | 140% | 40% | -13% | 0% |
| PAT CAGR | 0% | -50% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -49% | 29% | 11% | NA% |
| ROE Average | 0% | 0% | 0% | -0% |
| ROCE Average | 11% | 1% | 4% | 3% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 15 | -118 | -406 | -687 | -1033 | -1174 | -1314 | -1755 | -626 | -627 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2365 | 2503 | 2435 | 947 | 929 | 437 | 273 | 288 | 304 | 319 |
| Other Non-Current Liabilities | 322 | 355 | 391 | 431 | 475 | 525 | 567 | 567 | 567 | 567 |
| Total Current Liabilities | 125 | 229 | 514 | 2402 | 2329 | 2930 | 2911 | 2874 | 755 | 732 |
| Total Liabilities | 2828 | 2970 | 2934 | 3093 | 2701 | 2718 | 2437 | 1974 | 1000 | 991 |
| Fixed Assets | 51 | 116 | 115 | 115 | 891 | 868 | 116 | 0 | 0 | 0 |
| Other Non-Current Assets | 2703 | 2799 | 2766 | 930 | 106 | 251 | 229 | 209 | 91 | 70 |
| Total Current Assets | 73 | 55 | 53 | 2048 | 1703 | 1599 | 2093 | 1765 | 788 | 800 |
| Total Assets | 2828 | 2970 | 2934 | 3093 | 2701 | 2718 | 2437 | 1974 | 1000 | 991 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 43 | 21 | 6 | 2 | 3 | 5 | 7 | 10 | 20 |
| Cash Flow from Operating Activities | 225 | 250 | 132 | 1712 | 467 | 813 | 93 | 312 | 175 | -27 |
| Cash Flow from Investing Activities | -2617 | -76 | -126 | 7 | 15 | -164 | 22 | 20 | -3 | 56 |
| Cash Flow from Financing Activities | 2434 | -195 | -21 | -1723 | -481 | -647 | -114 | -328 | -161 | -32 |
| Net Cash Inflow / Outflow | 43 | -22 | -15 | -4 | 1 | 2 | 2 | 3 | 10 | -3 |
| Closing Cash & Cash Equivalent | 43 | 21 | 6 | 2 | 3 | 5 | 7 | 10 | 20 | 17 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | -11.99 | -11.74 | -14.41 | -5.9 | -5.85 | -18.41 | 47.11 | -0.05 |
| CEPS(Rs) | -0.01 | -7.18 | -10.09 | -9.48 | -2.54 | -0.67 | 7.14 | -4.9 | 0.02 | 0.86 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | -16.94 | -28.68 | -43.09 | -49 | -54.82 | -73.22 | -26.12 | -26.17 |
| Core EBITDA Margin(%) | 0 | -149.18 | 71.48 | 80.14 | 79.47 | 43.43 | -7.18 | -428.01 | -82.73 | -10.42 |
| EBIT Margin(%) | 0 | 72.24 | 64.49 | 65.98 | 65.79 | 84.08 | 2517.15 | -5953.3 | 270.67 | 246.98 |
| Pre Tax Margin(%) | 0 | -214.26 | -200.14 | -160.8 | -100.23 | -254.83 | 2243.87 | -6830.83 | 5.19 | 143.25 |
| PAT Margin (%) | 0 | -214.26 | -200.14 | -160.8 | -100.23 | -254.83 | 2243.87 | -6833.92 | 5.19 | 141.02 |
| Cash Profit Margin (%) | 0 | -199.92 | -186.2 | -140.97 | -74.88 | -254.37 | 2244.4 | -6829.23 | 6.37 | 141.37 |
| ROA(%) | -0 | -6.37 | -8.8 | -8.6 | -2.82 | -0.59 | 6.64 | -5.33 | 0.02 | 2.06 |
| ROE(%) | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -0 | 2.57 | 3.59 | 5.03 | 2.93 | 0.34 | 15.29 | -11.67 | 3.12 | 11.19 |
| Receivable days | 0 | 30.18 | 18.45 | 6.92 | 0.55 | 52.44 | 56.78 | 141.02 | 94.45 | 118.84 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 |
| Price/Book(x) | 0 | 0 | -0.05 | -0.01 | -0.01 | -0.02 | -0.01 | -0.02 | -0.05 | -0.08 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 29.94 | 20.4 | 16.68 | 33.26 | 414.05 | 317.62 | 1412.16 | 169.73 | 66.67 |
| EV/Core EBITDA(x) | 0 | 34.59 | 26.01 | 19.44 | 36.49 | 489.72 | 184.7 | 187.1 | 62.43 | 26.95 |
| Net Sales Growth(%) | 0 | 0 | 50.77 | 24.12 | -49.49 | -92.26 | 21.06 | -77.44 | 230.83 | 155.73 |
| EBIT Growth(%) | 0 | 0 | 34.6 | 26.98 | -49.63 | -90.11 | 3524.05 | -153.35 | 115.04 | 133.34 |
| PAT Growth(%) | 0 | 0 | -40.83 | 0.28 | 68.51 | 80.32 | 1165.93 | -168.7 | 100.25 | 6849.1 |
| EPS Growth(%) | 0 | 0 | 0 | 2.11 | -22.81 | 59.04 | 0.93 | -214.67 | 355.93 | -100.11 |
| Debt/Equity(x) | 156.27 | -21.63 | -6.49 | -3.91 | -2.61 | -2.2 | -1.84 | -1.37 | -1.53 | -1.5 |
| Current Ratio(x) | 0.58 | 0.24 | 0.1 | 0.85 | 0.73 | 0.55 | 0.72 | 0.61 | 1.04 | 1.09 |
| Quick Ratio(x) | 0.58 | 0.24 | 0.1 | 0.85 | 0.73 | 0.55 | 0.72 | 0.61 | 1.04 | 1.09 |
| Interest Cover(x) | -144.33 | 0.25 | 0.24 | 0.29 | 0.4 | 0.25 | 9.21 | -6.78 | 1.02 | 2.38 |
| Total Debt/Mcap(x) | 0 | 0 | 130.88 | 509.29 | 178.53 | 100.91 | 135.95 | 88.27 | 31.92 | 19.4 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 |
| FII | 4.08 | 4.08 | 4.08 | 4.08 | 3.32 | 3.32 | 2.58 | 1.91 | 1.5 | 1.5 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.77 | 34.77 | 34.77 | 34.77 | 35.53 | 35.53 | 36.26 | 36.93 | 37.35 | 37.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
| FII | 0.98 | 0.98 | 0.98 | 0.98 | 0.8 | 0.8 | 0.62 | 0.46 | 0.36 | 0.36 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 8.33 | 8.33 | 8.33 | 8.33 | 8.51 | 8.51 | 8.69 | 8.85 | 8.95 | 8.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +150% | +23% | -29% | — |
| Operating Profit CAGR | +140% | +40% | -13% | — |
| PAT CAGR | — | -50% | — | — |
| Share Price CAGR | -49% | +29% | +11% | — |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | +11% | +1% | +4% | +3% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 | 61.15 |
| FII | 4.08 | 4.08 | 4.08 | 4.08 | 3.32 | 3.32 | 2.58 | 1.91 | 1.5 | 1.5 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.77 | 34.77 | 34.77 | 34.77 | 35.53 | 35.53 | 36.26 | 36.93 | 37.35 | 37.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
| FII | 0.98 | 0.98 | 0.98 | 0.98 | 0.8 | 0.8 | 0.62 | 0.46 | 0.36 | 0.36 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 8.33 | 8.33 | 8.33 | 8.33 | 8.51 | 8.51 | 8.69 | 8.85 | 8.95 | 8.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 |
* 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.