Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹42 Cr.
Stock P/E
2.1
P/B
-0.1
Current Price
₹1.8
Book Value
₹ -26.3
Face Value
2
52W High
₹4.5
52W Low
₹ 1.6
Dividend Yield
0%

Gayatri Highways Overview

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.

Gayatri Highways Share Price

Live · BSE / NSE · Inception: 2006
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Gayatri Highways Quarterly Results

#(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

Gayatri Highways Profit & Loss

#(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

Gayatri Highways Balance Sheet

#(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

Gayatri Highways Cash Flow

#(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

Gayatri Highways Ratios

# 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

Growth Rates

Compounded annual
# 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%

Gayatri Highways Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 61.15 %
FII 1.5 %
DII (MF + Insurance) 0 %
Public (retail) 37.35 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 61.1561.1561.1561.1561.1561.1561.1561.1561.1561.15
FII 4.084.084.084.083.323.322.581.911.51.5
DII 0000000000
Public 34.7734.7734.7734.7735.5335.5336.2636.9337.3537.35
Others 0000000000
Total 100100100100100100100100100100

Gayatri Highways Peer Comparison

Engineering - Construction Edit Columns

Gayatri Highways Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Gayatri Highways Pros & Cons

Pros

  • Stock is trading at -0.1 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 0% over the last 3 years.
  • Earnings include an other income of Rs. 38 Cr.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp