Engineering - Construction · Founded 1995 · www.grinfra.com · BSE 543317 · NSE GRINFRA · ISIN INE201P01022
No Notes Added Yet
Business
GR Infraprojects Ltd. is an integrated infrastructure development company primarily engaged in Engineering, Procurement, and Construction (EPC) services for road and highway projects in India. The company also undertakes projects in other infrastructure segments such as railways, airport runways, and power transmission. Its core business model revolves around bidding for and executing government-backed infrastructure projects, typically under EPC, Hybrid Annuity Model (HAM), and Build-Operate-Transfer (BOT) concessions. GR Infraprojects makes money by receiving payments from clients (mostly central and state governments) based on project milestones and completion, as well as annuity payments for HAM projects.
Revenue Mix
The dominant segment for GR Infraprojects is EPC and HAM projects for roads and highways. This segment contributes the vast majority of its revenue. While the company has diversified into railways, airport runways, and power transmission lines, these segments currently represent a smaller portion of its overall revenue mix.
Industry
GR Infraprojects operates within the highly competitive and fragmented Indian engineering and construction industry, which is heavily reliant on government infrastructure spending. The company is positioned as a leading integrated player with strong execution capabilities, particularly in the roads and highways sector. It competes with other large and mid-sized construction companies for government tenders and often bids for larger, more complex projects due to its strong pre-qualification criteria, extensive fleet of modern equipment, and experienced workforce. The industry is characterized by cyclicality, intense competition, and high working capital requirements.
MOAT
Strong Execution Track Record: A demonstrated history of timely completion and quality delivery of complex projects builds trust with awarding authorities, improving its eligibility and success rate in competitive bidding.
Integrated Model: In-house capabilities for project design, engineering, procurement, and construction, along with a large fleet of owned construction equipment and aggregate production facilities, reduce reliance on third parties, provide cost control, and ensure project timelines.
Pre-qualification & Financial Strength: The ability to meet stringent technical and financial pre-qualification criteria allows it to bid for large-ticket projects, which smaller players cannot. Its financial stability enables it to provide necessary bank guarantees and manage working capital.
Growth Drivers
Government Infrastructure Push: Continued significant capital outlay by the Indian government for infrastructure development, especially in roads, national highways, railways, and airports (e.g., National Infrastructure Pipeline, Gati Shakti Master Plan).
Robust Order Book: Accretion of new projects, particularly under the HAM and EPC models, provides strong revenue visibility for the next 2-3 years.
Diversification: Successful expansion into new segments like railways, airports, and power transmission offers additional avenues for growth and reduces over-reliance on roads.
Asset Monetization: Potential for selling matured HAM/BOT assets to infrastructure investment trusts (InvITs) or institutional investors, freeing up capital for new project development.
Risks
Execution Risk: Delays in project execution, cost overruns, unforeseen geological challenges, and difficulties in obtaining environmental clearances or land acquisition can impact profitability.
Input Cost Volatility: Fluctuations in prices of key raw materials (cement, steel, bitumen) and fuel can erode project margins, especially for fixed-price contracts.
Regulatory & Policy Risk: Changes in government policies, taxation, environmental regulations, or delayed approvals can affect project timelines and viability.
High Working Capital Requirements: Infrastructure projects are capital-intensive and require significant working capital, leading to potential liquidity pressures if cash flows are mismanaged or payments are delayed.
Intense Competition: Fierce bidding competition can lead to lower margins on new projects.
Interest Rate Sensitivity: High debt levels, often required for project financing, make the company sensitive to interest rate fluctuations.
Management & Ownership
GR Infraprojects is a promoter-led company, founded and managed by the Agarwal family, with key promoters like Vinod Kumar Agarwal and his brothers playing significant roles. The management team is generally perceived as experienced in the infrastructure sector, with a long track record of operational execution and growth. Post-IPO, the ownership structure includes significant promoter holding alongside institutional investors and public shareholders.
Outlook
GR Infraprojects is well-positioned to benefit from the sustained government focus on infrastructure development in India. Its strong execution capabilities, integrated business model, and healthy order book provide a solid foundation for continued revenue growth. The ongoing thrust on roads and highways, coupled with strategic diversification into other infrastructure segments, bodes well for its long-term prospects. However, the company operates in a cyclical and highly competitive industry. Key challenges include managing input cost inflation, navigating regulatory complexities, and effectively managing working capital and debt. Intense competition for new projects could put pressure on profit margins. The ability to efficiently execute its robust order book, while judiciously bidding for new profitable projects and managing project-specific risks, will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2134 | 2485 | 2030 | 1394 | 1695 | 2276 | 1988 | 1602 | 2308 | 2500 |
| Other Income | 25 | 30 | 21 | 21 | 103 | 50 | 40 | 24 | 35 | 30 |
| Total Income | 2159 | 2516 | 2051 | 1416 | 1797 | 2326 | 2027 | 1626 | 2343 | 2531 |
| Total Expenditure | 1626 | 1945 | 1662 | 1041 | 1325 | 1730 | 1590 | 1215 | 1840 | 2132 |
| Operating Profit | 532 | 571 | 389 | 374 | 473 | 596 | 438 | 411 | 503 | 399 |
| Interest | 155 | 128 | 103 | 112 | 113 | 121 | 117 | 126 | 153 | 112 |
| Depreciation | 61 | 61 | 63 | 63 | 61 | 57 | 52 | 51 | 49 | 47 |
| Exceptional Income / Expenses | 0 | 306 | -49 | 15 | 0 | 22 | 0 | 0 | 14 | 34 |
| Profit Before Tax | 316 | 687 | 174 | 214 | 299 | 440 | 269 | 235 | 314 | 273 |
| Provision for Tax | 73 | 141 | 66 | 66 | 88 | 101 | 77 | 71 | 98 | 110 |
| Profit After Tax | 243 | 547 | 108 | 148 | 211 | 339 | 192 | 164 | 217 | 164 |
| Adjustments | -0 | 7 | 48 | 46 | 51 | 65 | 52 | 29 | 42 | 43 |
| Profit After Adjustments | 243 | 554 | 155 | 193 | 262 | 404 | 244 | 193 | 259 | 207 |
| Adjusted Earnings Per Share | 25.1 | 57.3 | 16.1 | 20 | 27.1 | 41.8 | 25.2 | 19.9 | 26.8 | 21.4 |
| #(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 | 1047 | 2022 | 3268 | 3179 | 5283 | 6373 | 7844 | 8458 | 9482 | 8980 | 7395 | 8398 |
| Other Income | 8 | 15 | 22 | 40 | 42 | 51 | 70 | 70 | 100 | 106 | 198 | 129 |
| Total Income | 1055 | 2037 | 3290 | 3219 | 5324 | 6424 | 7914 | 8528 | 9582 | 9086 | 7593 | 8527 |
| Total Expenditure | 868 | 1711 | 2654 | 2568 | 4010 | 4839 | 5994 | 6723 | 6936 | 6858 | 5758 | 6777 |
| Operating Profit | 188 | 326 | 636 | 650 | 1314 | 1585 | 1920 | 1805 | 2646 | 2228 | 1835 | 1751 |
| Interest | 91 | 106 | 126 | 66 | 167 | 295 | 362 | 423 | 448 | 568 | 451 | 508 |
| Depreciation | 44 | 50 | 69 | 83 | 141 | 188 | 227 | 282 | 246 | 244 | 245 | 199 |
| Exceptional Income / Expenses | 0 | 0 | 136 | 0 | 0 | 0 | 0 | -1 | 0 | 306 | -12 | 48 |
| Profit Before Tax | 52 | 170 | 577 | 501 | 1007 | 1102 | 1331 | 1099 | 1952 | 1729 | 1337 | 1091 |
| Provision for Tax | 21 | 59 | -11 | 95 | 286 | 340 | 376 | 267 | 498 | 406 | 321 | 356 |
| Profit After Tax | 31 | 111 | 588 | 406 | 721 | 762 | 955 | 832 | 1454 | 1323 | 1015 | 737 |
| Adjustments | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 166 |
| Profit After Adjustments | 30 | 109 | 589 | 406 | 721 | 762 | 955 | 832 | 1454 | 1324 | 1014 | 903 |
| Adjusted Earnings Per Share | 3 | 11.2 | 60.7 | 41.9 | 74.3 | 78.6 | 98.8 | 86 | 150.4 | 136.9 | 104.9 | 93.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -4% | 3% | 22% |
| Operating Profit CAGR | -18% | 1% | 3% | 26% |
| PAT CAGR | -23% | 7% | 6% | 42% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | -12% | NA% | NA% |
| ROE Average | 13% | 19% | 21% | 27% |
| ROCE Average | 14% | 19% | 19% | 24% |
| #(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 | 435 | 540 | 1131 | 1542 | 2268 | 3026 | 3981 | 4811 | 6265 | 7592 | 8492 |
| Minority's Interest | 2 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 12 |
| Borrowings | 656 | 803 | 382 | 511 | 1606 | 2737 | 3582 | 4482 | 4896 | 3246 | 4558 |
| Other Non-Current Liabilities | 7 | 11 | -94 | -115 | -43 | 120 | 222 | 239 | 402 | 155 | 164 |
| Total Current Liabilities | 556 | 712 | 996 | 1051 | 1960 | 1901 | 2242 | 2128 | 2193 | 1929 | 1700 |
| Total Liabilities | 1656 | 2071 | 2415 | 2989 | 5791 | 7785 | 10091 | 11660 | 13757 | 12932 | 14925 |
| Fixed Assets | 547 | 695 | 384 | 615 | 902 | 1031 | 1345 | 1485 | 1438 | 1309 | 1088 |
| Other Non-Current Assets | 519 | 451 | 250 | 382 | 1240 | 2679 | 4435 | 4999 | 6566 | 5900 | 8916 |
| Total Current Assets | 590 | 925 | 1781 | 1992 | 3648 | 4076 | 4245 | 5176 | 5752 | 5723 | 4922 |
| Total Assets | 1656 | 2071 | 2415 | 2989 | 5791 | 7785 | 10091 | 11660 | 13757 | 12932 | 14925 |
| #(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 | 7 | 82 | 112 | 560 | 54 | 76 | 610 | 384 | 604 | 211 | 534 |
| Cash Flow from Operating Activities | 191 | 237 | 680 | -371 | -273 | -267 | -457 | 166 | -363 | -1590 | -2032 |
| Cash Flow from Investing Activities | -310 | -167 | 353 | -340 | -718 | -142 | -735 | -257 | -9 | 946 | 433 |
| Cash Flow from Financing Activities | 154 | -40 | -585 | 246 | 1014 | 885 | 972 | 311 | -20 | 1120 | 1724 |
| Net Cash Inflow / Outflow | 35 | 30 | 448 | -465 | 22 | 476 | -220 | 220 | -393 | 476 | 126 |
| Closing Cash & Cash Equivalent | 42 | 112 | 560 | 94 | 76 | 552 | 390 | 604 | 211 | 534 | 659 |
| # | 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) | 3.04 | 11.25 | 60.73 | 41.87 | 74.31 | 78.59 | 98.75 | 86.04 | 150.42 | 136.9 | 104.85 |
| CEPS(Rs) | 7.61 | 16.56 | 67.72 | 50.44 | 88.87 | 97.95 | 122.24 | 115.17 | 175.83 | 162.09 | 130.24 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.5 |
| Book NAV/Share(Rs) | 43.76 | 55.73 | 116.67 | 159.05 | 233.86 | 312.1 | 411.7 | 497.56 | 647.97 | 784.44 | 876.94 |
| Core EBITDA Margin(%) | 17.08 | 15.34 | 18.72 | 19.19 | 24.09 | 24.07 | 23.58 | 20.52 | 26.85 | 23.63 | 22.13 |
| EBIT Margin(%) | 13.67 | 13.65 | 21.43 | 17.82 | 22.21 | 21.93 | 21.58 | 17.99 | 25.31 | 25.58 | 24.18 |
| Pre Tax Margin(%) | 5 | 8.39 | 17.58 | 15.74 | 19.06 | 17.3 | 16.97 | 12.99 | 20.59 | 19.25 | 18.07 |
| PAT Margin (%) | 3 | 5.48 | 17.92 | 12.76 | 13.64 | 11.96 | 12.17 | 9.84 | 15.34 | 14.73 | 13.73 |
| Cash Profit Margin (%) | 7.22 | 7.93 | 20.02 | 15.37 | 16.31 | 14.9 | 15.07 | 13.17 | 17.93 | 17.45 | 17.04 |
| ROA(%) | 2.11 | 5.96 | 26.21 | 15.02 | 16.41 | 11.23 | 10.68 | 7.65 | 11.44 | 9.91 | 7.29 |
| ROE(%) | 7.47 | 22.77 | 70.33 | 30.37 | 37.83 | 28.79 | 27.25 | 18.93 | 26.26 | 19.1 | 12.64 |
| ROCE(%) | 11.73 | 19.16 | 44.04 | 28 | 34.67 | 26.4 | 23.06 | 16.42 | 21.81 | 19.68 | 14.39 |
| Receivable days | 63.05 | 43.42 | 47 | 50.96 | 30.27 | 24.17 | 18.45 | 22.6 | 19 | 15.03 | 13.14 |
| Inventory Days | 61.42 | 22.03 | 16.55 | 29.94 | 31.6 | 39.59 | 42.51 | 44.88 | 36.69 | 33.57 | 32.22 |
| Payable days | 49.76 | 67.42 | 81.44 | 104.44 | 96.73 | 88.31 | 83.33 | 71.51 | 73.1 | 85.75 | 113.57 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.85 | 6.67 | 9.56 | 9.96 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.09 | 1.55 | 1.67 | 1.19 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 |
| EV/Net Sales(x) | 0.84 | 0.44 | 0.01 | 0.21 | 0.27 | 0.36 | 0.47 | 2.25 | 1.54 | 1.75 | 1.92 |
| EV/Core EBITDA(x) | 4.67 | 2.76 | 0.05 | 1.01 | 1.1 | 1.44 | 1.93 | 10.53 | 5.52 | 7.05 | 7.73 |
| Net Sales Growth(%) | 14.23 | 93.14 | 61.63 | -2.73 | 66.17 | 20.64 | 23.09 | 7.83 | 12.1 | -5.29 | -17.66 |
| EBIT Growth(%) | 21.49 | 92.83 | 154.26 | -19.32 | 106.89 | 19.08 | 21.15 | -10.09 | 57.69 | -4.3 | -22.17 |
| PAT Growth(%) | -10.56 | 253.4 | 429.38 | -30.94 | 77.5 | 5.75 | 25.31 | -12.87 | 74.83 | -9.04 | -23.25 |
| EPS Growth(%) | -12.8 | 270.05 | 439.84 | -31.05 | 77.47 | 5.75 | 25.66 | -12.87 | 74.83 | -8.99 | -23.41 |
| Debt/Equity(x) | 2.12 | 1.83 | 0.47 | 0.55 | 0.93 | 1.05 | 1.13 | 1.09 | 0.91 | 0.5 | 0.59 |
| Current Ratio(x) | 1.06 | 1.3 | 1.79 | 1.9 | 1.86 | 2.14 | 1.89 | 2.43 | 2.62 | 2.97 | 2.9 |
| Quick Ratio(x) | 0.76 | 1.19 | 1.57 | 1.61 | 1.55 | 1.74 | 1.42 | 1.95 | 2.22 | 2.57 | 2.58 |
| Interest Cover(x) | 1.58 | 2.6 | 5.57 | 8.57 | 7.04 | 4.74 | 4.68 | 3.6 | 5.36 | 4.04 | 3.96 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.59 | 0.3 | 0.49 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 79.74 | 74.74 | 74.74 | 74.71 | 74.7 | 74.7 | 74.7 | 74.69 | 74.69 | 74.69 |
| FII | 0.57 | 0.76 | 1.4 | 2.07 | 2.55 | 2.85 | 2.88 | 2.86 | 2.67 | 2.32 |
| DII | 15.87 | 20.61 | 20.5 | 20.13 | 19.78 | 19.16 | 19.28 | 19.41 | 19.53 | 19.62 |
| Public | 3.82 | 3.89 | 3.36 | 3.09 | 2.97 | 3.29 | 3.14 | 3.05 | 3.11 | 3.38 |
| 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 | 7.71 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| FII | 0.06 | 0.07 | 0.14 | 0.2 | 0.25 | 0.28 | 0.28 | 0.28 | 0.26 | 0.22 |
| DII | 1.53 | 1.99 | 1.98 | 1.95 | 1.91 | 1.85 | 1.87 | 1.88 | 1.89 | 1.9 |
| Public | 0.37 | 0.38 | 0.33 | 0.3 | 0.29 | 0.32 | 0.3 | 0.3 | 0.3 | 0.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.68 | 9.68 | 9.68 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -4% | +3% | +22% |
| Operating Profit CAGR | -18% | +1% | +3% | +26% |
| PAT CAGR | -23% | +7% | +6% | +42% |
| Share Price CAGR | -39% | -12% | — | — |
| ROE Average | +13% | +19% | +21% | +27% |
| ROCE Average | +14% | +19% | +19% | +24% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 79.74 | 74.74 | 74.74 | 74.71 | 74.7 | 74.7 | 74.7 | 74.69 | 74.69 | 74.69 |
| FII | 0.57 | 0.76 | 1.4 | 2.07 | 2.55 | 2.85 | 2.88 | 2.86 | 2.67 | 2.32 |
| DII | 15.87 | 20.61 | 20.5 | 20.13 | 19.78 | 19.16 | 19.28 | 19.41 | 19.53 | 19.62 |
| Public | 20.26 | 25.26 | 25.26 | 25.29 | 25.3 | 25.3 | 25.3 | 25.31 | 25.31 | 25.31 |
| 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 | 7.71 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| FII | 0.06 | 0.07 | 0.14 | 0.2 | 0.25 | 0.28 | 0.28 | 0.28 | 0.26 | 0.22 |
| DII | 1.53 | 1.99 | 1.98 | 1.95 | 1.91 | 1.85 | 1.87 | 1.88 | 1.89 | 1.9 |
| Public | 1.96 | 2.44 | 2.44 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.68 | 9.68 | 9.68 |
* 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.