Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8224 Cr.
Stock P/E
8.1
P/B
0.9
Current Price
₹849.9
Book Value
₹ 969.4
Face Value
5
52W High
₹1425
52W Low
₹ 786.1
Dividend Yield
0%

GR Infraprojects Overview

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.

GR Infraprojects Share Price

Live · BSE / NSE · Inception: 1995
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

GR Infraprojects Quarterly Results

#(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

GR Infraprojects Profit & Loss

#(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

GR Infraprojects Balance Sheet

#(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

GR Infraprojects Cash Flow

#(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

GR Infraprojects Ratios

# 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

Growth Rates

Compounded annual
# 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%

GR Infraprojects Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.69 %
FII 2.32 %
DII (MF + Insurance) 19.62 %
Public (retail) 25.31 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 79.7474.7474.7474.7174.774.774.774.6974.6974.69
FII 0.570.761.42.072.552.852.882.862.672.32
DII 15.8720.6120.520.1319.7819.1619.2819.4119.5319.62
Public 20.2625.2625.2625.2925.325.325.325.3125.3125.31
Others 0000000000
Total 100100100100100100100100100100

GR Infraprojects Peer Comparison

Engineering - Construction Edit Columns

GR Infraprojects Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

GR Infraprojects Pros & Cons

Pros

  • Stock is trading at 0.9 times its book value

Cons

  • Debtor days have increased from 85.75 to 113.57days.
  • The company has delivered a poor profit growth of 5% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp