Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹25569 Cr.
Stock P/E
3.9
P/B
1.2
Current Price
₹21.2
Book Value
₹ 17.8
Face Value
1
52W High
₹27.2
52W Low
₹ 18.5
Dividend Yield
0.61%

IRB Infra.&Developer Overview

Business

IRB Infrastructure Developers Ltd. is an integrated road and highway infrastructure developer in India. The company is involved in the development, construction, operation, and maintenance of road and highway projects. Its core business model encompasses Engineering, Procurement, and Construction (EPC) projects, as well as Build-Operate-Transfer (BOT) and Hybrid Annuity Model (HAM) projects. The company primarily makes money through construction payments (EPC), toll collection from its operational BOT projects, and annuity payments from its HAM projects. It also operates and maintains these assets over their concession periods.

Revenue Mix

The company's primary business revolves around two main segments:

Construction: This segment includes revenue from EPC contracts where the company is paid for designing and constructing infrastructure projects.

Toll & Concession: This segment generates revenue from toll collection on its BOT projects and annuity payments from its HAM projects, where it operates and maintains the assets over long concession periods (typically 15-30 years).

While specific contribution percentages can fluctuate based on project execution phases and new awards, the company aims for a balanced mix between construction revenue and long-term asset-based income.

Industry

IRB operates in the Indian Engineering - Construction sector, specifically focusing on roads and highways. This industry is highly competitive, capital-intensive, and significantly influenced by government policy and spending on infrastructure development. IRB is one of India's largest integrated road infrastructure developers, holding a substantial portfolio of road and highway projects across the country. It is a prominent player in both BOT and HAM concession models, competing with other large infrastructure developers and EPC contractors in the Indian market.

MOAT

IRB's competitive advantages stem from:

Scale and Experience: With a large portfolio of completed and ongoing projects, IRB has extensive experience in executing complex road and highway projects across various regions of India.

Integrated Model: Its capabilities span the entire project lifecycle, from design and construction to operation and maintenance, providing better control over project quality and costs.

Asset Base: A significant portfolio of operational BOT and HAM assets provides long-term, relatively stable cash flows from toll collection and annuity payments, creating an entry barrier due to the capital-intensive nature and long gestation periods of such projects.

Execution Track Record: A proven track record helps in securing new projects and maintaining relationships with government agencies.

Growth Drivers

Government Infrastructure Push: Continued strong emphasis and increased capital expenditure by the Indian government on national highway development programs (e.g., Bharatmala Pariyojana) will provide a robust pipeline of new projects.

Growing Traffic Volumes: Increasing economic activity and vehicle density are expected to drive higher toll revenues on existing BOT assets.

New Project Wins: A healthy order book through successful bids for new EPC, BOT, and HAM projects.

Asset Monetization: Strategic monetization of mature assets through Infrastructure Investment Trusts (InvITs) can free up capital for new project investments and deleveraging.

Risks

Project Execution Risks: Delays in land acquisition, environmental clearances, and unexpected cost overruns can impact profitability and project timelines.

Financial Risks: High debt levels inherent in infrastructure development, interest rate fluctuations, and challenges in securing timely project funding.

Traffic Volume Risk (BOT): Lower-than-projected traffic volumes on toll roads can directly impact revenue and profitability for BOT projects.

Regulatory & Policy Risks: Changes in government policies, concession agreements, and environmental regulations can affect project viability.

Competition: Intense competition for new projects can lead to aggressive bidding, potentially impacting margins.

Economic Slowdown: A general economic slowdown can reduce government spending on infrastructure and suppress traffic growth.

Management & Ownership

IRB Infrastructure Developers is a promoter-led company, founded by Mr. Virendra D. Mhaiskar. The management team has significant experience in the infrastructure sector, particularly in road development. The promoters hold a substantial stake in the company, which often aligns their interests with long-term growth. The company has also utilized InvITs (IRB InvIT Fund) as a strategy for asset monetization and capital recycling.

Outlook

IRB Infrastructure Developers is well-positioned to capitalize on India's ambitious infrastructure development agenda, particularly in the roads and highways sector. The government's consistent focus on improving connectivity provides a strong foundation for a sustained project pipeline. The company's integrated model and extensive experience offer advantages in securing and executing projects. However, the outlook is balanced by inherent risks associated with capital-intensive infrastructure projects, including high debt levels, execution challenges, and sensitivity to traffic growth projections and regulatory changes. Future performance will largely depend on the company's ability to efficiently execute projects, prudently bid for new concessions, manage its capital structure effectively, and successfully monetize assets to fuel future growth.

IRB Infra.&Developer Share Price

Live · BSE / NSE · Inception: 1998
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

IRB Infra.&Developer 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 1969 2061 1853 1586 2025 2149 2099 1751 1871 1927
Other Income 109 443 119 166 65 69 66 49 41 50
Total Income 2077 2504 1972 1752 2090 2218 2165 1800 1912 1977
Total Expenditure 1099 1171 996 819 1041 1151 1147 826 849 844
Operating Profit 978 1333 976 933 1049 1066 1018 974 1063 1133
Interest 433 615 439 434 461 458 462 451 436 406
Depreciation 251 274 255 231 265 286 269 262 289 321
Exceptional Income / Expenses 0 0 0 0 5804 0 0 0 -43 0
Profit Before Tax 294 444 282 267 6127 323 286 261 295 406
Provision for Tax 56 120 89 84 101 108 84 120 84 109
Profit After Tax 238 324 193 184 6026 215 202 141 211 296
Adjustments -51 -135 -53 -84 0 0 0 0 0 0
Profit After Adjustments 187 189 140 100 6026 215 202 141 211 296
Adjusted Earnings Per Share 0.2 156.4 0.1 0.1 5 0.2 0.2 0.1 0.2 0.5

IRB Infra.&Developer 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 3849 5128 5846 5694 6707 6852 5299 5804 6402 7409 7613 7648
Other Income 113 127 123 169 196 195 189 552 302 793 418 206
Total Income 3962 5255 5969 5863 6903 7047 5488 6355 6703 8202 8032 7854
Total Expenditure 1631 2461 2789 3005 3763 3872 2781 3003 3166 4072 4004 3666
Operating Profit 2331 2794 3181 2857 3139 3176 2706 3353 3537 4129 4027 4188
Interest 937 1070 1342 976 1126 1574 1697 1894 1521 1868 1795 1755
Depreciation 707 853 855 544 540 468 582 683 832 995 1038 1141
Exceptional Income / Expenses 0 0 0 127 0 57 0 0 0 0 5804 -43
Profit Before Tax 686 870 984 1464 1473 1175 262 550 1077 951 6861 1248
Provision for Tax 144 231 269 544 623 454 144 188 357 346 381 397
Profit After Tax 542 640 715 920 850 721 117 361 720 606 6481 850
Adjustments 1 -0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 543 639 715 920 850 721 117 361 720 606 6481 850
Adjusted Earnings Per Share 0.8 0.9 1 1.3 1.2 1 0.2 0.3 0.6 0.5 5.4 1

IRB Infra.&Developer 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 4361 4836 5272 5693 6315 6683 6901 12566 13379 13745 19827
Minority's Interest 35 36 0 0 0 0 0 0 0 0 0
Borrowings 10804 13284 12090 11831 14408 6458 16503 14765 13298 15630 17111
Other Non-Current Liabilities 21657 20406 15574 15326 13452 13878 12455 12230 11721 11586 13165
Total Current Liabilities 2533 3267 3114 7219 7582 14434 6653 3518 4545 4254 3907
Total Liabilities 39391 41828 46255 40068 41757 41453 42512 43078 42943 45215 54009
Fixed Assets 31764 35149 24388 31071 32943 27671 27102 27271 26480 25514 24616
Other Non-Current Assets 5252 4138 6932 6481 4503 7640 8510 10039 9257 14516 23324
Total Current Assets 2374 2541 2252 2517 4311 6142 6900 5768 7205 5184 6069
Total Assets 39391 41828 46255 40068 41757 41453 42512 43078 42943 45215 54009

IRB Infra.&Developer 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 443 410 276 285 206 272 437 648 47 301 233
Cash Flow from Operating Activities 1823 2340 3192 2132 2710 3709 867 364 1764 4054 1971
Cash Flow from Investing Activities -2297 -3144 -2981 -2621 -4081 -4905 -8176 -1553 -650 -3645 375
Cash Flow from Financing Activities 475 671 -202 410 1438 1388 7520 589 -861 -477 -720
Net Cash Inflow / Outflow 2 -133 9 -79 66 192 211 -601 253 -68 1627
Closing Cash & Cash Equivalent 445 276 285 206 272 437 648 47 301 233 1860

IRB Infra.&Developer 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) 0.77 0.91 1.02 1.31 1.21 1.03 0.17 0.3 0.6 0.5 5.37
CEPS(Rs) 1.78 2.12 2.23 2.08 1.98 1.69 0.99 0.86 1.29 1.33 6.22
DPS(Rs) 0.2 0.2 0.25 0.25 0.13 0.25 0 0 0.1 0.15 0.15
Book NAV/Share(Rs) 6.2 6.88 7.5 8.1 8.98 9.51 9.82 10.4 11.08 11.38 16.42
Core EBITDA Margin(%) 57.63 52 52.3 47.22 43.89 43.5 47.51 48.26 50.54 45.04 47.41
EBIT Margin(%) 42.19 37.84 39.78 42.85 38.76 40.12 36.97 42.11 40.59 38.06 113.7
Pre Tax Margin(%) 17.83 16.97 16.83 25.71 21.97 17.15 4.94 9.47 16.82 12.84 90.12
PAT Margin (%) 14.09 12.47 12.24 16.15 12.67 10.52 2.21 6.23 11.25 8.18 85.12
Cash Profit Margin (%) 32.46 29.11 26.86 25.71 20.72 17.35 13.19 17.99 24.25 21.61 98.75
ROA(%) 1.97 1.57 1.62 2.13 2.08 1.73 0.28 0.84 1.67 1.37 13.06
ROE(%) 13.69 13.91 14.16 16.78 14.16 11.09 1.72 3.71 5.55 4.47 38.61
ROCE(%) 10.28 10.38 11.72 12.59 12.25 14.17 9.47 9.05 9.02 9.36 24.76
Receivable days 0.49 0.48 2.47 6.51 6.7 14.76 26.9 41.94 74.94 58.97 26.12
Inventory Days 25.04 20.24 20.65 26.92 25.3 20.61 22.49 20.1 17.57 14.58 15.14
Payable days 269.55 266.74 516.62 2141.14 628.05 605.92 667.02 425.57 385.24 529.08 363.68
PER(x) 15.89 12.78 11.6 8.52 6.01 2.59 32.6 42.04 21.07 58.32 4.21
Price/Book(x) 1.98 1.69 1.57 1.38 0.81 0.28 0.55 1.21 1.13 2.57 1.37
Dividend Yield(%) 1.63 1.72 2.12 2.24 1.72 9.43 0 0 0.8 0.51 0.66
EV/Net Sales(x) 5.1 4.35 3.58 3.58 3 1.28 3.79 5.06 4.45 6.88 5.62
EV/Core EBITDA(x) 8.42 7.98 6.59 7.14 6.42 2.77 7.41 8.76 8.06 12.34 10.62
Net Sales Growth(%) 3.13 33.23 14 -2.6 17.79 2.17 -22.67 9.53 10.3 15.74 2.76
EBIT Growth(%) 15.8 19.49 19.86 4.91 6.54 5.74 -28.74 24.75 6.32 8.53 207.01
PAT Growth(%) 18 17.92 11.87 28.55 -7.58 -15.19 -83.75 208.49 99.23 -15.86 969.74
EPS Growth(%) 11.83 17.71 11.96 28.54 -7.58 -15.19 -83.75 79.54 99.23 -15.86 969.72
Debt/Equity(x) 2.88 3.23 2.65 2.43 2.63 1.38 2.69 1.27 1.18 1.27 0.96
Current Ratio(x) 0.94 0.78 0.72 0.35 0.57 0.43 1.04 1.64 1.59 1.22 1.55
Quick Ratio(x) 0.83 0.68 0.62 0.28 0.51 0.4 0.99 1.55 1.52 1.15 1.47
Interest Cover(x) 1.73 1.81 1.73 2.5 2.31 1.75 1.15 1.29 1.71 1.51 4.82
Total Debt/Mcap(x) 1.46 1.91 1.68 1.76 3.25 4.93 4.87 1.05 1.04 0.49 0.7

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +3% +9% +2% +7%
Operating Profit CAGR -2% +6% +5% +6%
PAT CAGR +969% +162% +55% +28%
Share Price CAGR -16% +14% +27% +7%
ROE Average +39% +16% +11% +13%
ROCE Average +25% +14% +12% +12%

IRB Infra.&Developer Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 30.79 %
FII 7.04 %
DII (MF + Insurance) 46.83 %
Public (retail) 69.21 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 34.3934.3930.4230.4230.4230.4230.4230.4230.4230.79
FII 47.165.417.679.198.277.516.816.66.527.04
DII 7.8649.5944.4544.945.3846.1447.0246.3846.7846.83
Public 65.6165.6169.5869.5869.5869.5869.5869.5869.5869.21
Others 0000000000
Total 100100100100100100100100100100

IRB Infra.&Developer Peer Comparison

Engineering - Construction Edit Columns

IRB Infra.&Developer Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

IRB Infra.&Developer Pros & Cons

Pros

  • Company has delivered good profit growth of 55% CAGR over last 5 years
  • Debtor days have improved from 529.08 to 363.68days.

Cons

  • Promoter holding is low: 30.79%.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp