Engineering - Construction · Founded 1998 · www.irb.co.in · BSE 532947 · NSE IRB INFRA · ISIN INE821I01022
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -16% | 14% | 27% | 7% |
| ROE Average | 39% | 16% | 11% | 13% |
| ROCE Average | 25% | 14% | 12% | 12% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.39 | 34.39 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.79 |
| FII | 47.16 | 5.41 | 7.67 | 9.19 | 8.27 | 7.51 | 6.81 | 6.6 | 6.52 | 7.04 |
| DII | 7.86 | 49.59 | 44.45 | 44.9 | 45.38 | 46.14 | 47.02 | 46.38 | 46.78 | 46.83 |
| Public | 10.58 | 10.6 | 17.46 | 15.49 | 15.93 | 15.93 | 15.75 | 16.6 | 16.28 | 15.34 |
| 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 | 207.71 | 207.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 185.95 |
| FII | 284.81 | 32.69 | 46.31 | 55.5 | 49.93 | 45.35 | 41.11 | 39.87 | 39.35 | 42.53 |
| DII | 47.49 | 299.49 | 268.45 | 271.17 | 274.06 | 278.65 | 283.94 | 280.09 | 282.5 | 282.78 |
| Public | 63.89 | 64.01 | 105.43 | 93.53 | 96.21 | 96.2 | 95.14 | 100.24 | 98.34 | 92.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.39 | 34.39 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 | 30.79 |
| FII | 47.16 | 5.41 | 7.67 | 9.19 | 8.27 | 7.51 | 6.81 | 6.6 | 6.52 | 7.04 |
| DII | 7.86 | 49.59 | 44.45 | 44.9 | 45.38 | 46.14 | 47.02 | 46.38 | 46.78 | 46.83 |
| Public | 65.61 | 65.61 | 69.58 | 69.58 | 69.58 | 69.58 | 69.58 | 69.58 | 69.58 | 69.21 |
| 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 | 207.71 | 207.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 183.71 | 185.95 |
| FII | 284.81 | 32.69 | 46.31 | 55.5 | 49.93 | 45.35 | 41.11 | 39.87 | 39.35 | 42.53 |
| DII | 47.49 | 299.49 | 268.45 | 271.17 | 274.06 | 278.65 | 283.94 | 280.09 | 282.5 | 282.78 |
| Public | 396.19 | 396.19 | 420.19 | 420.19 | 420.19 | 420.19 | 420.19 | 420.19 | 420.19 | 417.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 | 603.9 |
* 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.