Engineering - Construction · Founded 1981 · www.kalpataruprojects.com · BSE 522287 · NSE KPIL · ISIN INE220B01022
No Notes Added Yet
Business
Kalpataru Projects International Ltd. (KPIL) is a leading Indian engineering, procurement, and construction (EPC) company focused on infrastructure development. The company specializes in executing large-scale, complex projects across various sectors including power transmission & distribution (T&D), railways, buildings & factories (B&F), water infrastructure, and oil & gas pipelines. Its core business model involves bidding for and securing EPC contracts from government agencies, public sector undertakings (PSUs), and private clients, then designing, procuring materials, constructing, and commissioning these projects. KPIL makes money by earning a margin on the value of the projects it successfully delivers.
Revenue Mix
KPIL operates across several major segments:
Transmission & Distribution (T&D): Design, testing, manufacturing, supply, and erection of transmission lines, substations, and distribution networks. This is historically its largest segment.
Railways: Electrification, track laying, signaling & telecommunication, and construction of railway infrastructure.
Buildings & Factories (B&F): Construction of residential, commercial, industrial buildings, and factories.
Water: Water supply, irrigation, wastewater treatment, and drainage projects.
Oil & Gas Pipelines: Laying of cross-country and city gas distribution pipelines.
While specific percentage contributions fluctuate and require real-time financial data, T&D and Railways typically contribute the largest share of revenue, both domestically and internationally.
Industry
KPIL operates in the highly competitive and cyclical Engineering - Construction industry, primarily in India and increasingly in international markets (Africa, MENA, CIS, ASEAN). The industry is characterized by significant capital expenditure, long project cycles, reliance on government policy and funding, and exposure to commodity price volatility. KPIL is positioned as one of India's prominent pure-play EPC players, particularly strong in power T&D and railway electrification. It competes with other large domestic EPC firms like KEC International, L&T, Tata Projects, and various regional players, differentiating itself through its execution capabilities, diversified global presence, and strong client relationships.
MOAT
KPIL possesses several durable advantages:
Strong Execution Track Record: A proven history of delivering complex infrastructure projects on time and within budget builds trust with clients, critical for securing repeat business and new orders in the EPC sector.
Technical Expertise & Diversification: Specialization in niche and technically demanding areas like T&D and Railways, coupled with diversification into other critical infrastructure sectors (water, O&G, B&F), provides a broader revenue base and reduces reliance on a single segment.
Global Footprint: An established presence across numerous international geographies diversifies revenue streams and reduces concentration risk associated with the Indian market's cycles.
Strong Client Relationships: Long-standing relationships with government bodies, PSUs, and large private corporations are crucial for bidding on large tenders and securing preferential contractor status.
Scale: Being a large player enables it to bid for and execute mega-projects, potentially benefiting from economies of scale in procurement and resource management.
Growth Drivers
Government Infrastructure Push in India: Initiatives like the National Infrastructure Pipeline, Bharatmala, Sagarmala, and increasing capital outlay for railways and power infrastructure provide a robust pipeline of domestic projects.
Global Energy Transition & Grid Modernization: The shift towards renewable energy necessitates significant investment in upgrading and expanding power transmission and distribution networks globally, creating opportunities for KPIL's T&D business.
Urbanization and Industrialization: Drives demand for new buildings, factories, and associated water and sanitation infrastructure.
Order Book & Bid Pipeline: A healthy and growing order book provides revenue visibility, while a strong pipeline of bids indicates future growth potential.
Geographical Expansion & Diversification: Continued expansion into new high-growth international markets and adjacent infrastructure segments can fuel growth.
Risks
Execution Risks: Delays in project completion, cost overruns, issues with land acquisition, and contractual disputes can impact profitability and working capital.
Commodity Price Volatility: Fluctuations in prices of key raw materials like steel, cement, and fuel can impact project margins, even with escalation clauses in contracts.
Working Capital Management: EPC projects often involve significant working capital requirements and long cash conversion cycles, posing liquidity risks if not managed efficiently.
Interest Rate Fluctuations: As EPC companies typically carry debt for working capital and project financing, rising interest rates can increase borrowing costs.
Intense Competition: The industry is highly competitive, leading to potential margin pressure during bidding for new projects.
Regulatory & Political Risks: Changes in government policies, tender processes, environmental regulations, or political instability in international markets can impact project viability.
Geopolitical Risks: For international projects, currency fluctuations, sovereign risks, and regional conflicts can pose significant challenges.
Management & Ownership
KPIL is part of the Kalpataru Group, a diversified conglomerate with interests in real estate, power, and infrastructure. It is a promoter-led company, with the Kalpataru Group holding a significant stake. The management team is generally perceived as experienced in the infrastructure sector, with a long history of successfully executing complex projects. The company's ownership structure includes the promoter group, institutional investors (domestic and foreign), and public shareholders.
Outlook
KPIL's outlook is cautiously optimistic, balancing significant opportunities with inherent industry risks. The company benefits from a strong tailwind of infrastructure development, both in India and globally, particularly in its core T&D and Railways segments. A robust order book and diversified geographical presence provide a degree of revenue stability. However, the company faces ongoing challenges from intense competition, potential margin pressures, effective working capital management, and execution risks inherent in large-scale projects. Its ability to maintain a healthy order inflow, manage costs effectively, and judiciously expand into new markets will be crucial for sustainable growth and profitability.
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 | 4896 | 5971 | 4587 | 4930 | 5732 | 7067 | 6171 | 6529 | 6665 | 7778 |
| Other Income | 14 | 20 | 22 | 17 | 10 | 13 | 16 | 23 | 28 | 37 |
| Total Income | 4910 | 5991 | 4609 | 4947 | 5743 | 7080 | 6188 | 6552 | 6694 | 7815 |
| Total Expenditure | 4473 | 5519 | 4208 | 4492 | 5253 | 6529 | 5646 | 5967 | 6152 | 7138 |
| Operating Profit | 437 | 472 | 401 | 455 | 489 | 551 | 541 | 585 | 541 | 677 |
| Interest | 124 | 142 | 144 | 150 | 164 | 118 | 122 | 137 | 137 | 105 |
| Depreciation | 121 | 119 | 119 | 117 | 123 | 138 | 129 | 126 | 128 | 127 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29 | 66 |
| Profit Before Tax | 193 | 211 | 137 | 188 | 202 | 296 | 290 | 322 | 247 | 511 |
| Provision for Tax | 49 | 42 | 53 | 62 | 62 | 78 | 77 | 84 | 98 | 81 |
| Profit After Tax | 144 | 169 | 84 | 126 | 140 | 218 | 214 | 237 | 149 | 431 |
| Adjustments | -3 | -4 | 9 | -0 | 2 | 7 | 0 | 3 | 3 | 4 |
| Profit After Adjustments | 141 | 164 | 93 | 126 | 142 | 225 | 214 | 240 | 152 | 434 |
| Adjusted Earnings Per Share | 8.7 | 10.1 | 5.7 | 7.7 | 8.3 | 13.2 | 12.5 | 14.1 | 8.9 | 25.4 |
| #(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 | 7198 | 7185 | 7512 | 8704 | 10840 | 12676 | 12949 | 14777 | 16361 | 19626 | 22316 | 27143 |
| Other Income | 25 | 42 | 35 | 36 | 48 | 101 | 86 | 152 | 91 | 66 | 76 | 104 |
| Total Income | 7223 | 7227 | 7548 | 8741 | 10888 | 12777 | 13035 | 14929 | 16452 | 19693 | 22392 | 27249 |
| Total Expenditure | 6458 | 6371 | 6570 | 7595 | 9411 | 11167 | 11356 | 13525 | 14889 | 17814 | 20298 | 24903 |
| Operating Profit | 765 | 856 | 977 | 1145 | 1477 | 1610 | 1679 | 1404 | 1564 | 1878 | 2094 | 2344 |
| Interest | 373 | 462 | 471 | 476 | 486 | 603 | 538 | 522 | 621 | 704 | 774 | 501 |
| Depreciation | 168 | 186 | 181 | 192 | 211 | 340 | 373 | 351 | 392 | 473 | 497 | 510 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 4 | 210 | 185 | 91 | 0 | 0 | 37 |
| Profit Before Tax | 224 | 171 | 295 | 461 | 761 | 648 | 945 | 696 | 642 | 701 | 823 | 1370 |
| Provision for Tax | 109 | 95 | 138 | 183 | 274 | 258 | 283 | 161 | 207 | 185 | 256 | 340 |
| Profit After Tax | 115 | 76 | 157 | 278 | 487 | 390 | 662 | 535 | 435 | 516 | 567 | 1031 |
| Adjustments | 5 | 34 | 29 | 2 | -20 | 0 | 9 | 5 | 6 | -6 | 18 | 10 |
| Profit After Adjustments | 120 | 110 | 186 | 281 | 467 | 390 | 671 | 540 | 441 | 510 | 586 | 1040 |
| Adjusted Earnings Per Share | 7.8 | 7.2 | 12.2 | 18.3 | 30.4 | 25.2 | 45.1 | 36.3 | 27.1 | 31.4 | 34.3 | 60.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 15% | 12% | 12% |
| Operating Profit CAGR | 12% | 14% | 5% | 11% |
| PAT CAGR | 10% | 2% | 8% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 11% | 35% | 24% | 18% |
| ROE Average | 10% | 10% | 12% | 11% |
| ROCE Average | 16% | 16% | 17% | 16% |
| #(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 | 2217 | 2247 | 2422 | 2673 | 3119 | 3358 | 3739 | 4279 | 4721 | 5138 | 6513 |
| Minority's Interest | 142 | 154 | 151 | 146 | 161 | 137 | 120 | 139 | -27 | -25 | -44 |
| Borrowings | 2473 | 1998 | 1992 | 2373 | 1918 | 1797 | 1607 | 1553 | 1215 | 1448 | 1467 |
| Other Non-Current Liabilities | 401 | 692 | 854 | 1043 | 1169 | 1230 | 1415 | 1509 | 894 | 502 | 434 |
| Total Current Liabilities | 3718 | 4314 | 4692 | 6018 | 6693 | 8333 | 8343 | 9534 | 12135 | 14378 | 16613 |
| Total Liabilities | 8951 | 9405 | 10111 | 12255 | 14008 | 15661 | 15224 | 17013 | 19402 | 21850 | 25314 |
| Fixed Assets | 3204 | 3081 | 3060 | 3061 | 3140 | 3444 | 3472 | 3558 | 3124 | 3073 | 3252 |
| Other Non-Current Assets | 721 | 727 | 740 | 1252 | 262 | 419 | 431 | 542 | 527 | 498 | 552 |
| Total Current Assets | 5013 | 5584 | 6304 | 7926 | 9202 | 10493 | 10945 | 12397 | 14729 | 17260 | 20487 |
| Total Assets | 8951 | 9405 | 10111 | 12255 | 14008 | 15661 | 15224 | 17013 | 19402 | 21850 | 25314 |
| #(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 | 103 | 162 | 153 | 246 | 263 | 244 | 509 | 538 | 1062 | 958 | 1010 |
| Cash Flow from Operating Activities | 72 | 1104 | 766 | 650 | 1035 | 937 | 931 | 714 | 656 | 843 | 914 |
| Cash Flow from Investing Activities | -607 | -386 | -233 | -700 | -836 | -747 | 8 | -255 | -326 | -263 | -719 |
| Cash Flow from Financing Activities | 550 | -726 | -439 | 66 | -219 | 40 | -897 | 25 | -438 | -524 | 400 |
| Net Cash Inflow / Outflow | 15 | -7 | 94 | 15 | -19 | 230 | 42 | 484 | -108 | 56 | 595 |
| Closing Cash & Cash Equivalent | 120 | 153 | 246 | 263 | 244 | 509 | 538 | 1062 | 958 | 1010 | 1605 |
| # | 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) | 7.84 | 7.17 | 12.15 | 18.29 | 30.42 | 25.18 | 45.07 | 36.29 | 27.13 | 31.37 | 34.29 |
| CEPS(Rs) | 18.49 | 17.07 | 22.01 | 30.61 | 45.49 | 47.14 | 69.54 | 59.49 | 50.89 | 60.89 | 62.33 |
| DPS(Rs) | 1.5 | 1.5 | 2 | 2.5 | 3 | 3.5 | 10 | 6.5 | 7 | 8 | 9 |
| Book NAV/Share(Rs) | 143.52 | 146.42 | 157.83 | 174.21 | 203.29 | 217.09 | 251.07 | 287.35 | 290.59 | 316.28 | 381.34 |
| Core EBITDA Margin(%) | 10.18 | 11.16 | 12.35 | 12.69 | 13.18 | 11.9 | 12.31 | 8.48 | 9 | 9.23 | 9.04 |
| EBIT Margin(%) | 8.21 | 8.68 | 10.03 | 10.72 | 11.51 | 9.87 | 11.45 | 8.25 | 7.72 | 7.16 | 7.15 |
| Pre Tax Margin(%) | 3.08 | 2.35 | 3.86 | 5.27 | 7.02 | 5.11 | 7.3 | 4.71 | 3.92 | 3.57 | 3.69 |
| PAT Margin (%) | 1.59 | 1.04 | 2.06 | 3.18 | 4.49 | 3.07 | 5.11 | 3.62 | 2.66 | 2.63 | 2.54 |
| Cash Profit Margin (%) | 3.9 | 3.59 | 4.43 | 5.37 | 6.44 | 5.75 | 8 | 5.99 | 5.05 | 5.04 | 4.77 |
| ROA(%) | 1.36 | 0.83 | 1.61 | 2.49 | 3.71 | 2.63 | 4.29 | 3.32 | 2.39 | 2.5 | 2.41 |
| ROE(%) | 5.38 | 3.41 | 6.74 | 10.92 | 16.82 | 12.03 | 18.66 | 13.35 | 9.67 | 10.47 | 9.74 |
| ROCE(%) | 11.15 | 11.45 | 14.66 | 16.64 | 21.29 | 20.2 | 21.9 | 16.38 | 15.41 | 16.1 | 16.17 |
| Receivable days | 102.42 | 128.96 | 151.12 | 153.42 | 137.52 | 127.12 | 135.76 | 118.51 | 109.65 | 102.81 | 111.4 |
| Inventory Days | 61.43 | 52.52 | 43.38 | 40.18 | 35.5 | 33.47 | 32.13 | 26.76 | 25.93 | 24.01 | 22.75 |
| Payable days | 197.69 | 223.79 | 234.67 | 244.33 | 236.61 | 218.86 | 259.59 | 220.76 | 239.76 | 239.31 | 264.65 |
| PER(x) | 28.06 | 28.55 | 26.51 | 26.32 | 15.44 | 7.21 | 8.36 | 10.1 | 19.72 | 33.98 | 28.42 |
| Price/Book(x) | 1.53 | 1.4 | 2.04 | 2.76 | 2.31 | 0.84 | 1.5 | 1.28 | 1.84 | 3.37 | 2.56 |
| Dividend Yield(%) | 0.68 | 0.73 | 0.62 | 0.52 | 0.64 | 1.93 | 2.65 | 1.77 | 1.31 | 0.75 | 0.92 |
| EV/Net Sales(x) | 0.96 | 0.82 | 1 | 1.2 | 0.88 | 0.44 | 0.63 | 0.54 | 0.69 | 1.03 | 0.85 |
| EV/Core EBITDA(x) | 9.05 | 6.89 | 7.71 | 9.1 | 6.48 | 3.45 | 4.87 | 5.68 | 7.24 | 10.75 | 9.11 |
| Net Sales Growth(%) | 1.52 | -0.19 | 4.56 | 15.87 | 24.54 | 16.93 | 2.16 | 14.12 | 10.72 | 19.96 | 13.7 |
| EBIT Growth(%) | 20 | 6.08 | 14.27 | 22.45 | 33.12 | 0.28 | 16.39 | -19.6 | 3.64 | 11.28 | 13.62 |
| PAT Growth(%) | -6.86 | -34.32 | 39.95 | 76.91 | 75.05 | -20.02 | 60.31 | -22.93 | -18.7 | 18.59 | 9.96 |
| EPS Growth(%) | -1.51 | -8.6 | 69.49 | 50.53 | 66.3 | -17.21 | 78.95 | -19.48 | -25.23 | 15.62 | 9.31 |
| Debt/Equity(x) | 1.67 | 1.3 | 1.18 | 1.24 | 0.84 | 0.98 | 0.84 | 0.87 | 0.78 | 0.76 | 0.64 |
| Current Ratio(x) | 1.35 | 1.29 | 1.34 | 1.32 | 1.37 | 1.26 | 1.31 | 1.3 | 1.21 | 1.2 | 1.23 |
| Quick Ratio(x) | 1.02 | 1.09 | 1.14 | 1.15 | 1.21 | 1.11 | 1.18 | 1.19 | 1.11 | 1.11 | 1.15 |
| Interest Cover(x) | 1.6 | 1.37 | 1.63 | 1.97 | 2.57 | 2.07 | 2.76 | 2.33 | 2.03 | 2 | 2.06 |
| Total Debt/Mcap(x) | 1.09 | 0.93 | 0.58 | 0.45 | 0.36 | 1.17 | 0.56 | 0.68 | 0.42 | 0.23 | 0.25 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.59 | 40.59 | 35.24 | 35.24 | 33.52 | 33.52 | 33.52 | 33.57 | 33.57 | 33.58 |
| FII | 7.69 | 8.17 | 10.06 | 10.71 | 12.41 | 11.6 | 11.83 | 11.98 | 11.73 | 10.92 |
| DII | 43.81 | 43.64 | 45.6 | 45.93 | 45.85 | 45.04 | 44.81 | 44.1 | 43.9 | 45.11 |
| Public | 7.9 | 7.6 | 9.1 | 8.13 | 8.23 | 9.85 | 9.84 | 10.36 | 10.8 | 10.39 |
| 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 | 6.59 | 6.59 | 5.72 | 5.72 | 5.72 | 5.72 | 5.72 | 5.73 | 5.73 | 5.74 |
| FII | 1.25 | 1.33 | 1.63 | 1.74 | 2.12 | 1.98 | 2.02 | 2.05 | 2 | 1.87 |
| DII | 7.12 | 7.09 | 7.41 | 7.46 | 7.83 | 7.69 | 7.65 | 7.53 | 7.5 | 7.7 |
| Public | 1.28 | 1.23 | 1.48 | 1.32 | 1.41 | 1.68 | 1.68 | 1.77 | 1.84 | 1.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.24 | 16.24 | 16.24 | 16.24 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +15% | +12% | +12% |
| Operating Profit CAGR | +12% | +14% | +5% | +11% |
| PAT CAGR | +10% | +2% | +8% | +17% |
| Share Price CAGR | +11% | +35% | +24% | +18% |
| ROE Average | +10% | +10% | +12% | +11% |
| ROCE Average | +16% | +16% | +17% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.59 | 40.59 | 35.24 | 35.24 | 33.52 | 33.52 | 33.52 | 33.57 | 33.57 | 33.58 |
| FII | 7.69 | 8.17 | 10.06 | 10.71 | 12.41 | 11.6 | 11.83 | 11.98 | 11.73 | 10.92 |
| DII | 43.81 | 43.64 | 45.6 | 45.93 | 45.85 | 45.04 | 44.81 | 44.1 | 43.9 | 45.11 |
| Public | 59.41 | 59.41 | 64.76 | 64.76 | 66.48 | 66.48 | 66.48 | 66.43 | 66.43 | 66.42 |
| 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 | 6.59 | 6.59 | 5.72 | 5.72 | 5.72 | 5.72 | 5.72 | 5.73 | 5.73 | 5.74 |
| FII | 1.25 | 1.33 | 1.63 | 1.74 | 2.12 | 1.98 | 2.02 | 2.05 | 2 | 1.87 |
| DII | 7.12 | 7.09 | 7.41 | 7.46 | 7.83 | 7.69 | 7.65 | 7.53 | 7.5 | 7.7 |
| Public | 9.65 | 9.65 | 10.52 | 10.52 | 11.35 | 11.35 | 11.35 | 11.34 | 11.34 | 11.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.24 | 16.24 | 16.24 | 16.24 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 |
* 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.