Engineering - Construction · Founded 1995 · www.knrcl.com · BSE 532942 · NSE KNR CONST · ISIN INE634I01029
No Notes Added Yet
Business
KNR Constructions Ltd. (KNRCON) is an Indian infrastructure development company primarily engaged in the execution of Engineering, Procurement, and Construction (EPC) projects across various infrastructure segments. Its core business involves constructing roads, highways, bridges, flyovers, irrigation projects, and urban infrastructure such as water supply and sewerage systems. KNRCON also participates in Build-Operate-Transfer (BOT) and Hybrid Annuity Model (HAM) projects, where it undertakes development, operation, and maintenance, deriving revenue from annuity payments or toll collections in addition to project execution. The company primarily makes money through project contracts (milestone-based payments in EPC, annuity payments in HAM) and, to a lesser extent, toll collections from BOT projects.
Revenue Mix
KNRCON's revenue is primarily derived from its construction activities. While specific percentage breakdowns can fluctuate with project mix, the dominant segments are:
Roads & Highways: This is the largest segment, including EPC and HAM projects for national and state highways.
Irrigation: Construction of canals, dams, and related water infrastructure.
Urban Infrastructure: Projects related to water supply, sewerage, and other civic infrastructure.
The majority of the company's revenue typically comes from the EPC model, with a growing contribution from HAM projects which provide stable, long-term annuity streams post-completion.
Industry
The Indian Engineering - Construction sector is highly fragmented and largely driven by government capital expenditure on infrastructure. KNRCON operates as a mid-to-large-sized player within this industry, known for its strong execution capabilities, particularly in the South and Central regions of India. It competes with larger integrated infrastructure players and numerous regional contractors. The company has carved a niche by focusing on complex road projects and establishing a strong track record with government agencies like NHAI, positioning itself as a reliable contractor for quality and timely project delivery.
MOAT
KNRCON possesses several operational advantages rather than a deep "moat" in the traditional sense:
Execution Track Record: A consistent history of timely project completion and quality delivery, which helps in securing repeat orders and new contracts.
Operational Efficiency: Strong in-house capabilities for earthwork, road construction, and bridge building, coupled with a well-maintained fleet of construction equipment, leading to better cost control.
Healthy Balance Sheet: Compared to many peers, KNRCON maintains a relatively strong balance sheet with prudent debt management, allowing it to bid for larger projects and manage working capital efficiently.
Client Relationships: Established long-term relationships with key government clients (e.g., NHAI, state PWDs) due to consistent performance.
Growth Drivers
Government Focus on Infrastructure: Continued high capital outlay by the Indian government on infrastructure development, particularly roads and highways (e.g., Bharatmala Pariyojana, NHAI targets).
Robust Order Book: A healthy and growing order book provides revenue visibility for the next 2-3 years.
Hybrid Annuity Model (HAM) Projects: Growth in HAM projects provides stable, annuity-based revenue streams post-construction, diversifying revenue risk from pure EPC.
Geographic Expansion: Potential to expand its operational footprint to new regions within India where infrastructure spending is accelerating.
Asset Monetization: Potential for value unlocking through strategic divestment of mature HAM assets in the future.
Risks
Project Delays & Cost Overruns: Delays in land acquisition, environmental clearances, or unexpected geological conditions can lead to project delays and increased costs.
Raw Material Price Volatility: Fluctuations in the prices of key inputs like bitumen, steel, and cement can impact project profitability, although most EPC contracts have some price escalation clauses.
Intense Competition: The sector is highly competitive with numerous players, leading to pricing pressure on new bids.
Reliance on Government Contracts: A significant portion of revenue is dependent on government policy, budgetary allocations, and efficient payment mechanisms.
Working Capital Management: Large-scale projects require significant working capital, and delays in payments from clients can strain liquidity.
Regulatory & Environmental Risks: Changes in environmental norms, labour laws, or other regulations can impact project execution and costs.
Management & Ownership
KNR Constructions Ltd. is promoted by Mr. K. Narsimha Reddy, who has over three decades of experience in the infrastructure sector. The company is professionally managed with a blend of promoter family members and experienced professionals on its board and in key management positions. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The management is generally perceived to be prudent in bidding for projects and maintaining a conservative financial profile.
Outlook
KNR Constructions Ltd. is well-positioned to benefit from India's sustained infrastructure push, especially in the roads and highways sector. Its strong execution capabilities, healthy balance sheet, and growing presence in HAM projects provide a degree of revenue visibility and stability. The company's prudent bidding strategy and focus on maintaining operational efficiency are strengths. However, the cyclical nature of the construction industry, intense competition, potential for project execution risks, and reliance on government spending remain key factors to monitor. The ability to manage raw material price volatility and ensure timely collection of receivables will be crucial for sustaining profitability and cash flows.
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 | 996 | 1414 | 985 | 1945 | 848 | 975 | 613 | 647 | 743 | 696 |
| Other Income | 7 | 125 | 21 | 147 | 122 | 25 | 25 | 7 | 14 | 19 |
| Total Income | 1003 | 1539 | 1006 | 2092 | 970 | 1001 | 638 | 654 | 757 | 715 |
| Total Expenditure | 770 | 1039 | 706 | 1075 | 593 | 754 | 430 | 454 | 576 | 526 |
| Operating Profit | 232 | 500 | 300 | 1017 | 378 | 247 | 208 | 200 | 180 | 188 |
| Interest | 28 | 37 | 37 | 89 | 41 | 41 | 48 | 53 | 55 | 56 |
| Depreciation | 41 | 41 | 30 | 238 | 23 | 23 | 15 | 15 | 15 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -15 | 0 | -126 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 164 | 422 | 232 | 675 | 313 | 58 | 144 | 132 | 110 | 118 |
| Provision for Tax | 28 | 95 | 55 | 90 | 63 | 50 | 23 | 29 | 9 | 25 |
| Profit After Tax | 136 | 328 | 178 | 585 | 251 | 7 | 121 | 103 | 102 | 94 |
| Adjustments | 4 | 26 | -5 | -144 | -2 | 132 | 2 | 2 | 1 | 13 |
| Profit After Adjustments | 140 | 353 | 173 | 441 | 249 | 139 | 123 | 105 | 103 | 106 |
| Adjusted Earnings Per Share | 5 | 12.6 | 6.1 | 15.7 | 8.8 | 5 | 4.4 | 3.7 | 3.7 | 3.8 |
| #(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 | 931 | 1192 | 1680 | 2070 | 2292 | 2452 | 2904 | 3606 | 4062 | 4429 | 4753 | 2699 |
| Other Income | 14 | 43 | 33 | 56 | 74 | 66 | 52 | 45 | 37 | 145 | 316 | 65 |
| Total Income | 945 | 1235 | 1713 | 2125 | 2366 | 2517 | 2955 | 3651 | 4099 | 4574 | 5069 | 2764 |
| Total Expenditure | 804 | 1020 | 1416 | 1621 | 1754 | 1829 | 2205 | 2804 | 3145 | 3382 | 3128 | 1986 |
| Operating Profit | 140 | 215 | 297 | 504 | 612 | 689 | 750 | 847 | 954 | 1193 | 1941 | 776 |
| Interest | 14 | 57 | 73 | 82 | 90 | 111 | 133 | 151 | 153 | 106 | 208 | 212 |
| Depreciation | 55 | 71 | 116 | 194 | 230 | 254 | 190 | 165 | 181 | 157 | 314 | 59 |
| Exceptional Income / Expenses | 0 | 0 | -11 | 0 | -3 | -11 | 85 | 21 | 62 | 0 | -141 | 0 |
| Profit Before Tax | 71 | 90 | 106 | 228 | 292 | 324 | 520 | 563 | 681 | 948 | 1260 | 504 |
| Provision for Tax | -0 | -22 | 7 | -1 | 27 | 69 | 137 | 197 | 242 | 196 | 258 | 86 |
| Profit After Tax | 72 | 112 | 99 | 229 | 265 | 256 | 383 | 366 | 439 | 752 | 1002 | 420 |
| Adjustments | -2 | 0 | 16 | 15 | 6 | 10 | 25 | 15 | 19 | 25 | 0 | 18 |
| Profit After Adjustments | 70 | 112 | 115 | 243 | 271 | 266 | 407 | 382 | 458 | 777 | 1002 | 437 |
| Adjusted Earnings Per Share | 2.5 | 4 | 4.1 | 8.7 | 9.6 | 9.4 | 14.5 | 13.6 | 16.3 | 27.6 | 35.6 | 15.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 10% | 14% | 18% |
| Operating Profit CAGR | 63% | 32% | 23% | 30% |
| PAT CAGR | 33% | 40% | 31% | 30% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -41% | -18% | -11% | 8% |
| ROE Average | 25% | 22% | 21% | 19% |
| ROCE Average | 26% | 25% | 24% | 19% |
| #(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 | 788 | 699 | 814 | 1048 | 1311 | 1561 | 1968 | 2328 | 2779 | 3554 | 4541 |
| Minority's Interest | 91 | 81 | 65 | 50 | 43 | 33 | 9 | 231 | -31 | -56 | 0 |
| Borrowings | 637 | 699 | 698 | 742 | 690 | 792 | 728 | 1372 | 492 | 1162 | 1757 |
| Other Non-Current Liabilities | 61 | -8 | -49 | -101 | -131 | -105 | -106 | -36 | -88 | -94 | -72 |
| Total Current Liabilities | 409 | 534 | 693 | 820 | 699 | 1221 | 1478 | 1551 | 1233 | 1300 | 994 |
| Total Liabilities | 1987 | 2004 | 2221 | 2559 | 2611 | 3501 | 4077 | 5447 | 4385 | 5865 | 7221 |
| Fixed Assets | 235 | 738 | 1164 | 1276 | 1255 | 1202 | 704 | 800 | 758 | 669 | 341 |
| Other Non-Current Assets | 1255 | 608 | 277 | 204 | 419 | 1040 | 1835 | 2456 | 1302 | 2509 | 3494 |
| Total Current Assets | 495 | 658 | 779 | 1079 | 936 | 1259 | 1538 | 2191 | 2325 | 2687 | 3385 |
| Total Assets | 1987 | 2004 | 2221 | 2559 | 2611 | 3501 | 4077 | 5447 | 4385 | 5865 | 7221 |
| #(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 | 50 | 29 | 33 | 25 | 45 | 10 | 41 | 127 | 147 | 191 | 356 |
| Cash Flow from Operating Activities | 78 | 246 | 366 | 221 | 256 | 231 | -76 | -336 | 1194 | -297 | -567 |
| Cash Flow from Investing Activities | -549 | -244 | -250 | -163 | -183 | -202 | 260 | -408 | 67 | -34 | -167 |
| Cash Flow from Financing Activities | 450 | 1 | -124 | -38 | -108 | 2 | -98 | 765 | -1217 | 496 | 480 |
| Net Cash Inflow / Outflow | -21 | 3 | -8 | 20 | -35 | 31 | 87 | 20 | 44 | 165 | -253 |
| Closing Cash & Cash Equivalent | 29 | 33 | 25 | 45 | 10 | 41 | 127 | 147 | 191 | 356 | 103 |
| # | 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) | 2.48 | 3.99 | 4.09 | 8.66 | 9.62 | 9.44 | 14.49 | 13.58 | 16.29 | 27.64 | 35.62 |
| CEPS(Rs) | 4.51 | 6.51 | 7.62 | 15.02 | 17.6 | 18.14 | 20.37 | 18.89 | 22.05 | 32.33 | 46.8 |
| DPS(Rs) | 0.2 | 0.2 | 0.5 | 0.4 | 0.4 | 0.5 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
| Book NAV/Share(Rs) | 27.97 | 24.84 | 28.94 | 37.26 | 46.31 | 55.19 | 69.67 | 82.47 | 98.52 | 126.07 | 161.47 |
| Core EBITDA Margin(%) | 13.61 | 14.41 | 15.72 | 21.67 | 23.45 | 25.41 | 24.06 | 22.23 | 22.59 | 23.66 | 34.2 |
| EBIT Margin(%) | 9.16 | 12.35 | 10.62 | 15.01 | 16.68 | 17.75 | 22.49 | 19.82 | 20.55 | 23.8 | 30.88 |
| Pre Tax Margin(%) | 7.68 | 7.57 | 6.3 | 11.03 | 12.76 | 13.23 | 17.9 | 15.62 | 16.77 | 21.41 | 26.5 |
| PAT Margin (%) | 7.71 | 9.41 | 5.88 | 11.06 | 11.56 | 10.44 | 13.18 | 10.16 | 10.82 | 16.98 | 21.08 |
| Cash Profit Margin (%) | 13.63 | 15.35 | 12.76 | 20.42 | 21.6 | 20.8 | 19.72 | 14.73 | 15.26 | 20.52 | 27.69 |
| ROA(%) | 4.19 | 5.62 | 4.67 | 9.58 | 10.25 | 8.37 | 10.1 | 7.69 | 8.94 | 14.68 | 15.31 |
| ROE(%) | 10.29 | 15.1 | 13.06 | 24.6 | 22.54 | 17.93 | 21.8 | 17.13 | 17.27 | 23.82 | 24.78 |
| ROCE(%) | 6.68 | 9.97 | 12.02 | 18.53 | 19.66 | 19.33 | 25.28 | 21.93 | 23.15 | 25.6 | 26.21 |
| Receivable days | 36.37 | 37.48 | 34.37 | 39.75 | 29.14 | 20.21 | 31.9 | 47.13 | 54.87 | 53.43 | 61.24 |
| Inventory Days | 21.31 | 18 | 15.47 | 13.72 | 14.04 | 16.7 | 17.04 | 19 | 20.74 | 18.75 | 14.64 |
| Payable days | 24.46 | 37.39 | 101.81 | 97.15 | 71.64 | 77.06 | 62.4 | 52.7 | 43.59 | 35.29 | 41.35 |
| PER(x) | 17.03 | 12.79 | 23.68 | 16.38 | 13.53 | 10.4 | 14.71 | 20.93 | 15.57 | 8.91 | 6.41 |
| Price/Book(x) | 1.51 | 2.05 | 3.34 | 3.81 | 2.81 | 1.78 | 3.06 | 3.45 | 2.57 | 1.95 | 1.42 |
| Dividend Yield(%) | 0.24 | 0.2 | 0.26 | 0.14 | 0.15 | 0.25 | 0.12 | 0.09 | 0.1 | 0.1 | 0.11 |
| EV/Net Sales(x) | 2.02 | 1.78 | 2.03 | 2.27 | 1.92 | 1.45 | 2.28 | 2.55 | 1.86 | 1.75 | 1.67 |
| EV/Core EBITDA(x) | 13.37 | 9.89 | 11.48 | 9.33 | 7.18 | 5.16 | 8.81 | 10.86 | 7.92 | 6.52 | 4.1 |
| Net Sales Growth(%) | 4.04 | 27.97 | 40.94 | 23.22 | 10.72 | 6.99 | 18.43 | 24.18 | 12.66 | 9.04 | 7.31 |
| EBIT Growth(%) | -5.77 | 72.62 | 21.19 | 74.17 | 23 | 13.88 | 50.03 | 9.42 | 16.81 | 26.32 | 39.19 |
| PAT Growth(%) | 9.47 | 56.24 | -11.91 | 131.85 | 15.7 | -3.38 | 49.58 | -4.29 | 19.93 | 71.21 | 33.18 |
| EPS Growth(%) | 15.35 | 60.74 | 2.47 | 111.91 | 11.1 | -1.85 | 53.44 | -6.27 | 19.95 | 69.73 | 28.88 |
| Debt/Equity(x) | 0.93 | 1.05 | 0.89 | 0.74 | 0.58 | 0.56 | 0.39 | 0.63 | 0.23 | 0.35 | 0.41 |
| Current Ratio(x) | 1.21 | 1.23 | 1.12 | 1.32 | 1.34 | 1.03 | 1.04 | 1.41 | 1.89 | 2.07 | 3.41 |
| Quick Ratio(x) | 1.07 | 1.12 | 1.01 | 1.22 | 1.2 | 0.93 | 0.94 | 1.27 | 1.7 | 1.9 | 3.24 |
| Interest Cover(x) | 6.18 | 2.58 | 2.45 | 3.77 | 4.25 | 3.93 | 4.9 | 4.73 | 5.44 | 9.96 | 7.06 |
| Total Debt/Mcap(x) | 0.62 | 0.51 | 0.27 | 0.19 | 0.21 | 0.32 | 0.13 | 0.18 | 0.09 | 0.18 | 0.29 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.09 | 51.09 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 |
| FII | 7.57 | 7.13 | 8.17 | 6.66 | 6.99 | 6.91 | 7.06 | 7.51 | 7.38 | 6.29 |
| DII | 29.32 | 30.47 | 30.76 | 30.47 | 29.7 | 28.32 | 25.11 | 21.52 | 20.02 | 19.31 |
| Public | 12.01 | 11.31 | 12.26 | 14.06 | 14.5 | 15.97 | 19.03 | 22.17 | 23.79 | 25.59 |
| 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 | 14.37 | 14.37 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 |
| FII | 2.13 | 2.01 | 2.3 | 1.87 | 1.97 | 1.94 | 1.99 | 2.11 | 2.08 | 1.77 |
| DII | 8.25 | 8.57 | 8.65 | 8.57 | 8.35 | 7.96 | 7.06 | 6.05 | 5.63 | 5.43 |
| Public | 3.38 | 3.18 | 3.45 | 3.95 | 4.08 | 4.49 | 5.35 | 6.23 | 6.69 | 7.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +7% | +10% | +14% | +18% |
| Operating Profit CAGR | +63% | +32% | +23% | +30% |
| PAT CAGR | +33% | +40% | +31% | +30% |
| Share Price CAGR | -41% | -18% | -11% | +8% |
| ROE Average | +25% | +22% | +21% | +19% |
| ROCE Average | +26% | +25% | +24% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.09 | 51.09 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 |
| FII | 7.57 | 7.13 | 8.17 | 6.66 | 6.99 | 6.91 | 7.06 | 7.51 | 7.38 | 6.29 |
| DII | 29.32 | 30.47 | 30.76 | 30.47 | 29.7 | 28.32 | 25.11 | 21.52 | 20.02 | 19.31 |
| Public | 48.91 | 48.91 | 51.19 | 51.19 | 51.19 | 51.19 | 51.19 | 51.19 | 51.19 | 51.19 |
| 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 | 14.37 | 14.37 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 |
| FII | 2.13 | 2.01 | 2.3 | 1.87 | 1.97 | 1.94 | 1.99 | 2.11 | 2.08 | 1.77 |
| DII | 8.25 | 8.57 | 8.65 | 8.57 | 8.35 | 7.96 | 7.06 | 6.05 | 5.63 | 5.43 |
| Public | 13.75 | 13.75 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 |
* 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.