Engineering - Construction · Founded 1992 · www.madhavcorp.com · BSE 539894 · NSE MADHAVIPL · ISIN INE631R01026
No Notes Added Yet
Business
Madhav Infra Projects Ltd. is an Indian engineering and construction company primarily engaged in the infrastructure development sector. The company undertakes various civil construction projects, which typically include the construction of roads, bridges, buildings, and other public infrastructure. Its core business model revolves around securing Engineering, Procurement, and Construction (EPC) contracts or similar project execution mandates from government bodies, public sector undertakings (PSUs), and occasionally private clients. The company generates revenue by executing these projects, earning fees based on project milestones, agreed-upon costs, and completion of contractual obligations.
Revenue Mix
Specific detailed revenue breakdown by distinct business segments for Madhav Infra Projects Ltd. is not readily available in public domains. However, based on its classification within the Engineering - Construction sector, its revenue is primarily derived from:
Road Construction: Building and upgrading national highways, state highways, and other road networks.
Building Construction: Development of commercial, residential, or institutional buildings.
Other Infrastructure Projects: This could include bridges, irrigation projects, water supply, or other civil engineering works.
The company typically operates on a project-by-project basis, with revenue fluctuating depending on the size and number of projects secured and executed during a period.
Industry
The Indian engineering and construction industry is highly competitive and significantly driven by government spending on infrastructure development. It is characterized by a large number of players, ranging from large, multi-national conglomerates to smaller regional contractors. The industry often faces fragmentation, particularly in certain segments. Madhav Infra Projects Ltd. operates within this environment, likely positioning itself as a regional or mid-tier player capable of executing a range of civil infrastructure projects. Its positioning would depend on its project size capabilities, geographical presence, and track record in securing government contracts against both larger and smaller competitors.
MOAT
The engineering and construction sector generally has limited strong competitive moats due to the project-based nature of the business and relatively low switching costs for clients (tenders are usually open). Madhav Infra Projects Ltd.'s potential advantages, rather than durable moats, would likely stem from:
Execution Capability: A proven track record of timely project completion and quality delivery.
Client Relationships: Strong relationships with government agencies and PSUs built over years of successful project execution.
Pre-qualification: Ability to meet stringent pre-qualification criteria for larger or specialized government tenders.
Cost Efficiency: Ability to bid competitively and manage costs effectively to maintain profitability.
However, these are often operational efficiencies and strengths that can be replicated, rather than deep, structural moats.
Growth Drivers
Key factors that can drive growth for Madhav Infra Projects Ltd. over the next 3-5 years include:
Government Infrastructure Push: Continued high government spending on infrastructure development (roads, railways, urban infrastructure, water projects) under initiatives like the National Infrastructure Pipeline (NIP) and Gati Shakti.
Urbanization & Industrialization: Demand for new buildings, smart cities, and industrial corridors will fuel construction activity.
Increased Order Inflow: Ability to secure larger and more complex projects through competitive bidding.
Technological Adoption: Adoption of advanced construction techniques and project management tools to improve efficiency and project delivery.
Risks
Project Execution Risks: Delays in project completion, cost overruns, and quality issues can impact profitability and future order inflows.
Commodity Price Volatility: Fluctuations in prices of key raw materials like cement, steel, and bitumen can erode project margins, especially for fixed-price contracts.
Payment Delays: Delays in payments from clients, particularly government bodies, can strain working capital and cash flow.
Intense Competition: High competition in the sector often leads to aggressive bidding, putting pressure on margins.
Regulatory & Environmental Hurdles: Obtaining clearances and approvals can cause delays and increase project costs.
High Working Capital Requirements: Construction projects are typically capital-intensive and require significant working capital.
Management & Ownership
Madhav Infra Projects Ltd., typical of many Indian companies, is likely promoter-led. The promoters generally hold a significant stake in the company, indicating a strong vested interest in its performance. Information on specific management quality without a detailed review of their track record, governance practices, and experience is speculative. The ownership structure would typically involve the promoter group holding the majority stake, alongside institutional and public shareholders.
Outlook
Madhav Infra Projects Ltd. operates in a sector poised for significant growth driven by India's robust infrastructure development agenda. The consistent government focus on improving physical infrastructure presents substantial opportunities for the company to secure new projects and expand its order book. However, the company faces inherent challenges common to the construction industry, including intense competition, potential for project delays and cost overruns, and the need for efficient working capital management. Its ability to grow profitably will depend on its execution efficiency, prudent financial management, and success in navigating the competitive bidding landscape while maintaining strong client relationships.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 151 | 68 | 87 | 147 | 308 | 88 | 107 | 54 | 254 | 88 |
| Other Income | 2 | 1 | 2 | 1 | 2 | 3 | 1 | 2 | 2 | 2 |
| Total Income | 152 | 69 | 89 | 148 | 310 | 90 | 108 | 56 | 256 | 90 |
| Total Expenditure | 142 | 51 | 74 | 132 | 286 | 70 | 91 | 42 | 233 | 73 |
| Operating Profit | 11 | 17 | 15 | 16 | 25 | 20 | 18 | 14 | 23 | 17 |
| Interest | 5 | 6 | 6 | 8 | 7 | 8 | 8 | 7 | 3 | 6 |
| Depreciation | 4 | 3 | 3 | 5 | 4 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 8 | 5 | 4 | 13 | 9 | 7 | 4 | 16 | 8 |
| Provision for Tax | -1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 5 | 2 |
| Profit After Tax | 3 | 7 | 4 | 3 | 11 | 7 | 5 | 3 | 11 | 6 |
| Adjustments | -0 | 0 | 0 | 0 | 1 | 0 | 7 | -7 | 0 | -0 |
| Profit After Adjustments | 3 | 7 | 4 | 3 | 12 | 7 | 13 | -4 | 12 | 6 |
| Adjusted Earnings Per Share | 0.1 | 0.3 | 0.2 | 0.1 | 0.5 | 0.3 | 0.5 | -0.2 | 0.4 | 0.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 359 | 399 | 386 | 326 | 204 | 274 | 460 | 513 | 460 | 610 | 502 | 503 |
| Other Income | 2 | 4 | 14 | 3 | 29 | 3 | 3 | 29 | 6 | 6 | 8 | 7 |
| Total Income | 361 | 403 | 400 | 329 | 232 | 277 | 463 | 542 | 467 | 616 | 510 | 510 |
| Total Expenditure | 278 | 280 | 280 | 254 | 159 | 239 | 409 | 455 | 402 | 543 | 436 | 439 |
| Operating Profit | 83 | 123 | 119 | 75 | 74 | 38 | 54 | 86 | 64 | 73 | 75 | 72 |
| Interest | 40 | 54 | 59 | 39 | 34 | 32 | 28 | 25 | 24 | 28 | 25 | 24 |
| Depreciation | 29 | 55 | 52 | 30 | 24 | 21 | 16 | 13 | 16 | 15 | 14 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 15 | 14 | 8 | 6 | 16 | -15 | 9 | 48 | 25 | 30 | 36 | 35 |
| Provision for Tax | 5 | 3 | -0 | 1 | 12 | -3 | 3 | 11 | 3 | 5 | 8 | 9 |
| Profit After Tax | 10 | 11 | 8 | 5 | 4 | -12 | 7 | 37 | 22 | 25 | 27 | 25 |
| Adjustments | -0 | -0 | -0 | 0 | -0 | -1 | -0 | -3 | -1 | 1 | 0 | 0 |
| Profit After Adjustments | 10 | 11 | 8 | 5 | 4 | -13 | 6 | 34 | 22 | 26 | 27 | 27 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0.1 | -0.5 | 0.2 | 1.3 | 0.8 | 1 | 1 | 0.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -1% | 13% | 3% |
| Operating Profit CAGR | 3% | -4% | 15% | -1% |
| PAT CAGR | 8% | -10% | 0% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | 2% | 11% | NA% |
| ROE Average | 12% | 12% | 15% | 10% |
| ROCE Average | 16% | 15% | 15% | 13% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 100 | 124 | 126 | 127 | 142 | 130 | 135 | 167 | 188 | 213 | 240 |
| Minority's Interest | 1 | 13 | 15 | 2 | 1 | 2 | 2 | 4 | 3 | 1 | 1 |
| Borrowings | 315 | 345 | 366 | 201 | 185 | 172 | 161 | 142 | 120 | 95 | 103 |
| Other Non-Current Liabilities | 6 | 7 | 7 | 25 | 10 | 44 | 29 | 18 | 12 | 13 | 12 |
| Total Current Liabilities | 135 | 196 | 224 | 211 | 157 | 157 | 166 | 255 | 187 | 333 | 259 |
| Total Liabilities | 557 | 685 | 738 | 567 | 496 | 504 | 492 | 586 | 511 | 655 | 614 |
| Fixed Assets | 393 | 399 | 385 | 208 | 175 | 185 | 96 | 132 | 127 | 121 | 113 |
| Other Non-Current Assets | 12 | 49 | 80 | 60 | 66 | 54 | 48 | 68 | 44 | 70 | 89 |
| Total Current Assets | 152 | 237 | 274 | 299 | 255 | 266 | 348 | 386 | 339 | 463 | 411 |
| Total Assets | 557 | 685 | 738 | 567 | 496 | 504 | 492 | 586 | 511 | 655 | 614 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 47 | 58 | 56 | 69 | 42 | 24 | 10 | 4 | 27 | 9 | 32 |
| Cash Flow from Operating Activities | 102 | 79 | 101 | 29 | -2 | 100 | -8 | 73 | 65 | 75 | 32 |
| Cash Flow from Investing Activities | -277 | -79 | -66 | 209 | 4 | -42 | 66 | -18 | -4 | -25 | -31 |
| Cash Flow from Financing Activities | 186 | -2 | -21 | -265 | -20 | -73 | -64 | -33 | -79 | -27 | -20 |
| Net Cash Inflow / Outflow | 11 | -2 | 13 | -27 | -18 | -14 | -6 | 22 | -17 | 23 | -19 |
| Closing Cash & Cash Equivalent | 58 | 56 | 69 | 42 | 24 | 10 | 4 | 27 | 9 | 32 | 13 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0.15 | -0.49 | 0.24 | 1.26 | 0.8 | 0.96 | 1.02 |
| CEPS(Rs) | 1.5 | 2.56 | 2.35 | 1.36 | 1.09 | 0.35 | 0.88 | 1.85 | 1.41 | 1.49 | 1.51 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 3.53 | 3.06 | 3.28 | 6.18 | 6.99 | 7.89 | 8.89 |
| Core EBITDA Margin(%) | 22.41 | 29.95 | 26.12 | 20.53 | 21.01 | 12.13 | 10.07 | 10.26 | 11.33 | 9.65 | 11.87 |
| EBIT Margin(%) | 15.09 | 17.19 | 16.69 | 12.98 | 23.26 | 5.99 | 7.47 | 13.06 | 9.44 | 8.36 | 10.92 |
| Pre Tax Margin(%) | 4.08 | 3.56 | 2 | 1.83 | 7.31 | -5.21 | 1.87 | 8.56 | 4.81 | 4.38 | 6.38 |
| PAT Margin (%) | 2.73 | 2.74 | 2.01 | 1.46 | 1.93 | -4.16 | 1.32 | 6.52 | 4.31 | 3.6 | 4.87 |
| Cash Profit Margin (%) | 10.73 | 16.43 | 14.87 | 9.98 | 13.07 | 3.14 | 4.42 | 8.87 | 7.39 | 5.81 | 7.29 |
| ROA(%) | 2.14 | 1.76 | 1.14 | 0.78 | 0.78 | -2.39 | 1.34 | 6.79 | 4.05 | 4.28 | 4.29 |
| ROE(%) | 16.21 | 15.15 | 10.58 | 6.75 | 4.97 | -14.17 | 8.25 | 29.19 | 12.5 | 12.42 | 12.01 |
| ROCE(%) | 15.78 | 13.2 | 11.7 | 8.89 | 11.78 | 4.27 | 10.33 | 20.18 | 13.48 | 16.09 | 15.68 |
| Receivable days | 28.86 | 49.35 | 57.24 | 93.67 | 164.34 | 106.14 | 71.11 | 90.33 | 93.34 | 49.36 | 64.63 |
| Inventory Days | 29.08 | 31.46 | 63.8 | 91.15 | 149.7 | 95.87 | 61.63 | 64.74 | 67.79 | 50.97 | 55.55 |
| Payable days | 125.82 | 229.09 | 227.13 | 212.09 | 280.03 | 198.37 | 150.59 | 221.77 | 246.52 | 121.73 | 164.84 |
| PER(x) | 0 | 0 | 0 | 0 | 34.06 | 0 | 20.42 | 3.08 | 13.2 | 11.37 | 6.9 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.4 | 1.65 | 1.52 | 0.63 | 1.52 | 1.38 | 0.79 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.02 | 1.08 | 1.19 | 0.95 | 2.15 | 1.42 | 0.73 | 0.5 | 0.86 | 0.59 | 0.53 |
| EV/Core EBITDA(x) | 4.4 | 3.48 | 3.84 | 4.13 | 5.93 | 10.2 | 6.25 | 2.96 | 6.13 | 4.91 | 3.6 |
| Net Sales Growth(%) | 25.2 | 11.22 | -3.33 | -15.59 | -37.51 | 34.57 | 67.96 | 11.44 | -10.2 | 32.55 | -17.72 |
| EBIT Growth(%) | 138.08 | 26.68 | -1.71 | -33.03 | 10.31 | -65.41 | 119.95 | 93.23 | -33.64 | 19.21 | 5.23 |
| PAT Growth(%) | 13.51 | 11.88 | -25.69 | -37.61 | -18.56 | -389.72 | 155.95 | 446.05 | -39.34 | 12.33 | 9.05 |
| EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | -436.89 | 149.72 | 416.97 | -36.08 | 19.28 | 5.99 |
| Debt/Equity(x) | 3.81 | 3.49 | 3.74 | 2.3 | 2 | 1.94 | 1.78 | 1.24 | 0.84 | 0.75 | 0.69 |
| Current Ratio(x) | 1.13 | 1.21 | 1.22 | 1.41 | 1.62 | 1.69 | 2.1 | 1.52 | 1.81 | 1.39 | 1.59 |
| Quick Ratio(x) | 1.06 | 0.91 | 0.86 | 0.98 | 1.09 | 1.26 | 1.48 | 1.14 | 1.3 | 1.1 | 1.31 |
| Interest Cover(x) | 1.37 | 1.26 | 1.14 | 1.16 | 1.46 | 0.53 | 1.33 | 2.9 | 2.04 | 2.1 | 2.41 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 2.24 | 1.95 | 1.7 | 1.98 | 0.56 | 0.54 | 0.87 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
| Public | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.18 | 31.19 | 31.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -1% | +13% | +3% |
| Operating Profit CAGR | +3% | -4% | +15% | -1% |
| PAT CAGR | +8% | -10% | — | +10% |
| Share Price CAGR | -33% | +2% | +11% | — |
| ROE Average | +12% | +12% | +15% | +10% |
| ROCE Average | +16% | +15% | +15% | +13% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 | 68.81 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
| Public | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.18 | 31.19 | 31.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 |
* 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.
Your relationship manager will connect with you shortly.