Engineering - Construction · Founded 1990 · www.madhucon.com · BSE 531497 · NSE MADHUCON PRJ · ISIN INE378D01032
No Notes Added Yet
Business
Madhucon Projects Ltd. is an Indian infrastructure company primarily engaged in civil construction activities. Its core business involves taking on Engineering, Procurement, and Construction (EPC) contracts for various infrastructure projects. The company specializes in building roads, bridges, irrigation projects, power projects, and commercial/residential buildings. It generates revenue by executing these construction contracts for both government and private clients, typically through progress billings and project completion milestones.
Revenue Mix
Historically, Madhucon Projects has derived a significant portion of its revenue from road construction and irrigation projects. While specific revenue contributions can vary year-to-year based on project wins and execution, these two areas have often been prominent. The company has also been involved in power infrastructure (e.g., thermal power projects), and building construction. Precise, current segment-wise revenue figures are not readily available in a simplified format without detailed financial reports.
Industry
Madhucon Projects operates within the highly fragmented and competitive Indian Engineering - Construction industry. The industry is characterized by significant government spending on infrastructure, cyclical demand, and intense competition from numerous national and regional players. Madhucon typically positions itself as a mid-sized EPC contractor, competing for tenders predominantly from central and state government bodies, as well as private sector developers. It generally competes with other regional and national players of similar scale, rather than industry giants like L&T, HCC, or GMR.
MOAT
The construction industry, in general, offers limited deep moats. Madhucon Projects' potential competitive advantages primarily stem from:
Execution Experience: A track record of completing various infrastructure projects, which is crucial for securing new contracts.
Client Relationships: Established relationships with government agencies and other clients developed over years of operation.
Specialized Knowledge: Expertise in specific niches like road building or irrigation projects.
However, these are not typically considered strong, durable moats as they can be replicated by competitors over time. Brand loyalty and switching costs are generally low in this sector.
Growth Drivers
Government Infrastructure Push: Continued high capital expenditure by the Indian government on national highways, rural roads, irrigation, water supply schemes (e.g., Jal Jeevan Mission), and urban infrastructure.
Urbanization & Industrial Growth: Demand for commercial, residential, and industrial construction driven by urbanization and economic expansion.
Project Wins: Securing new, large-scale EPC contracts in their core competencies.
Renewed Investment Cycle: A potential uptick in private sector capital expenditure leading to more industrial and commercial construction opportunities.
Risks
Project Execution Risk: Delays in project completion, cost overruns, and quality issues can impact profitability and reputation.
Working Capital Management: Construction projects often require significant upfront capital and can face payment delays from clients, leading to working capital stress.
High Competition: Intense competition can lead to pressure on bidding margins and difficulty in securing new projects.
Interest Rate Sensitivity: High reliance on debt for project financing makes the company vulnerable to rising interest rates.
Regulatory & Environmental Clearances: Delays in obtaining approvals can stall projects and increase costs.
Macroeconomic Downturns: A slowdown in the economy can reduce government and private sector spending on infrastructure.
Client Payment Delays: Delays or disputes in receiving payments from clients, especially government entities, can impact cash flow.
Management & Ownership
Madhucon Projects Ltd. is promoted by the Nama Nageswara Rao family. Nama Nageswara Rao has served as the Chairman and Managing Director. Promoter holdings typically represent a significant stake, demonstrating alignment with company performance, though the exact percentage fluctuates. The quality of management is often judged by their ability to navigate complex projects, manage debt, and adapt to the cyclical nature of the industry. The company has faced financial restructuring challenges in the past, which can be an indicator for management's ability to handle financial stress.
Outlook
Madhucon Projects operates in an industry with significant long-term tailwinds driven by India's vast infrastructure needs and government impetus. Opportunities for growth are abundant through various national and state-level infrastructure development programs. However, the company faces substantial challenges, including intense competition, the need for efficient project execution, stringent working capital management, and the cyclical nature of the construction sector. Its ability to secure new, profitable contracts and effectively manage its financial structure, particularly its debt levels and cash flow from operations, will be crucial for its future performance. The track record of past financial performance and restructuring events warrants careful consideration alongside future opportunities.
| #(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 | 421 | 236 | 190 | 111 | 139 | 157 | 129 | 139 | 126 | 50 |
| Other Income | 237 | 26 | 205 | 67 | 37 | 47 | 54 | 51 | 48 | 6 |
| Total Income | 658 | 262 | 395 | 178 | 176 | 204 | 183 | 191 | 174 | 56 |
| Total Expenditure | 642 | 255 | 392 | 137 | 175 | 194 | 180 | 169 | 156 | 39 |
| Operating Profit | 15 | 8 | 3 | 41 | 1 | 10 | 3 | 22 | 18 | 17 |
| Interest | 27 | 4 | 3 | 5 | 27 | 6 | 6 | 6 | -18 | 1 |
| Depreciation | 2 | 10 | 12 | 484 | 26 | 131 | 131 | 131 | 131 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -13 | -7 | -12 | -447 | -52 | -127 | -133 | -116 | -95 | 16 |
| Provision for Tax | -6 | 4 | -6 | -1 | 9 | 0 | -3 | 0 | 1 | -2 |
| Profit After Tax | -7 | -10 | -5 | -446 | -61 | -127 | -131 | -116 | -96 | 17 |
| Adjustments | 12 | 1 | 1 | 24 | 23 | 9 | 10 | 9 | -3 | -1 |
| Profit After Adjustments | 5 | -10 | -4 | -422 | -39 | -118 | -121 | -107 | -99 | 16 |
| Adjusted Earnings Per Share | 0.6 | -1.3 | -0.6 | -57.2 | -5.3 | -16 | -16.4 | -14.4 | -13.5 | 2.2 |
| #(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 | 2599 | 1576 | 1035 | 942 | 734 | 909 | 948 | 1162 | 1164 | 677 | 552 | 444 |
| Other Income | 101 | 25 | 48 | 41 | 46 | 125 | 117 | 902 | 301 | 335 | 200 | 159 |
| Total Income | 2701 | 1602 | 1084 | 983 | 780 | 1034 | 1066 | 2064 | 1465 | 1011 | 751 | 604 |
| Total Expenditure | 1654 | 1212 | 1010 | 885 | 687 | 945 | 1012 | 1415 | 1463 | 959 | 699 | 544 |
| Operating Profit | 1047 | 390 | 74 | 98 | 93 | 89 | 54 | 649 | 2 | 52 | 53 | 60 |
| Interest | 748 | 751 | 835 | 279 | 150 | 246 | 31 | 47 | 41 | 39 | 1 | -5 |
| Depreciation | 222 | 269 | 249 | 224 | 72 | 129 | 141 | 799 | 32 | 531 | 523 | 394 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 76 | -630 | -1010 | -405 | -1099 | -276 | -108 | -197 | -71 | -518 | -471 | -328 |
| Provision for Tax | 51 | 14 | -44 | -25 | 16 | -14 | 19 | -20 | -10 | 6 | -1 | -4 |
| Profit After Tax | 25 | -644 | -966 | -381 | -1115 | -262 | -127 | -177 | -61 | -523 | -470 | -326 |
| Adjustments | -4 | -81 | 100 | 37 | 49 | 28 | 21 | 33 | 16 | 48 | 25 | 15 |
| Profit After Adjustments | 21 | -725 | -866 | -344 | -1066 | -233 | -106 | -144 | -45 | -475 | -445 | -311 |
| Adjusted Earnings Per Share | 2.8 | -98.2 | -117.3 | -46.6 | -144.4 | -31.6 | -14.4 | -19.5 | -6 | -64.4 | -60.2 | -42.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -22% | -9% | -14% |
| Operating Profit CAGR | 2% | -57% | -10% | -26% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -45% | -11% | -5% | -22% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | -24% | -16% | -12% | -7% |
| #(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 | -289 | -822 | -1768 | -2122 | -2431 | -1884 | -2088 | -1920 | -1503 | -1468 | -1879 |
| Minority's Interest | 165 | 111 | -8 | -46 | -67 | -97 | -122 | -438 | -485 | -537 | -562 |
| Borrowings | 4564 | 4764 | 4516 | 3123 | 1776 | 2391 | 2343 | 1664 | 1575 | 1456 | 1723 |
| Other Non-Current Liabilities | 314 | 248 | 266 | 240 | 378 | 461 | 464 | 230 | 331 | 543 | 358 |
| Total Current Liabilities | 3683 | 3927 | 4863 | 6463 | 5278 | 4419 | 4882 | 4527 | 4238 | 3568 | 3444 |
| Total Liabilities | 8437 | 8229 | 7869 | 7658 | 4934 | 5290 | 5478 | 4064 | 4157 | 3562 | 3084 |
| Fixed Assets | 5289 | 4791 | 4551 | 4336 | 1236 | 749 | 677 | 53 | 169 | 124 | 83 |
| Other Non-Current Assets | 1727 | 2570 | 2648 | 1356 | 2118 | 2394 | 2634 | 1523 | 1704 | 1678 | 1660 |
| Total Current Assets | 1421 | 869 | 670 | 1966 | 1581 | 2147 | 2167 | 2488 | 2284 | 1759 | 1341 |
| Total Assets | 8437 | 8229 | 7869 | 7658 | 4934 | 5290 | 5478 | 4064 | 4157 | 3562 | 3084 |
| #(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 | 2 | 131 | 63 | 44 | 33 | 81 | 65 | 95 | 82 | 39 | 60 |
| Cash Flow from Operating Activities | -301 | 683 | 571 | 190 | -587 | -405 | 244 | -241 | -256 | 85 | 204 |
| Cash Flow from Investing Activities | 466 | 107 | -2 | 3 | 2843 | 839 | -158 | 949 | 467 | 45 | -445 |
| Cash Flow from Financing Activities | -162 | -859 | -588 | -204 | -2209 | -451 | -56 | -720 | -261 | -109 | 258 |
| Net Cash Inflow / Outflow | 2 | -68 | -19 | -11 | 47 | -16 | 30 | -13 | -49 | 21 | 18 |
| Closing Cash & Cash Equivalent | 4 | 63 | 44 | 33 | 81 | 65 | 95 | 82 | 33 | 60 | 78 |
| # | 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) | 2.78 | -98.21 | -117.33 | -46.6 | -144.43 | -31.63 | -14.41 | -19.47 | -6.05 | -64.4 | -60.24 |
| CEPS(Rs) | 33.45 | -50.81 | -97.21 | -21.18 | -141.4 | -18.02 | 1.87 | 84.27 | -3.92 | 1.07 | 7.18 |
| DPS(Rs) | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -39.15 | -111.38 | -239.53 | -287.62 | -329.43 | -255.36 | -282.95 | -260.12 | -203.64 | -198.92 | -254.61 |
| Core EBITDA Margin(%) | 36.37 | 23.12 | 2.46 | 6.09 | 6.39 | -3.96 | -6.69 | -21.73 | -25.7 | -41.73 | -26.64 |
| EBIT Margin(%) | 31.72 | 7.66 | -16.91 | -13.38 | -129.26 | -3.31 | -8.13 | -12.91 | -2.53 | -70.76 | -85.22 |
| Pre Tax Margin(%) | 2.93 | -39.98 | -97.52 | -42.99 | -149.73 | -30.33 | -11.44 | -16.96 | -6.09 | -76.5 | -85.34 |
| PAT Margin (%) | 0.95 | -40.86 | -93.3 | -40.38 | -151.89 | -28.78 | -13.41 | -15.23 | -5.22 | -77.34 | -85.18 |
| Cash Profit Margin (%) | 9.5 | -23.78 | -69.28 | -16.59 | -142.14 | -14.63 | 1.45 | 53.5 | -2.49 | 1.16 | 9.6 |
| ROA(%) | 0.3 | -7.73 | -12 | -4.9 | -17.71 | -5.12 | -2.36 | -3.71 | -1.48 | -13.56 | -14.14 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 13.11 | 1.95 | -3.14 | -2.48 | -27.26 | -1.38 | -3.47 | -7.18 | -1.31 | -21.29 | -24.33 |
| Receivable days | 38.57 | 70.96 | 42.55 | 13.13 | 38.2 | 24.39 | 3.88 | 3.26 | 6.4 | 11.1 | 3.74 |
| Inventory Days | 17.14 | 21.4 | 29.14 | 31.55 | 22.93 | 8.86 | 3.91 | 1.45 | 0.91 | 1.05 | 1.17 |
| Payable days | 224.7 | 691.69 | 6496.41 | 2740.03 | 3680.55 | 0 | 0 | 186.72 | 0 | 0 | 0 |
| PER(x) | 19.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | -1.39 | -0.38 | -0.08 | -0.03 | -0 | -0.02 | -0.02 | -0.01 | -0.05 | -0.03 | -0.01 |
| Dividend Yield(%) | 0.18 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.68 | 4.43 | 6.84 | 7.52 | 5.95 | 4.63 | 4.33 | 3.4 | 3.39 | 5.22 | 6.52 |
| EV/Core EBITDA(x) | 6.66 | 17.91 | 96.03 | 72.28 | 47.04 | 47.4 | 75.98 | 6.09 | 1658.99 | 67.44 | 68.3 |
| Net Sales Growth(%) | 27.54 | -39.36 | -34.32 | -8.98 | -22.1 | 23.84 | 4.29 | 22.59 | 0.12 | -41.86 | -18.44 |
| EBIT Growth(%) | 36.64 | -85.36 | -245.05 | 27.97 | -652.54 | 96.83 | -156.28 | -94.58 | 80.38 | -1526.55 | 1.78 |
| PAT Growth(%) | 334.04 | -2710.28 | -49.98 | 60.61 | -193.03 | 76.53 | 51.4 | -39.23 | 65.69 | -761.32 | 10.18 |
| EPS Growth(%) | 680.04 | -3627.58 | -19.46 | 60.28 | -209.93 | 78.1 | 54.43 | -35.12 | 68.93 | -964.46 | 6.46 |
| Debt/Equity(x) | -23.29 | -8.21 | -3.96 | -3.33 | -1.83 | -2.25 | -2 | -2.09 | -2.6 | -2.42 | -1.95 |
| Current Ratio(x) | 0.39 | 0.22 | 0.14 | 0.3 | 0.3 | 0.49 | 0.44 | 0.55 | 0.54 | 0.49 | 0.39 |
| Quick Ratio(x) | 0.35 | 0.2 | 0.12 | 0.29 | 0.29 | 0.48 | 0.44 | 0.55 | 0.54 | 0.49 | 0.39 |
| Interest Cover(x) | 1.1 | 0.16 | -0.21 | -0.45 | -6.31 | -0.12 | -2.46 | -3.18 | -0.71 | -12.33 | -706.35 |
| Total Debt/Mcap(x) | 16.76 | 21.44 | 50.02 | 119.3 | 381.33 | 109.25 | 98.98 | 157.53 | 57.57 | 82.19 | 133.94 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -22% | -9% | -14% |
| Operating Profit CAGR | +2% | -57% | -10% | -26% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | -45% | -11% | -5% | -22% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | -24% | -16% | -12% | -7% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 | 40.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
* 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.