WEBSITE BSE:531540 NSE: MARUTI INFRA Inc. Year: 1994 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 10:39
No Notes Added Yet
1. Business Overview
Maruti Infrastructure Ltd. operates in the Construction and Real Estate sector in India. Based on its name and industry, the company is primarily involved in executing various infrastructure projects and/or undertaking real estate development. This could include constructing residential, commercial, or mixed-use properties, as well as developing public infrastructure like roads, bridges, and other civil works. The company generates revenue through contract fees for completed infrastructure projects, sales of developed real estate properties, and potentially through lease income from commercial assets. Its core business model involves acquiring projects (either through tenders, direct negotiation, or land acquisition), managing the construction process, and delivering the finished product to clients or end-users.
2. Key Segments / Revenue Mix
Without specific financial data, typical key segments for a company in this sector would include:
Infrastructure Projects: Revenue derived from executing government or private infrastructure contracts (e.g., roads, urban infrastructure, industrial parks).
Real Estate Development: Revenue from developing and selling residential apartments, commercial offices, retail spaces, or plotted developments.
A specific breakdown of revenue contribution between these segments is not available and would depend on the company's strategic focus and project pipeline at any given time.
3. Industry & Positioning
The Indian construction and real estate industry is large, highly fragmented, and cyclical. It is characterized by intense competition from a mix of large national players, regional developers, and numerous unorganized local contractors. Regulatory challenges, land acquisition complexities, and financing availability are significant industry factors. Maruti Infrastructure Ltd. is likely positioned as a regional or mid-tier player within this competitive landscape, given its name suggesting a focus on infrastructure alongside real estate. Its exact positioning (e.g., focus on specific geographies, project types, or clientele) would define its niche against larger, more diversified conglomerates and smaller, specialized firms.
4. Competitive Advantage (Moat)
For a company in this sector, durable competitive advantages (moats) are challenging to establish and maintain without significant scale, specialized expertise, or a unique business model. Potential areas where Maruti Infrastructure Ltd. might derive an advantage include:
Execution Capability & Track Record: A consistent record of timely and quality project delivery can build reputation and trust.
Local Market Knowledge & Relationships: Strong ties with local authorities, suppliers, and skilled labor, particularly in its operating regions.
Land Bank (for Real Estate): Strategic ownership of well-located land parcels can provide a cost advantage and future development pipeline.
Cost Efficiency: Ability to manage project costs effectively through efficient supply chains and operational processes.
Without specific information, it is difficult to ascertain a strong, quantifiable moat for the company; many advantages in this sector tend to be operational rather than structural.
5. Growth Drivers
Government Infrastructure Push: India's significant investment plans in roads, urban infrastructure, ports, and smart cities provide a robust pipeline for construction companies.
Urbanization & Demographic Growth: Continued migration to urban centers drives demand for residential and commercial real estate.
Affordable Housing Initiatives: Government support and demand for affordable housing projects.
Industrial & Economic Expansion: Growth in manufacturing, logistics, and services sectors drives demand for industrial parks, warehouses, and office spaces.
Interest Rate Environment: Favorable interest rates can spur real estate sales and reduce borrowing costs for projects.
6. Risks
Cyclicality of Real Estate: The real estate market is highly sensitive to economic cycles, interest rate changes, and consumer sentiment, leading to volatile demand.
Project Execution & Delays: Risks associated with timely completion, cost overruns, regulatory hurdles, land acquisition issues, and labor availability.
Regulatory & Environmental Clearances: Complex and often time-consuming approval processes can lead to project delays and cost escalations.
Raw Material Price Volatility: Fluctuations in prices of key inputs like cement, steel, and aggregates can impact project profitability.
Competition: Intense competition from both organized and unorganized players can compress margins.
Financing & Liquidity Risks: High debt levels, reliance on external financing, and challenges in securing funds can impact project viability.
7. Management & Ownership
In India, many companies in the construction and real estate sector are promoter-driven or family-owned businesses. Without specific details, it is typical to assume that Maruti Infrastructure Ltd. is managed by its promoters, who often have significant stakes in the company. The quality of management would depend on their track record in project delivery, financial discipline, corporate governance practices, and ability to navigate industry challenges. Ownership structure likely involves a significant holding by the promoter group, with the remainder potentially held by public shareholders or institutions if it is a publicly traded entity (as suggested by a ticker).
8. Outlook
The outlook for Maruti Infrastructure Ltd. is intricately linked to the broader Indian economic growth trajectory and government focus on infrastructure development. The bull case rests on India's strong demand for infrastructure and housing, driven by urbanization and government spending. A growing economy, coupled with policy support for "Housing for All" and large-scale infrastructure projects, could provide significant opportunities for consistent order inflows and project execution. The company's ability to capitalize on these trends through efficient project delivery and prudent financial management would be key.
Conversely, the bear case highlights the inherent risks of the sector: intense competition, cyclical demand, high capital intensity, and sensitivity to interest rates and regulatory changes. Potential slowdowns in economic growth, delays in government approvals, raw material price volatility, or liquidity crunches could impact project timelines, profitability, and overall financial health. The company's success will depend on its capacity to manage these risks effectively, maintain a strong balance sheet, and adapt to evolving market conditions in a highly competitive environment.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹112 Cr.
Stock P/E 58
P/B 3.9
Current Price ₹11.9
Book Value ₹ 3
Face Value 2
52W High ₹16.9
Dividend Yield 0%
52W Low ₹ 6.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 10 | 13 | 10 | 2 | 14 | 23 | 17 | 13 | 12 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 10 | 13 | 10 | 2 | 14 | 23 | 17 | 13 | 12 |
| Total Expenditure | 1 | 10 | 12 | 8 | 2 | 13 | 20 | 17 | 12 | 12 |
| Operating Profit | -0 | -0 | 1 | 2 | -0 | 1 | 3 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | 0 | 2 | -0 | 1 | 2 | 0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -0 | 0 | 2 | -0 | 0 | 2 | 0 | 0 | 0 |
| Adjustments | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | -0 | -0 | 0 | 2 | -0 | 0 | 2 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | -0 | -0 | 0 | 0.2 | -0 | 0.1 | 0.2 | 0 | 0 | 0 |
| #(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 | 22 | 17 | 14 | 22 | 29 | 32 | 33 | 26 | 35 | 38 | 51 | 65 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 22 | 18 | 14 | 22 | 30 | 32 | 33 | 26 | 35 | 39 | 51 | 65 |
| Total Expenditure | 20 | 16 | 13 | 20 | 28 | 30 | 31 | 24 | 32 | 35 | 47 | 61 |
| Operating Profit | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 6 |
| Interest | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 2 |
| Provision for Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Profit After Tax | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Adjusted Earnings Per Share | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 34% | 25% | 10% | 9% |
| Operating Profit CAGR | 0% | 26% | 15% | 7% |
| PAT CAGR | 0% | 26% | 15% | 7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | 4% | 25% | 18% |
| ROE Average | 7% | 6% | 5% | 4% |
| ROCE Average | 8% | 8% | 7% | 7% |
| #(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 | 19 | 20 | 20 | 21 | 21 | 22 | 22 | 23 | 24 | 26 | 28 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 7 | 8 | 4 | 3 | 0 | 2 | 2 | 5 | 4 | 3 |
| Other Non-Current Liabilities | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Total Current Liabilities | 8 | 4 | 6 | 4 | 8 | 13 | 13 | 19 | 28 | 27 | 38 |
| Total Liabilities | 28 | 31 | 34 | 29 | 32 | 34 | 37 | 44 | 57 | 57 | 69 |
| Fixed Assets | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Non-Current Assets | 2 | 0 | 2 | 0 | 6 | 6 | 5 | 2 | 3 | 6 | 1 |
| Total Current Assets | 25 | 30 | 31 | 28 | 26 | 27 | 32 | 41 | 52 | 50 | 67 |
| Total Assets | 28 | 31 | 34 | 29 | 32 | 34 | 37 | 44 | 57 | 57 | 69 |
| #(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 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | -3 | -5 | -1 | 3 | 2 | 5 | -1 | -0 | -2 | 2 | 3 |
| Cash Flow from Investing Activities | 0 | 0 | -0 | -0 | -1 | 0 | 1 | -0 | -0 | -0 | 0 |
| Cash Flow from Financing Activities | 3 | 5 | 1 | -3 | -1 | -4 | 1 | -1 | 2 | -2 | -3 |
| Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | 2 | 0 | -1 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 1 | 1 | 1 | 1 |
| # | 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) | 0.11 | 0.05 | 0.03 | 0.06 | 0.03 | 0.07 | 0.08 | 0.06 | 0.14 | 0.18 | 0.21 |
| CEPS(Rs) | 0.13 | 0.07 | 0.04 | 0.07 | 0.04 | 0.08 | 0.09 | 0.07 | 0.16 | 0.2 | 0.23 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.08 | 2.13 | 2.14 | 2.2 | 2.23 | 2.3 | 2.38 | 2.43 | 2.57 | 2.75 | 2.95 |
| Core EBITDA Margin(%) | 7.86 | 6.47 | 4.74 | 8.2 | 5.7 | 4.7 | 4.64 | 6.55 | 7.74 | 9.28 | 6.97 |
| EBIT Margin(%) | 7.7 | 5.78 | 4.62 | 8.72 | 6.88 | 5.79 | 5.88 | 7.17 | 7.91 | 9.58 | 7.1 |
| Pre Tax Margin(%) | 7.24 | 3.98 | 2.97 | 3.64 | 1.3 | 2.9 | 3.09 | 3.3 | 4.7 | 6.74 | 4.17 |
| PAT Margin (%) | 4.87 | 2.72 | 1.82 | 2.57 | 0.95 | 2.02 | 2.18 | 2.02 | 3.6 | 4.4 | 3.8 |
| Cash Profit Margin (%) | 5.63 | 3.64 | 2.86 | 3.08 | 1.21 | 2.4 | 2.56 | 2.69 | 4.19 | 4.98 | 4.24 |
| ROA(%) | 4.1 | 1.61 | 0.76 | 1.81 | 0.91 | 1.91 | 1.97 | 1.27 | 2.51 | 2.97 | 3.08 |
| ROE(%) | 6.19 | 2.41 | 1.23 | 2.79 | 1.34 | 3.01 | 3.24 | 2.29 | 5.41 | 6.78 | 7.22 |
| ROCE(%) | 9.17 | 4.24 | 2.25 | 6.79 | 7.23 | 6.51 | 6.44 | 5.6 | 7.17 | 8.64 | 8.19 |
| Receivable days | 41.81 | 48.05 | 9.83 | 1.69 | 26.43 | 43.85 | 29.66 | 85.28 | 141.63 | 99.71 | 96.7 |
| Inventory Days | 337.9 | 509.45 | 766.1 | 449.19 | 283.29 | 201.7 | 198.06 | 313.01 | 265.58 | 308.18 | 274.64 |
| Payable days | 153.45 | 156.81 | 55.51 | 64.59 | 115.8 | 121.18 | 196 | 198.61 | 169.91 | 284.57 | 223.08 |
| PER(x) | 22.23 | 49.45 | 131.41 | 51.24 | 85.04 | 29.92 | 42.45 | 142.27 | 78.21 | 120.61 | 61.45 |
| Price/Book(x) | 1.22 | 1.18 | 1.61 | 1.41 | 1.13 | 0.89 | 1.35 | 3.22 | 4.12 | 7.91 | 4.28 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.13 | 1.72 | 2.96 | 1.64 | 1.02 | 0.77 | 1.1 | 3.29 | 3.31 | 5.71 | 2.67 |
| EV/Core EBITDA(x) | 13.33 | 25.69 | 52.24 | 17.79 | 14.23 | 12.39 | 17.6 | 41.95 | 39.01 | 56.16 | 35.39 |
| Net Sales Growth(%) | 160.26 | -20.27 | -22.61 | 63.59 | 32.43 | 8.34 | 2.68 | -21.66 | 37.94 | 9.13 | 32.13 |
| EBIT Growth(%) | 115.1 | -40.13 | -38.21 | 208.86 | 4.45 | -8.86 | 4.36 | -4.45 | 52.06 | 32.23 | -2.05 |
| PAT Growth(%) | 122.69 | -55.4 | -48.36 | 131.61 | -50.87 | 128.84 | 11.04 | -27.33 | 145.7 | 33.34 | 14.16 |
| EPS Growth(%) | 78.66 | -55.4 | -48.36 | 131.61 | -50.87 | 128.84 | 11.03 | -27.32 | 145.69 | 33.32 | 14.15 |
| Debt/Equity(x) | 0.06 | 0.35 | 0.42 | 0.37 | 0.31 | 0.34 | 0.38 | 0.52 | 0.78 | 0.64 | 0.65 |
| Current Ratio(x) | 3.01 | 6.8 | 5.44 | 6.96 | 3.17 | 2.14 | 2.38 | 2.17 | 1.89 | 1.86 | 1.75 |
| Quick Ratio(x) | 0.63 | 0.35 | 0.56 | 0.44 | 0.82 | 0.89 | 0.93 | 0.88 | 0.92 | 0.44 | 0.75 |
| Interest Cover(x) | 16.68 | 3.21 | 2.8 | 1.72 | 1.23 | 2.01 | 2.1 | 1.85 | 2.47 | 3.38 | 2.42 |
| Total Debt/Mcap(x) | 0.05 | 0.3 | 0.26 | 0.26 | 0.28 | 0.38 | 0.28 | 0.16 | 0.19 | 0.08 | 0.15 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 | 52.31 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 | 47.69 |
| 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 | 0.65 | 0.65 | 0.65 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.6 | 0.6 | 0.6 | 4.47 | 4.47 | 4.47 | 4.47 | 4.47 | 4.47 | 4.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 1.25 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
* The pros and cons are machine generated.
You May Also Know About
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.