Engineering - Construction · Founded 1996 · www.ntbcl.com · BSE 532481 · NSE NOIDA-TOLL B · ISIN INE781B01015
No Notes Added Yet
Business
Noida Toll Bridge Company Ltd. (NTBCL) is an Indian infrastructure company whose core business was the development, operation, and maintenance of the Delhi-Noida Direct (DND) Flyway, a key arterial road connecting Delhi and Noida. The company's business model historically revolved around collecting tolls from vehicles using the DND Flyway under a Build-Operate-Transfer (BOT) concession model, making money primarily from these toll revenues. However, following an Allahabad High Court order in October 2016 (subsequently upheld by the Supreme Court), toll collection on the DND Flyway was suspended, significantly impacting its revenue generation.
Revenue Mix
Historically, the company operated as a single-segment business, with virtually 100% of its revenues derived from toll collection on the DND Flyway. Post the 2016 court order, the company's revenue generation from its primary business activity has been severely impacted, essentially reduced to near zero from toll operations. Any residual revenue would be minor and likely from other operational aspects or past investments.
Industry
NTBCL operates within the infrastructure development and operations industry, specifically in the road and bridge concession sub-sector. The industry involves securing concessions from government bodies to build, operate, and maintain infrastructure assets, often recovering costs through tolls. While new project concessions can be competitive, an operational toll road typically enjoys a geographical monopoly for that specific stretch. NTBCL was a single-asset company, holding the exclusive concession for the DND Flyway. Its positioning is currently precarious due to the suspension of toll collection, making it an anomaly in the sector, as its primary revenue stream is legally blocked.
MOAT
Historically, NTBCL possessed a significant competitive advantage, primarily a geographical monopoly on a critical connectivity route (DND Flyway) between Delhi and Noida. This created a high barrier to entry for alternative direct routes and convenience for commuters. However, this "moat" has been severely eroded, if not completely breached, by the judicial order making the flyway toll-free. The company's ability to monetize this strategically important asset, which was its primary moat, is currently non-existent.
Growth Drivers
Given the current operational status, the primary and almost sole growth driver for NTBCL would be a favorable resolution of the ongoing legal disputes. This includes:
A Supreme Court verdict that allows the re-instatement of toll collection on the DND Flyway.
A comprehensive settlement or compensation package from the government or relevant authorities for the losses incurred due to the toll suspension.
Future opportunities for the company would be contingent on such a resolution or potential diversification, which has not been a historical focus.
Risks
Legal & Regulatory Risk: This is the most significant risk. The ongoing uncertainty regarding the Supreme Court's final verdict on toll collection and the potential for a permanent toll-free status.
Revenue Risk: Near-zero revenue generation since 2016 due to toll suspension, impacting financial viability and ability to meet operational expenses and debt obligations.
Financial Risk: Deterioration of financial health, potential for defaults, and challenges in sustaining operations without an active revenue stream.
Single Asset Concentration: Over-reliance on a single infrastructure asset (DND Flyway) makes the company highly vulnerable to issues affecting that asset.
Political & Public Sentiment Risk: Infrastructure projects, especially toll roads, can be sensitive to public sentiment and political interference, which can influence legal and policy decisions.
Management & Ownership
Noida Toll Bridge Company Ltd. is promoted by the Infrastructure Leasing & Financial Services (IL&FS) Group, which historically had a significant stake and influence. The management team has been responsible for operating and maintaining a vital piece of infrastructure for many years. The ownership structure includes the promoter group (historically IL&FS), institutional investors, and public shareholders. The ongoing legal challenges have severely tested management's ability to navigate complex regulatory and legal environments.
Outlook
The outlook for Noida Toll Bridge Company Ltd. is critically tied to the outcome of the protracted legal battle surrounding the DND Flyway's toll collection.
Bull Case: A favorable Supreme Court verdict allowing the re-instatement of tolls or a substantial, fair compensation package from the government would unlock the value of its core asset, restore its revenue stream, and potentially lead to a recovery in its financial position.
Bear Case: A final Supreme Court decision upholding the toll-free status without adequate compensation would leave the company with a non-revenue-generating asset, leading to continued financial distress and challenges in long-term viability.
In summary, the company operates in an environment of extreme uncertainty, with its future solvency and operational status hanging on a judicial decision regarding its primary and only significant asset.
| #(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 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 |
| Other Income | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 13 | 1 | 1 |
| Total Income | 11 | 11 | 11 | 10 | 11 | 11 | 12 | 23 | 13 | 13 |
| Total Expenditure | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 7 |
| Operating Profit | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 16 | 4 | 6 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 9 | 9 | 9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -232 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -5 | -5 | -6 | -237 | 4 | 4 | 4 | 16 | 4 | 5 |
| Provision for Tax | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | -5 | -5 | -6 | -237 | 4 | 4 | 4 | 15 | 4 | 5 |
| Adjustments | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | -5 | -5 | -6 | -237 | 4 | 4 | 4 | 15 | 4 | 5 |
| Adjusted Earnings Per Share | -0.3 | -0.3 | -0.3 | -12.7 | 0.2 | 0.2 | 0.2 | 0.8 | 0.2 | 0.3 |
| #(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 | 130 | 87 | 16 | 20 | 25 | 13 | 16 | 24 | 21 | 40 | 43 | 44 |
| Other Income | 3 | 3 | 1 | 0 | 5 | 1 | 1 | 3 | 3 | 3 | 16 | 16 |
| Total Income | 133 | 90 | 18 | 21 | 30 | 14 | 17 | 27 | 24 | 43 | 59 | 61 |
| Total Expenditure | 37 | 43 | 26 | 25 | 18 | 12 | 16 | 21 | 17 | 27 | 31 | 32 |
| Operating Profit | 96 | 47 | -8 | -5 | 12 | 2 | 1 | 6 | 7 | 16 | 28 | 30 |
| Interest | 3 | 6 | 7 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 32 | 38 | 42 | 43 | 42 | 42 | 42 | 41 | 39 | 27 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -232 | 0 | 0 |
| Profit Before Tax | 61 | 3 | -57 | -56 | -30 | -40 | -41 | -35 | -32 | -244 | 27 | 29 |
| Provision for Tax | -37 | 1 | 1 | -20 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Tax | 98 | 2 | -58 | -36 | -30 | -40 | -41 | -35 | -32 | -244 | 27 | 28 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 98 | 2 | -58 | -36 | -30 | -40 | -41 | -35 | -32 | -244 | 27 | 28 |
| Adjusted Earnings Per Share | 5.2 | 0.1 | -3.1 | -1.9 | -1.6 | -2.1 | -2.2 | -1.9 | -1.7 | -13.1 | 1.5 | 1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 21% | 27% | -10% |
| Operating Profit CAGR | 75% | 67% | 70% | -12% |
| PAT CAGR | 0% | 0% | 0% | -12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | -24% | -12% | -16% |
| ROE Average | 0% | -104% | -68% | -33% |
| ROCE Average | 163% | -9% | -10% | -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 | 508 | 477 | 419 | 383 | 352 | 313 | 271 | 236 | 204 | -40 | -13 |
| Minority's Interest | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Borrowings | 39 | 45 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 32 | 38 | 43 | 34 | 35 | 7 | 7 | 19 | 19 | 19 | 19 |
| Total Current Liabilities | 55 | 34 | 60 | 98 | 94 | 124 | 125 | 127 | 124 | 103 | 100 |
| Total Liabilities | 634 | 593 | 557 | 515 | 481 | 444 | 403 | 382 | 348 | 82 | 107 |
| Fixed Assets | 553 | 518 | 497 | 466 | 424 | 382 | 341 | 300 | 262 | 2 | 3 |
| Other Non-Current Assets | 15 | 54 | 36 | 24 | 24 | 24 | 24 | 24 | 27 | 27 | 3 |
| Total Current Assets | 66 | 22 | 23 | 25 | 33 | 38 | 38 | 58 | 59 | 53 | 100 |
| Total Assets | 634 | 593 | 557 | 515 | 481 | 444 | 403 | 382 | 348 | 82 | 107 |
| #(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 | 5 | 26 | 1 | 0 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Cash Flow from Operating Activities | 71 | 33 | -3 | 1 | 10 | -1 | 3 | 24 | -4 | 15 | 37 |
| Cash Flow from Investing Activities | -13 | -32 | 2 | 0 | -9 | -0 | -2 | -24 | 3 | 9 | -39 |
| Cash Flow from Financing Activities | -38 | -27 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -24 | -0 |
| Net Cash Inflow / Outflow | 21 | -26 | -1 | 1 | 1 | -2 | 1 | 0 | -1 | 1 | -1 |
| Closing Cash & Cash Equivalent | 26 | 1 | 0 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 0 |
| # | 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) | 5.24 | 0.12 | -3.11 | -1.93 | -1.63 | -2.14 | -2.22 | -1.89 | -1.7 | -13.12 | 1.46 |
| CEPS(Rs) | 6.98 | 2.16 | -0.84 | 0.4 | 0.62 | 0.1 | 0.04 | 0.33 | 0.37 | -11.64 | 1.5 |
| DPS(Rs) | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 27.29 | 25.59 | 22.49 | 20.56 | 18.93 | 16.79 | 14.57 | 12.68 | 10.98 | -2.14 | -0.68 |
| Core EBITDA Margin(%) | 71.35 | 50.76 | -58.25 | -24.22 | 27.48 | 9.5 | -1.96 | 12.66 | 18.04 | 32.03 | 28.1 |
| EBIT Margin(%) | 48.78 | 10.77 | -309.29 | -235.21 | -122.89 | -308.9 | -254.84 | -147.97 | -151.91 | -616.21 | 63.62 |
| Pre Tax Margin(%) | 46.69 | 4 | -352.31 | -274.64 | -122.99 | -308.98 | -255 | -148.07 | -151.95 | -616.22 | 63.62 |
| PAT Margin (%) | 74.8 | 2.62 | -355.55 | -176.14 | -122.99 | -308.98 | -255 | -148.09 | -151.95 | -616.13 | 63.54 |
| Cash Profit Margin (%) | 99.59 | 46.23 | -95.86 | 36.42 | 47.03 | 14.75 | 4.66 | 25.63 | 33.02 | -547.01 | 65.26 |
| ROA(%) | 15.11 | 0.37 | -10.07 | -6.7 | -6.1 | -8.64 | -9.72 | -8.95 | -8.68 | -113.75 | 28.93 |
| ROE(%) | 19.35 | 0.46 | -12.93 | -8.95 | -8.26 | -12.02 | -14.09 | -13.84 | -14.37 | -296.63 | 0 |
| ROCE(%) | 11.87 | 1.73 | -9.94 | -10.29 | -6.98 | -10.01 | -11.46 | -10.95 | -11.03 | -178.1 | 163.21 |
| Receivable days | 7.13 | 18.61 | 138.79 | 128.57 | 96.71 | 236.06 | 214.22 | 70.36 | 26.09 | 14.27 | 17.85 |
| Inventory Days | 0.75 | 2.07 | 18.54 | 13.32 | 8.48 | 11.44 | 5.5 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 4.27 | 91.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.01 |
| Price/Book(x) | 0.82 | 0.44 | 0.53 | 0.27 | 0.14 | 0.36 | 0.51 | 0.53 | 0.67 | -1.24 | -4.33 |
| Dividend Yield(%) | 13.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.28 | 3.02 | 17.37 | 8.27 | 4.18 | 12.93 | 11.76 | 6.35 | 7.88 | 1.46 | 0.28 |
| EV/Core EBITDA(x) | 4.46 | 5.55 | -35.01 | -36.5 | 8.86 | 87.18 | 243.9 | 24.65 | 23.83 | 3.68 | 0.43 |
| Net Sales Growth(%) | 5.79 | -33.28 | -81.3 | 25.1 | 21.26 | -47.63 | 24.79 | 47.02 | -12.18 | 90.21 | 8.17 |
| EBIT Growth(%) | -30.9 | -85.27 | -636.94 | 4.86 | 36.64 | -31.64 | -2.95 | 14.63 | 9.84 | -671.6 | 111.17 |
| PAT Growth(%) | 22.37 | -97.66 | -2635.42 | 38.02 | 15.33 | -31.56 | -2.99 | 14.62 | 9.88 | -671.27 | 111.15 |
| EPS Growth(%) | 22.37 | -97.66 | -2632.96 | 37.91 | 15.4 | -30.98 | -3.84 | 14.77 | 9.86 | -669.75 | 111.13 |
| Debt/Equity(x) | 0.08 | 0.12 | 0.15 | 0.18 | 0.19 | 0.21 | 0.25 | 0.28 | 0.33 | -1.08 | -3.41 |
| Current Ratio(x) | 1.21 | 0.64 | 0.38 | 0.25 | 0.35 | 0.3 | 0.3 | 0.46 | 0.47 | 0.51 | 1.01 |
| Quick Ratio(x) | 1.21 | 0.62 | 0.37 | 0.25 | 0.35 | 0.3 | 0.3 | 0.46 | 0.47 | 0.51 | 1.01 |
| Interest Cover(x) | 23.38 | 1.59 | -7.19 | -5.96 | -1259.13 | -3916.15 | -1593.93 | -1487.52 | -4006.46 | 0 | 0 |
| Total Debt/Mcap(x) | 0.1 | 0.26 | 0.28 | 0.66 | 1.34 | 0.59 | 0.48 | 0.53 | 0.48 | 0.87 | 0.79 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 |
| FII | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 6.05 | 6 | 6 | 6 | 6 | 6 | 5.97 | 5.97 | 5.97 | 5.96 |
| Public | 67.58 | 67.63 | 67.61 | 67.63 | 67.63 | 67.63 | 67.66 | 67.66 | 67.66 | 67.67 |
| 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 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 1.13 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.11 | 1.11 | 1.11 | 1.11 |
| Public | 12.58 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.6 | 12.6 | 12.6 | 12.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +21% | +27% | -10% |
| Operating Profit CAGR | +75% | +67% | +70% | -12% |
| PAT CAGR | — | — | — | -12% |
| Share Price CAGR | -17% | -24% | -12% | -16% |
| ROE Average | 0% | -104% | -68% | -33% |
| ROCE Average | +163% | -9% | -10% | -7% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 | 26.37 |
| FII | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 6.05 | 6 | 6 | 6 | 6 | 6 | 5.97 | 5.97 | 5.97 | 5.96 |
| Public | 67.58 | 67.63 | 67.61 | 67.63 | 67.63 | 67.63 | 67.66 | 67.66 | 67.66 | 67.67 |
| 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 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 1.13 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.11 | 1.11 | 1.11 | 1.11 |
| Public | 12.58 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.6 | 12.6 | 12.6 | 12.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 |
* 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.