Engineering - Construction · Founded 1999 · www.pncinfratech.com · BSE 539150 · NSE PNCINFRA · ISIN INE195J01029
No Notes Added Yet
Business
PNC Infratech Ltd. is an Indian infrastructure development company primarily engaged in the Engineering, Procurement, and Construction (EPC) of highways, roads, bridges, and other civil construction projects. The company's core business model involves securing government contracts, predominantly from the National Highways Authority of India (NHAI) and state governments. It operates across various models, including:
EPC (Engineering, Procurement, and Construction): Where it is responsible for the entire project lifecycle from design to commissioning, earning revenue upon project completion milestones.
HAM (Hybrid Annuity Model): A hybrid of BOT and EPC, where PNC finances a portion of the project cost and receives annuity payments from the government over a concession period (typically 15 years) after project completion. This model involves less traffic risk than traditional BOT.
BOT (Build-Operate-Transfer): Where PNC builds, operates, and collects tolls from users for a concession period, bearing the traffic risk.
The company makes money by executing these projects, receiving payments for EPC contracts, and earning annuities/tolls from HAM/BOT projects.
Revenue Mix
PNC Infratech's revenue is overwhelmingly dominated by the Roads and Highways segment, which includes the construction of national and state highways, expressways, bridges, and flyovers. While the company has also diversified into other infrastructure projects like industrial area development, airport runways, and water supply projects, the primary revenue driver remains road infrastructure. Specific revenue contribution percentages are not provided here to avoid fabrication, but historically, roads and highways contribute the vast majority of its top line.
Industry
The company operates within the highly competitive Indian infrastructure sector, which is heavily reliant on government spending and policy initiatives. The industry is characterized by high capital intensity, long project gestation periods, and significant regulatory oversight. PNC Infratech is positioned as a mid-to-large-sized player with a strong regional presence, particularly in states like Uttar Pradesh, Madhya Pradesh, and Rajasthan. It competes with a range of players, from large conglomerates to smaller regional contractors, and is known for its consistent track record of timely project execution and quality, which helps in securing new government contracts.
MOAT
PNC Infratech's competitive advantages primarily stem from:
Proven Execution Capability: A consistent track record of completing projects on time and often within budget, which is crucial for winning repeat business and maintaining strong relationships with government clients (e.g., NHAI).
Technical Expertise: Specialization in complex road and highway construction, including difficult terrains and structures.
Operational Efficiency: Ability to manage large-scale projects efficiently, controlling costs, and utilizing equipment effectively.
Financial Prudence: Historically managed its balance sheet effectively, which provides the necessary financial strength to bid for capital-intensive HAM projects and withstand industry-specific working capital demands.
Growth Drivers
Key factors that can drive PNC Infratech's growth over the next 3-5 years include:
Government Focus on Infrastructure: Continued strong government impetus and budgetary allocations towards infrastructure development (e.g., Bharatmala Pariyojana, National Infrastructure Pipeline, increased Union Budget outlays for roads).
Healthy Order Book: Conversion of its existing robust order book into revenue and securing new high-value EPC and HAM projects.
Diversification into Allied Segments: Gradual expansion into related infrastructure segments such as water supply, airport infrastructure, and other civil construction works can open new revenue streams.
Asset Monetization: Potential for monetizing operational HAM/BOT assets to free up capital for new project investments, enhancing financial flexibility.
Risks
Project Execution Risks: Delays in land acquisition, environmental clearances, regulatory approvals, or unforeseen geological challenges can lead to project cost overruns and delays.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like bitumen, cement, and steel can impact project profitability, especially for fixed-price EPC contracts.
Intense Competition: The Indian infrastructure sector is highly competitive, potentially leading to aggressive bidding and pressure on profit margins.
Working Capital Management: HAM projects require significant initial equity and efficient working capital until annuities commence. Delays in annuity payments or claims can strain liquidity.
Regulatory & Policy Risks: Changes in government policies, environmental regulations, or taxation can adversely affect project viability and future prospects.
Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for HAM projects, impacting their financial attractiveness.
Management & Ownership
PNC Infratech is a promoter-led company with key promoters including Mr. Yogeswara Narain Singh, Mr. Naveen Kumar Jain, and Mr. Chakresh Kumar Jain, who have significant experience in the infrastructure sector. The management team is generally perceived to be experienced, with a focus on operational efficiency and timely project delivery. Promoter holding typically represents a significant stake in the company, aligning their interests with long-term shareholder value creation.
Outlook
PNC Infratech is well-positioned to benefit from India's sustained push for infrastructure development, particularly in the roads and highways sector. Its proven execution capabilities, established relationships with government agencies, and a healthy order book provide strong revenue visibility and a foundation for growth. The company's focus on the HAM model, which offers more predictable annuity revenues, helps de-risk its future earnings compared to pure BOT projects. However, the company operates in an inherently risky sector. Challenges such as intense competition, raw material price volatility, the need for efficient working capital management, and potential project delays due to external factors like land acquisition or regulatory hurdles are persistent. While the overall growth trajectory for the Indian infrastructure sector appears robust, PNC's ability to consistently win new projects, execute efficiently, and manage its financial leverage will be critical to its continued success.
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 | 2047 | 2600 | 2168 | 1427 | 1470 | 1704 | 1423 | 1128 | 1201 | 1617 |
| Other Income | 17 | 24 | 30 | 37 | 42 | 63 | 31 | 32 | 38 | 41 |
| Total Income | 2063 | 2624 | 2198 | 1464 | 1512 | 1767 | 1454 | 1159 | 1238 | 1658 |
| Total Expenditure | 1615 | 1864 | 1199 | 1071 | 1091 | 1342 | 1055 | 875 | 962 | 1340 |
| Operating Profit | 449 | 760 | 999 | 393 | 421 | 425 | 398 | 285 | 277 | 319 |
| Interest | 169 | 183 | 190 | 204 | 224 | 233 | 187 | 129 | 128 | 137 |
| Depreciation | 44 | 44 | 40 | 40 | 74 | 41 | 31 | 26 | 30 | 35 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 322 | 163 | -1 | 8 |
| Profit Before Tax | 235 | 533 | 768 | 149 | 124 | 151 | 502 | 292 | 118 | 155 |
| Provision for Tax | 50 | 137 | 193 | 66 | 42 | 76 | 71 | 77 | 41 | 47 |
| Profit After Tax | 185 | 396 | 575 | 83 | 81 | 75 | 431 | 216 | 77 | 108 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 185 | 396 | 575 | 83 | 81 | 75 | 431 | 216 | 77 | 108 |
| Adjusted Earnings Per Share | 7.2 | 15.4 | 22.4 | 3.3 | 3.2 | 2.9 | 16.8 | 8.4 | 3 | 4.2 |
| #(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 | 1861 | 2837 | 2252 | 2411 | 3774 | 5603 | 5788 | 7208 | 7956 | 8650 | 6769 | 5369 |
| Other Income | 12 | 25 | 41 | 24 | 47 | 176 | 107 | 92 | 81 | 91 | 174 | 142 |
| Total Income | 1873 | 2862 | 2293 | 2436 | 3821 | 5778 | 5895 | 7300 | 8037 | 8741 | 6942 | 5509 |
| Total Expenditure | 1581 | 2214 | 1628 | 1642 | 2768 | 4275 | 4366 | 5677 | 6356 | 6655 | 4705 | 4232 |
| Operating Profit | 292 | 647 | 665 | 793 | 1053 | 1503 | 1529 | 1623 | 1681 | 2086 | 2238 | 1279 |
| Interest | 93 | 257 | 310 | 309 | 348 | 439 | 426 | 425 | 470 | 660 | 852 | 581 |
| Depreciation | 60 | 213 | 242 | 262 | 346 | 351 | 363 | 390 | 253 | 177 | 195 | 122 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 492 |
| Profit Before Tax | 139 | 164 | 92 | 216 | 360 | 719 | 740 | 806 | 957 | 1249 | 1192 | 1067 |
| Provision for Tax | 48 | -44 | -26 | -27 | 8 | 169 | 247 | 226 | 299 | 339 | 376 | 236 |
| Profit After Tax | 91 | 209 | 118 | 243 | 351 | 550 | 493 | 580 | 658 | 909 | 815 | 832 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 91 | 209 | 118 | 243 | 351 | 550 | 497 | 580 | 658 | 909 | 815 | 832 |
| Adjusted Earnings Per Share | 4.6 | 8.1 | 4.6 | 9.5 | 13.7 | 21.4 | 19.4 | 22.6 | 25.7 | 35.4 | 31.8 | 32.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -22% | -2% | 4% | 14% |
| Operating Profit CAGR | 7% | 11% | 8% | 23% |
| PAT CAGR | -10% | 12% | 8% | 25% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | -12% | -3% | 6% |
| ROE Average | 15% | 17% | 17% | 17% |
| ROCE Average | 14% | 15% | 16% | 15% |
| #(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 | 871 | 1358 | 1461 | 1689 | 2024 | 2554 | 3053 | 3628 | 4285 | 5185 | 5989 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 |
| Borrowings | 1307 | 1571 | 1673 | 1843 | 2515 | 3246 | 3735 | 4337 | 5559 | 7264 | 8708 |
| Other Non-Current Liabilities | 260 | 1374 | 1231 | 1217 | 1367 | 1315 | 1111 | 959 | 884 | 914 | 975 |
| Total Current Liabilities | 660 | 532 | 738 | 977 | 1143 | 1216 | 1636 | 1715 | 1904 | 2247 | 2366 |
| Total Liabilities | 3097 | 4835 | 5104 | 5725 | 7049 | 8332 | 9534 | 10639 | 12632 | 15610 | 18037 |
| Fixed Assets | 683 | 2447 | 2405 | 2279 | 2234 | 1978 | 1797 | 1482 | 1291 | 1159 | 992 |
| Other Non-Current Assets | 1697 | 1401 | 1541 | 2036 | 2876 | 3970 | 4927 | 6269 | 8118 | 9788 | 11619 |
| Total Current Assets | 713 | 987 | 1158 | 1411 | 1940 | 2384 | 2810 | 2887 | 3224 | 4663 | 5426 |
| Total Assets | 3097 | 4835 | 5104 | 5725 | 7049 | 8332 | 9534 | 10639 | 12632 | 15610 | 18037 |
| #(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 | 116 | 25 | 66 | 15 | 144 | 297 | 846 | 847 | 521 | 415 | 1002 |
| Cash Flow from Operating Activities | 247 | 94 | 285 | 591 | 197 | 525 | 190 | -499 | -1454 | -231 | -56 |
| Cash Flow from Investing Activities | -968 | -170 | -202 | -252 | -444 | -230 | -252 | 25 | 343 | -250 | -261 |
| Cash Flow from Financing Activities | 647 | 117 | -135 | -211 | 400 | 254 | 63 | 148 | 1005 | 1067 | 456 |
| Net Cash Inflow / Outflow | -74 | 41 | -51 | 129 | 153 | 549 | 1 | -326 | -106 | 586 | 139 |
| Closing Cash & Cash Equivalent | 41 | 66 | 15 | 144 | 297 | 846 | 847 | 521 | 415 | 1002 | 1141 |
| # | 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) | 4.59 | 8.13 | 4.61 | 9.47 | 13.7 | 21.43 | 19.39 | 22.62 | 25.67 | 35.45 | 31.79 |
| CEPS(Rs) | 7.62 | 16.43 | 14.03 | 19.68 | 27.2 | 35.11 | 33.36 | 37.84 | 35.54 | 42.34 | 39.37 |
| DPS(Rs) | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 |
| Book NAV/Share(Rs) | 43.56 | 52.93 | 56.95 | 65.83 | 78.91 | 99.57 | 119.01 | 141.42 | 167.03 | 202.11 | 233.46 |
| Core EBITDA Margin(%) | 15.04 | 21.94 | 27.71 | 31.89 | 26.67 | 23.69 | 24.57 | 21.24 | 20.11 | 23.06 | 30.5 |
| EBIT Margin(%) | 12.45 | 14.87 | 17.87 | 21.8 | 18.75 | 20.68 | 20.15 | 17.08 | 17.94 | 22.07 | 30.19 |
| Pre Tax Margin(%) | 7.48 | 5.79 | 4.09 | 8.97 | 9.53 | 12.84 | 12.78 | 11.18 | 12.03 | 14.44 | 17.6 |
| PAT Margin (%) | 4.91 | 7.36 | 5.25 | 10.08 | 9.31 | 9.81 | 8.51 | 8.05 | 8.28 | 10.51 | 12.05 |
| Cash Profit Margin (%) | 8.15 | 14.85 | 15.98 | 20.93 | 18.49 | 16.08 | 14.79 | 13.47 | 11.46 | 12.56 | 14.92 |
| ROA(%) | 3.57 | 5.26 | 2.38 | 4.49 | 5.5 | 7.15 | 5.51 | 5.75 | 5.66 | 6.44 | 4.85 |
| ROE(%) | 11.59 | 18.76 | 8.39 | 15.43 | 18.93 | 24.02 | 17.57 | 17.37 | 16.64 | 19.21 | 14.6 |
| ROCE(%) | 10.79 | 15.16 | 12.63 | 14.86 | 16.63 | 21.32 | 17.52 | 15.74 | 15.05 | 16.07 | 14.32 |
| Receivable days | 44.73 | 43.42 | 86.13 | 94.37 | 53.86 | 26.17 | 21.34 | 26.8 | 40.48 | 57.64 | 77.85 |
| Inventory Days | 32.1 | 29.52 | 31.59 | 24.92 | 28.01 | 21.85 | 19.58 | 21.13 | 28.56 | 32.27 | 43.84 |
| Payable days | 58.71 | 62.98 | 104.39 | 160.84 | 118.99 | 80.61 | 97.74 | 70.9 | 65.57 | 88.95 | 163.34 |
| PER(x) | 0 | 12.96 | 25.52 | 18.53 | 11.13 | 4.44 | 13.28 | 11.47 | 11.25 | 12.3 | 7.96 |
| Price/Book(x) | 0 | 1.99 | 2.07 | 2.67 | 1.93 | 0.96 | 2.16 | 1.83 | 1.73 | 2.16 | 1.08 |
| Dividend Yield(%) | 0 | 0.47 | 0.42 | 0.28 | 0.33 | 0.53 | 0.19 | 0.19 | 0.17 | 0.14 | 0.24 |
| EV/Net Sales(x) | 0.91 | 1.5 | 2.17 | 2.63 | 1.66 | 0.9 | 1.7 | 1.48 | 1.63 | 2.06 | 2.1 |
| EV/Core EBITDA(x) | 5.79 | 6.56 | 7.34 | 7.99 | 5.96 | 3.35 | 6.44 | 6.58 | 7.72 | 8.55 | 6.34 |
| Net Sales Growth(%) | 36.83 | 52.44 | -20.6 | 7.06 | 56.52 | 48.44 | 3.3 | 24.54 | 10.38 | 8.72 | -21.75 |
| EBIT Growth(%) | 58.6 | 82.06 | -7.36 | 30.64 | 34.62 | 63.88 | 0.64 | 5.62 | 15.91 | 33.76 | 7.02 |
| PAT Growth(%) | 80.28 | 128.59 | -46.54 | 105.45 | 44.59 | 56.81 | -10.41 | 17.82 | 13.44 | 38.12 | -10.34 |
| EPS Growth(%) | 65.43 | 77.35 | -43.32 | 105.45 | 44.59 | 56.5 | -9.55 | 16.65 | 13.49 | 38.12 | -10.33 |
| Debt/Equity(x) | 1.95 | 1.21 | 1.3 | 1.2 | 1.37 | 1.38 | 1.37 | 1.32 | 1.46 | 1.55 | 1.56 |
| Current Ratio(x) | 1.08 | 1.86 | 1.57 | 1.44 | 1.7 | 1.96 | 1.72 | 1.68 | 1.69 | 2.08 | 2.29 |
| Quick Ratio(x) | 0.74 | 1.41 | 1.36 | 1.26 | 1.34 | 1.74 | 1.5 | 1.4 | 1.29 | 1.73 | 1.93 |
| Interest Cover(x) | 2.5 | 1.64 | 1.3 | 1.7 | 2.03 | 2.64 | 2.74 | 2.9 | 3.04 | 2.89 | 2.4 |
| Total Debt/Mcap(x) | 0 | 0.61 | 0.63 | 0.45 | 0.71 | 1.44 | 0.63 | 0.72 | 0.85 | 0.72 | 1.44 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 |
| FII | 10.98 | 11.85 | 10.83 | 10.05 | 6.95 | 7.1 | 7.13 | 6.99 | 6.95 | 7.17 |
| DII | 27.24 | 26.96 | 26.36 | 25.5 | 26.61 | 26.26 | 25.9 | 26.51 | 26.21 | 24.55 |
| Public | 5.72 | 5.13 | 6.74 | 8.38 | 10.37 | 10.57 | 10.9 | 10.43 | 10.77 | 12.21 |
| 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 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 |
| FII | 2.82 | 3.04 | 2.78 | 2.58 | 1.78 | 1.82 | 1.83 | 1.79 | 1.78 | 1.84 |
| DII | 6.99 | 6.92 | 6.76 | 6.54 | 6.83 | 6.74 | 6.64 | 6.8 | 6.72 | 6.3 |
| Public | 1.47 | 1.32 | 1.73 | 2.15 | 2.66 | 2.71 | 2.8 | 2.68 | 2.76 | 3.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -22% | -2% | +4% | +14% |
| Operating Profit CAGR | +7% | +11% | +8% | +23% |
| PAT CAGR | -10% | +12% | +8% | +25% |
| Share Price CAGR | -27% | -12% | -3% | +6% |
| ROE Average | +15% | +17% | +17% | +17% |
| ROCE Average | +14% | +15% | +16% | +15% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 |
| FII | 10.98 | 11.85 | 10.83 | 10.05 | 6.95 | 7.1 | 7.13 | 6.99 | 6.95 | 7.17 |
| DII | 27.24 | 26.96 | 26.36 | 25.5 | 26.61 | 26.26 | 25.9 | 26.51 | 26.21 | 24.55 |
| Public | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 | 43.93 |
| 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 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 |
| FII | 2.82 | 3.04 | 2.78 | 2.58 | 1.78 | 1.82 | 1.83 | 1.79 | 1.78 | 1.84 |
| DII | 6.99 | 6.92 | 6.76 | 6.54 | 6.83 | 6.74 | 6.64 | 6.8 | 6.72 | 6.3 |
| Public | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 |
* 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.