Engineering - Construction · Founded 1988 · www.sadbhaveng.com · BSE 532710 · NSE SADBHAV ENGG · ISIN INE226H01026
No Notes Added Yet
Business
Sadbhav Engineering Ltd. is an Indian engineering, procurement, and construction (EPC) company primarily focused on infrastructure development. Its core business involves constructing major infrastructure projects such as roads, highways, bridges, irrigation canals, dams, and mining projects. The company operates largely as a contractor for government agencies (like NHAI, Ministry of Road Transport & Highways, and state PWDs) and, to a lesser extent, for private clients. It makes money by bidding for and executing these EPC contracts, earning revenue based on project milestones and completion.
Revenue Mix
Sadbhav Engineering primarily operates within a single core segment: infrastructure EPC. Within this, the major revenue contributors are:
Roads & Highways (EPC): Construction of national and state highways, expressways, and bridges under EPC or Hybrid Annuity Model (HAM) frameworks (where Sadbhav acts as the EPC contractor for its own or JV SPVs). This constitutes the dominant portion of its revenue.
Irrigation Projects: Construction of canals, dams, and related water infrastructure.
Mining Projects: Overburden removal and contract mining services.
While the company is involved in developing Build-Operate-Transfer (BOT) and Hybrid Annuity Model (HAM) projects through its subsidiaries/associates (e.g., Sadbhav Infrastructure Project Ltd. - SADBHIN), the listed parent entity, Sadbhav Engineering Ltd., primarily derives its revenue from the EPC activities for these and other projects.
Industry
The Indian engineering and construction industry is highly competitive, cyclical, and largely dependent on government spending and policy initiatives. It is a fragmented industry with many players ranging from large conglomerates to smaller regional contractors. Sadbhav Engineering positions itself as a mid-to-large-sized player in the infrastructure EPC segment, particularly strong in road and highway construction across various states. It competes with other established infrastructure players for project bids. Its positioning is built on its execution track record and experience in complex projects.
MOAT
Sadbhav Engineering's competitive advantages are primarily operational and experience-based rather than traditional strong moats:
Execution Capability & Track Record: A long history of successfully completing large and complex infrastructure projects, particularly in roads and highways, builds credibility and qualifies it for future bids.
Extensive Equipment Base: Ownership of a significant fleet of modern construction equipment reduces reliance on rentals and allows for better project control and efficiency.
Relationships with Clients: Established relationships with key government awarding authorities like NHAI and various state PWDs, which is crucial for securing new orders.
Geographic Reach: Presence and operational experience across multiple states in India.
However, the EPC business inherently has lower moats due to tender-based awards, high competition, and focus on cost efficiency.
Growth Drivers
Government Focus on Infrastructure: Continued high budgetary allocations by the Indian government towards infrastructure development (roads, highways, irrigation, urban infrastructure) are a primary driver.
National Infrastructure Pipeline (NIP): The multi-year NIP provides a clear project pipeline, with a significant share allocated to roads and transport.
Order Book Conversion: Efficient execution of its existing order book into revenue and profits.
New Project Awards: Successful bidding and securing of new EPC contracts, especially in high-growth segments like HAM road projects.
Monetization of BOT Assets (indirect): While SADBHAV primarily does EPC, potential monetization or value unlocking in its associate Sadbhav Infrastructure Project (SADBHIN) could indirectly strengthen the parent company's financial position, potentially enabling more aggressive bidding.
Risks
Execution Risks: Project delays, cost overruns, issues with land acquisition, environmental clearances, and geological surprises can impact profitability.
Financial Risks: High debt levels, significant working capital requirements, payment delays from clients, interest rate fluctuations, and challenges in raising capital.
Intense Competition & Margin Pressure: The highly competitive nature of the EPC sector can lead to aggressive bidding and squeezed profit margins.
Economic & Regulatory Risks: Slowdown in the economy, changes in government policies, taxation, environmental regulations, or political instability can affect project awards and execution.
Contingent Liabilities: Guarantees provided for subsidiary/associate projects (e.g., BOT/HAM SPVs) can become a burden if those projects underperform.
Liquidity & Funding: Challenges in maintaining adequate liquidity and securing project financing or working capital loans.
Management & Ownership
Sadbhav Engineering Ltd. is promoted by the Vaghasia family, with Mr. Vishnubhai Patel (Founder Chairman) and Mr. Shashinbhai Patel (Managing Director) holding key leadership positions. The company has a long history and experience in the infrastructure sector under their guidance. Promoters hold a significant ownership stake, indicating alignment with the company's long-term success. The management team has extensive industry experience but also faces the challenge of navigating the company through periods of high debt and operational complexities inherent in the sector.
Outlook
Sadbhav Engineering operates in a sector with substantial long-term growth potential due to India's pressing infrastructure needs and continued government impetus. The company's established track record and experience in executing large road projects position it to benefit from these tailwinds. However, it faces significant challenges, primarily related to its high debt burden, intense competition leading to margin pressures, and the inherent execution risks in large-scale infrastructure projects. Its future performance will largely depend on its ability to prudently bid for and efficiently execute new projects, improve its working capital cycle, and most critically, deleverage its balance sheet. A disciplined approach to project selection and financial management will be crucial for sustainable growth and profitability in the highly competitive Indian infrastructure landscape.
| #(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 | 473 | 301 | 206 | 240 | 290 | 222 | 250 | 230 | 271 | 204 |
| Other Income | 25 | 9 | 17 | 40 | 31 | 23 | 55 | 46 | -31 | 21 |
| Total Income | 498 | 309 | 223 | 280 | 320 | 245 | 305 | 276 | 240 | 225 |
| Total Expenditure | 707 | 202 | 105 | 114 | 198 | 75 | 103 | 64 | 200 | 51 |
| Operating Profit | -209 | 108 | 118 | 165 | 122 | 170 | 203 | 212 | 40 | 174 |
| Interest | 126 | 108 | 104 | 140 | 105 | 94 | 140 | 110 | 70 | 66 |
| Depreciation | 31 | 32 | 31 | 32 | 32 | 34 | 32 | 34 | 39 | 37 |
| Exceptional Income / Expenses | 62 | 6 | 70 | 0 | -98 | 1 | 5 | -129 | 230 | -11 |
| Profit Before Tax | -305 | -26 | 53 | -7 | -113 | 43 | 35 | -61 | 161 | 60 |
| Provision for Tax | -16 | 5 | 6 | 10 | 53 | 12 | 8 | 24 | 39 | 14 |
| Profit After Tax | -288 | -31 | 47 | -16 | -165 | 31 | 27 | -86 | 122 | 46 |
| Adjustments | 25 | -0 | -19 | -10 | 11 | -19 | -21 | 13 | -41 | -30 |
| Profit After Adjustments | -263 | -31 | 27 | -27 | -155 | 12 | 6 | -73 | 81 | 16 |
| Adjusted Earnings Per Share | -15.3 | -1.8 | 1.6 | -1.6 | -9 | 0.7 | 0.3 | -4.2 | 4.7 | 0.9 |
| #(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 | 4066 | 4498 | 4975 | 5240 | 3487 | 2243 | 1908 | 1777 | 1923 | 1036 | 973 | 955 |
| Other Income | 67 | 156 | 119 | 265 | 375 | 354 | 920 | 400 | 144 | 96 | 105 | 91 |
| Total Income | 4132 | 4654 | 5094 | 5505 | 3862 | 2597 | 2828 | 2177 | 2067 | 1133 | 1078 | 1046 |
| Total Expenditure | 3066 | 3305 | 3498 | 3758 | 2344 | 1644 | 2255 | 1729 | 1842 | 619 | 453 | 418 |
| Operating Profit | 1067 | 1350 | 1595 | 1747 | 1519 | 953 | 573 | 448 | 225 | 513 | 625 | 629 |
| Interest | 1075 | 1191 | 1313 | 1330 | 1412 | 1005 | 976 | 661 | 561 | 457 | 415 | 386 |
| Depreciation | 233 | 321 | 358 | 392 | 401 | 211 | 167 | 131 | 127 | 127 | 139 | 142 |
| Exceptional Income / Expenses | 42 | 0 | 0 | 54 | 1501 | 23 | -165 | -369 | -333 | -21 | 107 | 95 |
| Profit Before Tax | -199 | -162 | -76 | 79 | 1206 | -239 | -735 | -713 | -795 | -92 | 178 | 195 |
| Provision for Tax | 22 | 9 | 38 | 133 | 100 | -1 | -7 | -14 | -16 | 73 | 83 | 85 |
| Profit After Tax | -221 | -172 | -114 | -54 | 1106 | -237 | -728 | -699 | -780 | -166 | 95 | 109 |
| Adjustments | 117 | 118 | 111 | 75 | -313 | 83 | 5 | 110 | 150 | -24 | -68 | -79 |
| Profit After Adjustments | -103 | -54 | -3 | 21 | 793 | -155 | -724 | -589 | -630 | -189 | 26 | 30 |
| Adjusted Earnings Per Share | -6 | -3.1 | -0.2 | 1.2 | 46.2 | -9 | -42.2 | -34.3 | -36.7 | -11 | 1.5 | 1.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -18% | -15% | -13% |
| Operating Profit CAGR | 22% | 12% | -8% | -5% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -40% | -28% | -33% | -31% |
| ROE Average | 0% | -1158% | -737% | -333% |
| ROCE Average | 16% | 7% | 4% | 9% |
| #(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 | 1009 | 906 | 891 | 835 | 1601 | 1445 | 802 | 175 | -125 | -241 | -111 |
| Minority's Interest | 430 | 348 | 230 | 133 | 423 | 339 | 260 | 160 | 11 | 34 | 102 |
| Borrowings | 8038 | 8259 | 8436 | 9683 | 5633 | 5367 | 2985 | 1783 | 956 | 744 | 842 |
| Other Non-Current Liabilities | 1419 | 1613 | 1707 | 1995 | 1269 | 1234 | 23 | 45 | 64 | -23 | 33 |
| Total Current Liabilities | 1842 | 2741 | 3563 | 3528 | 3479 | 4013 | 5374 | 5429 | 4630 | 4821 | 3900 |
| Total Liabilities | 12738 | 13869 | 14828 | 16175 | 12404 | 12567 | 10916 | 9668 | 6948 | 6606 | 5858 |
| Fixed Assets | 8730 | 10055 | 9790 | 9725 | 4460 | 4233 | 410 | 317 | 197 | 136 | 90 |
| Other Non-Current Assets | 2312 | 1145 | 949 | 2818 | 3804 | 4286 | 3745 | 2017 | 998 | 1131 | 468 |
| Total Current Assets | 1693 | 2668 | 4089 | 3632 | 4135 | 3730 | 5342 | 5113 | 4369 | 3978 | 3976 |
| Total Assets | 12738 | 13869 | 14828 | 16175 | 12404 | 12567 | 10916 | 9668 | 6948 | 6606 | 5858 |
| #(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 | 174 | 104 | 63 | 117 | 132 | 93 | 107 | 157 | 99 | 41 | 43 |
| Cash Flow from Operating Activities | 1327 | 366 | 1274 | 245 | 597 | 1180 | -3095 | 1780 | 1154 | 290 | 749 |
| Cash Flow from Investing Activities | -1376 | -220 | -94 | -4 | 1311 | 118 | 5252 | 32 | 72 | 42 | -70 |
| Cash Flow from Financing Activities | -21 | -186 | -1126 | -226 | -1947 | -1284 | -2107 | -1870 | -1283 | -330 | -642 |
| Net Cash Inflow / Outflow | -70 | -41 | 53 | 15 | -38 | 14 | 49 | -58 | -57 | 2 | 37 |
| Closing Cash & Cash Equivalent | 104 | 63 | 117 | 132 | 93 | 107 | 157 | 99 | 41 | 43 | 80 |
| # | 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) | -6.02 | -3.15 | -0.18 | 1.23 | 46.21 | -9.03 | -42.18 | -34.34 | -36.73 | -11.04 | 1.53 |
| CEPS(Rs) | 0.7 | 8.71 | 14.24 | 19.7 | 87.86 | -1.54 | -32.73 | -33.13 | -38.03 | -2.25 | 13.63 |
| DPS(Rs) | 0.7 | 0.75 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 58.61 | 52.83 | 51.95 | 48.67 | 93.01 | 84.24 | 46.43 | 9.92 | -7.31 | -14.06 | -6.91 |
| Core EBITDA Margin(%) | 24.6 | 26.53 | 29.68 | 28.29 | 32.79 | 26.72 | -18.21 | 2.71 | 4.22 | 40.24 | 53.39 |
| EBIT Margin(%) | 21.56 | 22.87 | 24.86 | 26.89 | 75.09 | 34.14 | 12.62 | -2.93 | -12.21 | 35.22 | 60.9 |
| Pre Tax Margin(%) | -4.89 | -3.61 | -1.53 | 1.51 | 34.59 | -10.65 | -38.53 | -40.14 | -41.37 | -8.91 | 18.29 |
| PAT Margin (%) | -5.42 | -3.82 | -2.29 | -1.03 | 31.72 | -10.58 | -38.18 | -39.36 | -40.56 | -15.99 | 9.73 |
| Cash Profit Margin (%) | 0.3 | 3.32 | 4.91 | 6.45 | 43.23 | -1.18 | -29.43 | -31.99 | -33.93 | -3.73 | 24.04 |
| ROA(%) | -1.79 | -1.29 | -0.79 | -0.35 | 7.74 | -1.9 | -6.2 | -6.8 | -9.39 | -2.44 | 1.52 |
| ROE(%) | -17.35 | -17.96 | -12.69 | -6.27 | 91.02 | -15.62 | -64.98 | -144.67 | -3474.83 | 0 | 0 |
| ROCE(%) | 9.48 | 9.81 | 11.28 | 12.29 | 25.79 | 9.08 | 3.11 | -0.85 | -5.04 | 9.19 | 15.83 |
| Receivable days | 66.99 | 97.37 | 109.46 | 86.75 | 63.8 | 23.18 | 46.62 | 72.8 | 62.78 | 72.34 | 77.83 |
| Inventory Days | 15.91 | 10.73 | 10.55 | 11.96 | 17.08 | 23.3 | 23.59 | 14.43 | 3.73 | 1.74 | 0.89 |
| Payable days | 165.6 | 206.07 | 211.28 | 308.6 | 640.47 | 861.57 | 1356.8 | 2009.19 | 8173.87 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 202.31 | 0.61 | 0 | 0 | 0 | 0 | 0 | 4.82 |
| Price/Book(x) | 5.01 | 5.81 | 7.61 | 5.12 | 0.3 | 0.74 | 0.57 | 0.87 | -3.92 | -0.77 | -1.07 |
| Dividend Yield(%) | 0.24 | 0.24 | 0.25 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.42 | 3.4 | 3.36 | 2.91 | 2.01 | 3.59 | 3.35 | 2.92 | 2.38 | 4.15 | 3.77 |
| EV/Core EBITDA(x) | 13.04 | 11.32 | 10.48 | 8.74 | 4.62 | 8.44 | 11.17 | 11.57 | 20.27 | 8.37 | 5.87 |
| Net Sales Growth(%) | 17.96 | 10.62 | 10.61 | 5.33 | -33.45 | -35.67 | -14.96 | -6.85 | 8.22 | -46.1 | -6.15 |
| EBIT Growth(%) | 109.55 | 17.34 | 20.27 | 13.91 | 85.85 | -70.75 | -68.57 | -121.65 | -350.89 | 255.41 | 62.29 |
| PAT Growth(%) | 5.15 | 22.17 | 33.57 | 52.57 | 2145.58 | -121.46 | -206.76 | 3.98 | -11.51 | 78.75 | 157.15 |
| EPS Growth(%) | 41.16 | 47.7 | 94.28 | 784.17 | 3652.33 | -119.54 | -367.18 | 18.59 | -6.95 | 69.93 | 113.89 |
| Debt/Equity(x) | 8.93 | 11.12 | 11.28 | 13.34 | 4.22 | 4.91 | 7.73 | 30.25 | -32.95 | -17.31 | -30.89 |
| Current Ratio(x) | 0.92 | 0.97 | 1.15 | 1.03 | 1.19 | 0.93 | 0.99 | 0.94 | 0.94 | 0.83 | 1.02 |
| Quick Ratio(x) | 0.84 | 0.93 | 1.1 | 0.98 | 1.15 | 0.89 | 0.97 | 0.94 | 0.94 | 0.82 | 1.02 |
| Interest Cover(x) | 0.82 | 0.86 | 0.94 | 1.06 | 1.85 | 0.76 | 0.25 | -0.08 | -0.42 | 0.8 | 1.43 |
| Total Debt/Mcap(x) | 1.78 | 1.91 | 1.48 | 2.61 | 13.87 | 6.63 | 13.59 | 34.75 | 8.41 | 22.55 | 28.88 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 25.52 | 25.52 | 25.52 | 25.52 |
| FII | 0.3 | 0.38 | 1.95 | 0.54 | 0.42 | 0.19 | 0.5 | 0.33 | 0.32 | 0.2 |
| DII | 8.92 | 8.92 | 3.4 | 2.13 | 0.36 | 0.36 | 0 | 0 | 0 | 0 |
| Public | 54.57 | 54.49 | 58.44 | 61.11 | 63.01 | 63.23 | 73.98 | 74.14 | 74.15 | 74.28 |
| 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 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 | 4.38 | 4.38 | 4.38 | 4.38 |
| FII | 0.05 | 0.06 | 0.33 | 0.09 | 0.07 | 0.03 | 0.09 | 0.06 | 0.06 | 0.03 |
| DII | 1.53 | 1.53 | 0.58 | 0.37 | 0.06 | 0.06 | 0 | 0 | 0 | 0 |
| Public | 9.36 | 9.35 | 10.03 | 10.48 | 10.81 | 10.85 | 12.69 | 12.72 | 12.72 | 12.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -18% | -15% | -13% |
| Operating Profit CAGR | +22% | +12% | -8% | -5% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -40% | -28% | -33% | -31% |
| ROE Average | 0% | -1158% | -737% | -333% |
| ROCE Average | +16% | +7% | +4% | +9% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 36.22 | 25.52 | 25.52 | 25.52 | 25.52 |
| FII | 0.3 | 0.38 | 1.95 | 0.54 | 0.42 | 0.19 | 0.5 | 0.33 | 0.32 | 0.2 |
| DII | 8.92 | 8.92 | 3.4 | 2.13 | 0.36 | 0.36 | 0 | 0 | 0 | 0 |
| Public | 54.57 | 54.49 | 58.44 | 61.11 | 63.01 | 63.23 | 73.98 | 74.14 | 74.15 | 74.28 |
| 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 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 | 4.38 | 4.38 | 4.38 | 4.38 |
| FII | 0.05 | 0.06 | 0.33 | 0.09 | 0.07 | 0.03 | 0.09 | 0.06 | 0.06 | 0.03 |
| DII | 1.53 | 1.53 | 0.58 | 0.37 | 0.06 | 0.06 | 0 | 0 | 0 | 0 |
| Public | 9.36 | 9.35 | 10.03 | 10.48 | 10.81 | 10.85 | 12.69 | 12.72 | 12.72 | 12.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 |
* 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.