WEBSITE BSE:539346 NSE: SADBHIN Inc. Year: 2007 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 15:40
No Notes Added Yet
1. Business Overview
Sadbhav Infrastructure Project Ltd. (SADBHIN) operates in the Engineering - Construction sector, primarily focusing on infrastructure development in India. The company's core business model typically involves undertaking projects on an Engineering, Procurement, and Construction (EPC) basis, as well as developing, owning, and operating infrastructure assets under various concession models such as Build-Operate-Transfer (BOT) and Hybrid Annuity Model (HAM). The company primarily makes money through:
EPC Contracts: Earning revenue from the execution of construction projects for government agencies or other clients.
Toll/Annuity Collection: Generating revenue from operational BOT (toll-based) projects through collection of tolls, or from HAM/BOT (annuity-based) projects through fixed annuity payments received from the government over the concession period.
2. Key Segments / Revenue Mix
While specific current figures are not available, SADBHIN's revenue mix would typically be divided into two main segments:
Construction (EPC): Revenue derived from the execution of civil engineering and construction contracts. This segment involves project execution, material procurement, and labor management.
Infrastructure Assets (BOT/HAM): Revenue generated from the company's portfolio of operational road and highway assets, primarily through toll collection on BOT (Toll) projects or annuity payments from government authorities on BOT (Annuity) and HAM projects. The proportion between these segments can fluctuate based on the volume of new EPC orders and the maturity/monetization of existing asset concessions.
3. Industry & Positioning
The Indian Engineering - Construction industry, particularly in infrastructure, is characterized by significant government spending, high competition, and the need for substantial capital and execution capabilities. It is dominated by a few large, diversified players, alongside numerous mid-sized companies like SADBHIN. The industry benefits from government initiatives like Bharatmala Pariyojana and the National Infrastructure Pipeline. SADBHIN typically positions itself as a player capable of executing large-scale road and highway projects, competing for tenders floated by entities like NHAI (National Highways Authority of India) and state public works departments. Its positioning relies on its track record, project execution efficiency, and ability to secure funding for asset-heavy models.
4. Competitive Advantage (Moat)
Infrastructure construction companies generally possess weak to moderate moats. For SADBHIN, potential competitive advantages (moats) are:
Execution Capability & Track Record: A proven history of timely and quality project delivery can be a significant advantage, fostering trust with clients and improving eligibility for future contracts.
Relationships & Experience: Long-standing relationships with government agencies and understanding of complex regulatory processes can provide an edge.
Asset Concessions: The exclusivity granted through BOT/HAM concession agreements provides a temporary, contract-bound monopoly on specific operational assets.
Equipment Fleet & Scale: Access to a large, modern fleet of construction equipment and the ability to mobilize resources efficiently can offer scale advantages in bidding for large projects.
5. Growth Drivers
Key factors that can drive growth for Sadbhav Infrastructure over the next 3-5 years include:
Robust Government Spending: Continued strong focus and increased budgetary allocation by the Indian government on infrastructure development (e.g., roads, highways, logistics corridors) through programs like Gati Shakti.
Healthy Order Inflows: A sustained pipeline of new project awards from central and state authorities, particularly in the road sector.
Asset Monetization: Successful monetization of operational BOT/HAM assets (e.g., through Infrastructure Investment Trusts or divestment) to unlock capital, reduce debt, and fund new projects.
Improved Regulatory Environment: Policy stability, faster land acquisition, and streamlined environmental clearances can accelerate project execution and reduce risks.
De-leveraging: Reduction of existing debt, improving financial flexibility to bid for larger projects and enhancing profitability.
6. Risks
Key risks for Sadbhav Infrastructure include:
Execution Risks: Project delays, cost overruns due to unforeseen geological conditions, regulatory hurdles (e.g., land acquisition, clearances), or labor issues.
Financial Risks: High debt levels inherent in infrastructure development, rising interest rates increasing borrowing costs, challenges in raising timely project finance, and working capital management.
Policy and Regulatory Risks: Changes in government policies, delays in arbitration awards, or shifts in concession agreement terms can impact project viability and profitability.
Competition & Margin Pressure: Intense bidding for new projects can lead to aggressive pricing and thinner profit margins.
Traffic/Revenue Risk (for BOT toll projects): Lower-than-expected traffic volumes on toll roads can negatively impact revenue and cash flows for such assets.
Client Payment Delays: Delays in receiving payments from clients for EPC contracts or annuity payments from government bodies.
7. Management & Ownership
Sadbhav Infrastructure Project Ltd. is likely promoter-driven, typical of many Indian infrastructure companies. The quality of management is critical in this sector, requiring expertise in project execution, financial management, regulatory navigation, and stakeholder relations. The promoter group's vision, corporate governance standards, and ability to manage debt effectively are key to the company's long-term success. Ownership structure would typically involve a significant promoter holding, alongside institutional investors (domestic and foreign) and public shareholders.
8. Outlook
Sadbhav Infrastructure operates in a sector with significant long-term growth potential, driven by India's urgent need for infrastructure development and robust government backing. The company's ability to capitalize on this opportunity hinges on its operational efficiency, prudent financial management, and capacity to win and execute projects profitably. A strong order book, successful project execution, and strategic asset monetization could drive positive performance. However, challenges persist from high debt, intense competition, and the inherent execution and regulatory risks associated with large-scale infrastructure projects. The outlook will be balanced between leveraging sector tailwinds and effectively mitigating these operational and financial risks.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹96 Cr.
Stock P/E -2.8
P/B -0.2
Current Price ₹2.7
Book Value ₹ -16.6
Face Value 10
52W High ₹5.7
Dividend Yield 0%
52W Low ₹ 2.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 161 | 204 | 174 | 167 | 163 | 174 | 200 | 186 | 181 | 206 |
| Other Income | 34 | 7 | 21 | 5 | 7 | 30 | 14 | 27 | 25 | 27 |
| Total Income | 195 | 210 | 195 | 172 | 170 | 204 | 214 | 214 | 206 | 233 |
| Total Expenditure | 74 | 123 | 114 | 74 | 63 | 58 | 76 | 57 | 50 | 57 |
| Operating Profit | 121 | 87 | 82 | 98 | 107 | 147 | 137 | 157 | 156 | 176 |
| Interest | 121 | 101 | 96 | 83 | 80 | 103 | 70 | 89 | 90 | 74 |
| Depreciation | 25 | 26 | 26 | 29 | 29 | 30 | 30 | 32 | 31 | 33 |
| Exceptional Income / Expenses | -285 | -87 | -67 | 0 | 50 | 0 | -97 | 0 | 0 | -140 |
| Profit Before Tax | -309 | -127 | -107 | -14 | 49 | 13 | -59 | 36 | 35 | -72 |
| Provision for Tax | -14 | -4 | -14 | 2 | 2 | 7 | 13 | 10 | 10 | 20 |
| Profit After Tax | -296 | -123 | -94 | -16 | 47 | 7 | -72 | 26 | 25 | -92 |
| Adjustments | -4 | -2 | -2 | -5 | -11 | -10 | -14 | -14 | -15 | -17 |
| Profit After Adjustments | -300 | -124 | -95 | -21 | 36 | -4 | -86 | 12 | 10 | -109 |
| Adjusted Earnings Per Share | -8.5 | -3.5 | -2.7 | -0.6 | 1 | -0.1 | -2.4 | 0.3 | 0.3 | -3.1 |
| #(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 | 511 | 1971 | 1348 | 2262 | 3548 | 2270 | 1281 | 962 | 825 | 779 | 704 | 773 |
| Other Income | 29 | 39 | 56 | 60 | 182 | 312 | 329 | 875 | 268 | 98 | 56 | 93 |
| Total Income | 539 | 2010 | 1404 | 2322 | 3730 | 2583 | 1609 | 1837 | 1093 | 877 | 760 | 867 |
| Total Expenditure | 227 | 1322 | 479 | 1218 | 2500 | 1414 | 899 | 775 | 446 | 446 | 270 | 240 |
| Operating Profit | 313 | 688 | 925 | 1104 | 1230 | 1169 | 711 | 1062 | 647 | 431 | 489 | 626 |
| Interest | 526 | 977 | 1056 | 1141 | 1175 | 1276 | 877 | 850 | 547 | 429 | 335 | 323 |
| Depreciation | 142 | 136 | 221 | 261 | 296 | 293 | 117 | 98 | 86 | 101 | 118 | 126 |
| Exceptional Income / Expenses | 12 | 62 | 0 | 0 | 53 | 1503 | 43 | -152 | -399 | -459 | -46 | -237 |
| Profit Before Tax | -343 | -363 | -352 | -297 | -187 | 1103 | -240 | -38 | -386 | -558 | -10 | -60 |
| Provision for Tax | 2 | -11 | 8 | 41 | 61 | 73 | 38 | -16 | -21 | -25 | 24 | 53 |
| Profit After Tax | -346 | -353 | -360 | -338 | -248 | 1029 | -278 | -21 | -365 | -533 | -34 | -113 |
| Adjustments | 2 | 12 | 7 | 9 | 3 | 4 | 0 | 0 | -10 | -10 | 0 | -60 |
| Profit After Adjustments | -343 | -341 | -353 | -329 | -245 | 1034 | -278 | -21 | -375 | -543 | -34 | -173 |
| Adjusted Earnings Per Share | 0 | -9.7 | -10 | -9.3 | -7 | 29.3 | -7.9 | -0.6 | -10.7 | -15.4 | -1 | -4.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -10% | -10% | -21% | 3% |
| Operating Profit CAGR | 13% | -23% | -16% | 5% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -41% | -10% | -34% | -30% |
| ROE Average | 0% | -381% | -248% | -134% |
| ROCE Average | 11% | 3% | 7% | 9% |
| #(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 | 781 | 455 | 72 | -266 | -549 | 466 | 187 | 229 | -165 | -567 | -545 |
| Minority's Interest | 57 | -7 | 26 | 11 | -2 | 0 | 0 | -83 | -72 | -62 | -22 |
| Borrowings | 5706 | 7304 | 7636 | 7838 | 8816 | 5287 | 5036 | 2690 | 1731 | 930 | 642 |
| Other Non-Current Liabilities | 2333 | 1406 | 1633 | 1798 | 2089 | 1364 | 1367 | 122 | 139 | 152 | 11 |
| Total Current Liabilities | 1011 | 1078 | 1068 | 2185 | 2623 | 2180 | 2985 | 4487 | 3991 | 3654 | 3883 |
| Total Liabilities | 9888 | 10237 | 10435 | 11566 | 12978 | 9297 | 9743 | 8918 | 7699 | 5519 | 5240 |
| Fixed Assets | 7185 | 8137 | 9539 | 9290 | 9231 | 4030 | 3941 | 218 | 188 | 153 | 113 |
| Other Non-Current Assets | 2359 | 1856 | 483 | 522 | 2409 | 3618 | 3927 | 3465 | 1900 | 830 | 834 |
| Total Current Assets | 344 | 245 | 412 | 1755 | 1338 | 1649 | 1557 | 3822 | 3395 | 3152 | 2931 |
| Total Assets | 9888 | 10237 | 10435 | 11566 | 12978 | 9297 | 9743 | 8918 | 7699 | 5519 | 5240 |
| #(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 | 52 | 167 | 87 | 50 | 56 | 73 | 56 | 98 | 121 | 46 | 37 |
| Cash Flow from Operating Activities | 264 | 749 | 777 | 603 | 192 | 285 | 769 | -195 | 1643 | 1265 | 606 |
| Cash Flow from Investing Activities | -1096 | -1147 | -258 | -98 | -201 | 283 | 85 | 1087 | -191 | -29 | -299 |
| Cash Flow from Financing Activities | 947 | 315 | -556 | -500 | 25 | -554 | -813 | -869 | -1528 | -1246 | -315 |
| Net Cash Inflow / Outflow | 116 | -83 | -37 | 5 | 17 | 14 | 42 | 23 | -75 | -10 | -8 |
| Closing Cash & Cash Equivalent | 167 | 87 | 50 | 56 | 73 | 56 | 98 | 121 | 46 | 37 | 28 |
| # | 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 | -9.67 | -10.03 | -9.34 | -6.96 | 29.35 | -7.9 | -0.6 | -10.65 | -15.42 | -0.97 |
| CEPS(Rs) | -6.55 | -6.16 | -3.95 | -2.2 | 1.38 | 37.54 | -4.58 | 2.17 | -7.9 | -12.26 | 2.37 |
| DPS(Rs) | 0 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 12.93 | 1.99 | -7.55 | -15.58 | 13.23 | 5.31 | 6.5 | -4.69 | -16.1 | -15.48 |
| Core EBITDA Margin(%) | 55.63 | 32.94 | 64.46 | 46.15 | 29.55 | 37.71 | 29.82 | 19.46 | 45.91 | 42.7 | 61.58 |
| EBIT Margin(%) | 35.74 | 31.16 | 52.2 | 37.29 | 27.84 | 104.77 | 49.73 | 84.47 | 19.52 | -16.62 | 46.19 |
| Pre Tax Margin(%) | -67.25 | -18.43 | -26.15 | -13.14 | -5.28 | 48.58 | -18.76 | -3.9 | -46.75 | -71.66 | -1.45 |
| PAT Margin (%) | -67.67 | -17.89 | -26.71 | -14.94 | -6.99 | 45.34 | -21.73 | -2.21 | -44.25 | -68.46 | -4.87 |
| Cash Profit Margin (%) | -39.9 | -11.01 | -10.31 | -3.42 | 1.37 | 58.23 | -12.61 | 7.94 | -33.76 | -55.45 | 11.84 |
| ROA(%) | -3.73 | -3.5 | -3.48 | -3.07 | -2.02 | 9.24 | -2.92 | -0.23 | -4.39 | -8.07 | -0.64 |
| ROE(%) | -43.03 | -57.03 | -137.01 | 0 | 0 | 0 | -85.24 | -10.23 | -1142.04 | 0 | 0 |
| ROCE(%) | 2.82 | 7.86 | 8.31 | 9.99 | 11.1 | 30.17 | 9.81 | 13.18 | 3.2 | -3.49 | 10.52 |
| Receivable days | 10.13 | 1.82 | 0.83 | 0.11 | 1.69 | 5.03 | 9.96 | 9.74 | 8.59 | 15.24 | 21.61 |
| Inventory Days | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 1335 | 5414.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0.48 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 7.87 | 48.21 | -17.45 | -5.52 | 1.06 | 3.69 | 1.38 | -0.64 | -0.43 | -0.27 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.38 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 12.7 | 5.86 | 8.67 | 5.88 | 3.62 | 2.81 | 5.44 | 5.92 | 5.48 | 5 | 5.27 |
| EV/Core EBITDA(x) | 20.74 | 16.78 | 12.64 | 12.05 | 10.44 | 5.45 | 9.8 | 5.36 | 6.99 | 9.03 | 7.58 |
| Net Sales Growth(%) | 36.39 | 285.98 | -31.61 | 67.83 | 56.82 | -36.01 | -43.59 | -24.86 | -14.3 | -5.56 | -9.62 |
| EBIT Growth(%) | 4.73 | 236.46 | 14.58 | 19.89 | 17.06 | 140.86 | -73.23 | 27.63 | -80.19 | -180.38 | 351.25 |
| PAT Growth(%) | -80.92 | -2.02 | -2.15 | 6.14 | 26.66 | 515.29 | -127.04 | 92.35 | -1614.91 | -46.13 | 93.58 |
| EPS Growth(%) | 0 | 0 | -3.68 | 6.83 | 25.46 | 521.43 | -126.92 | 92.35 | -1662.99 | -44.78 | 93.69 |
| Debt/Equity(x) | 8.12 | 17.68 | 119.03 | -32.84 | -18.02 | 12.79 | 34.11 | 24.21 | -27.05 | -6.51 | -6.61 |
| Current Ratio(x) | 0.34 | 0.23 | 0.39 | 0.8 | 0.51 | 0.76 | 0.52 | 0.85 | 0.85 | 0.86 | 0.75 |
| Quick Ratio(x) | 0.34 | 0.23 | 0.39 | 0.8 | 0.51 | 0.76 | 0.52 | 0.85 | 0.85 | 0.86 | 0.75 |
| Interest Cover(x) | 0.35 | 0.63 | 0.67 | 0.74 | 0.84 | 1.86 | 0.73 | 0.96 | 0.29 | -0.3 | 0.97 |
| Total Debt/Mcap(x) | 0 | 2.25 | 2.47 | 1.88 | 3.26 | 12.09 | 9.24 | 17.55 | 42 | 15.11 | 24.25 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.34 | 70.34 | 70.31 | 69.74 | 70.25 | 70.25 | 70.25 | 70.25 | 70.25 | 70.25 |
| FII | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.66 | 0.66 | 0.66 | 0.66 | 0.53 | 0.39 | 0.39 | 0.35 | 0.12 | 0 |
| Public | 28.94 | 28.94 | 29.03 | 29.6 | 29.22 | 29.36 | 29.36 | 29.39 | 29.63 | 29.75 |
| 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 | 24.77 | 24.77 | 24.76 | 24.56 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| FII | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.23 | 0.23 | 0.23 | 0.23 | 0.18 | 0.14 | 0.14 | 0.12 | 0.04 | 0 |
| Public | 10.19 | 10.19 | 10.22 | 10.42 | 10.29 | 10.34 | 10.34 | 10.35 | 10.44 | 10.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 |
* 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.