Sharescart Research Club logo

Sadbhav Infra. Proj Overview

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.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Sadbhav Infra. Proj Key Financials

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

Sadbhav Infra. Proj Share Price

| |

Volume
Price

Sadbhav Infra. Proj Quarterly Price

Show Value Show %

Sadbhav Infra. Proj Peer Comparison

Sadbhav Infra. Proj Quarterly Results

#(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

Sadbhav Infra. Proj Profit & Loss

#(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

Growth Rates

# 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%

Sadbhav Infra. Proj Balance Sheet

#(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

Sadbhav Infra. Proj Cash Flow

#(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

Sadbhav Infra. Proj Ratios

# 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

Sadbhav Infra. Proj Shareholding Pattern

# 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

Sadbhav Infra. Proj News

Sadbhav Infra. Proj Pros & Cons

Pros

  • Stock is trading at -0.2 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -381% over the last 3 years.
whatsapp