Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹86 Cr.
Stock P/E
1.9
P/B
-0.2
Current Price
₹2.5
Book Value
₹ -16.1
Face Value
10
52W High
₹4.5
52W Low
₹ 2.1
Dividend Yield
0%

Sadbhav Infra. Proj. Overview

Business

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.

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.

Industry

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.

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.

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.

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.

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.

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.

Sadbhav Infra. Proj. Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Sadbhav Infra. Proj. Quarterly Results

#(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 174 167 163 174 200 186 181 206 202 200
Other Income 21 5 7 30 14 27 25 27 -27 11
Total Income 195 172 170 204 214 214 206 233 175 211
Total Expenditure 114 74 63 58 76 57 50 57 118 53
Operating Profit 82 98 107 147 137 157 156 176 57 158
Interest 96 83 80 103 70 89 90 74 10 45
Depreciation 26 29 29 30 30 32 31 33 39 37
Exceptional Income / Expenses -67 0 50 0 -97 0 0 -140 55 -11
Profit Before Tax -107 -14 49 13 -59 36 35 -72 64 66
Provision for Tax -14 2 2 7 13 10 10 20 -22 13
Profit After Tax -94 -16 47 7 -72 26 25 -92 86 53
Adjustments -2 -5 -11 -10 -14 -14 -15 -17 -19 -20
Profit After Adjustments -95 -21 36 -4 -86 12 10 -109 67 33
Adjusted Earnings Per Share -2.7 -0.6 1 -0.1 -2.4 0.3 0.3 -3.1 1.9 0.9

Sadbhav Infra. Proj. Profit & Loss

#(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 1971 1348 2262 3548 2270 1281 962 825 779 704 775 789
Other Income 39 56 60 182 312 329 875 268 98 56 53 36
Total Income 2010 1404 2322 3730 2583 1609 1837 1093 877 760 827 825
Total Expenditure 1322 479 1218 2500 1414 899 775 446 446 271 281 278
Operating Profit 688 925 1104 1230 1169 711 1062 647 431 489 546 547
Interest 977 1056 1141 1175 1276 877 850 547 429 335 264 219
Depreciation 136 221 261 296 293 117 98 86 101 118 136 140
Exceptional Income / Expenses 62 0 0 53 1503 43 -152 -399 -459 -46 -85 -96
Profit Before Tax -363 -352 -297 -187 1103 -240 -38 -386 -558 -10 62 93
Provision for Tax -11 8 41 61 73 38 -16 -21 -25 24 17 21
Profit After Tax -353 -360 -338 -248 1029 -278 -21 -365 -533 -34 45 72
Adjustments 12 7 9 3 4 0 0 -10 -10 -41 -65 -71
Profit After Adjustments -341 -353 -329 -245 1034 -278 -21 -375 -543 -75 -20 1
Adjusted Earnings Per Share -9.7 -10 -9.3 -7 29.3 -7.9 -0.6 -10.7 -15.4 -2.1 -0.6 -3.3306690738755E-16

Sadbhav Infra. Proj. Balance Sheet

#(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 455 72 -266 -549 466 187 229 -165 -567 -545 -618
Minority's Interest -7 26 11 -2 0 0 -83 -72 -62 -22 44
Borrowings 7304 7636 7838 8816 5287 5036 2690 1731 930 642 59
Other Non-Current Liabilities 1406 1633 1798 2089 1364 1367 122 139 152 11 -1
Total Current Liabilities 1078 1068 2185 2623 2180 2985 4487 3991 3654 3883 3763
Total Liabilities 10237 10435 11566 12978 9297 9743 8918 7699 5519 5240 4340
Fixed Assets 8137 9539 9290 9231 4030 3941 218 188 153 113 68
Other Non-Current Assets 1856 483 522 2409 3618 3927 3465 1900 830 834 43
Total Current Assets 245 412 1755 1338 1649 1557 3822 3395 3152 2931 2905
Total Assets 10237 10435 11566 12978 9297 9743 8918 7699 5519 5240 4340

Sadbhav Infra. Proj. Cash Flow

#(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 167 87 50 56 73 56 98 121 46 37 28
Cash Flow from Operating Activities 749 777 603 192 285 769 -195 1643 1265 606 981
Cash Flow from Investing Activities -1147 -258 -98 -201 283 85 1087 -191 -29 -299 -100
Cash Flow from Financing Activities 315 -556 -500 25 -554 -813 -869 -1528 -1246 -315 -858
Net Cash Inflow / Outflow -83 -37 5 17 14 42 23 -75 -10 -8 23
Closing Cash & Cash Equivalent 87 50 56 73 56 98 121 46 37 28 52

Sadbhav Infra. Proj. Ratios

# 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) -9.67 -10.03 -9.34 -6.96 29.35 -7.9 -0.6 -10.65 -15.42 -2.13 -0.56
CEPS(Rs) -6.16 -3.95 -2.2 1.38 37.54 -4.58 2.17 -7.9 -12.26 2.37 5.13
DPS(Rs) 0 0 0.5 0.5 0 0 0 0 0 0 0
Book NAV/Share(Rs) 12.93 1.99 -7.55 -15.58 13.23 5.31 6.5 -4.69 -16.1 -15.48 -17.56
Core EBITDA Margin(%) 32.94 64.46 46.15 29.55 37.71 29.82 19.46 45.91 42.7 61.51 63.68
EBIT Margin(%) 31.16 52.2 37.29 27.84 104.77 49.73 84.47 19.52 -16.62 46.12 42.08
Pre Tax Margin(%) -18.43 -26.15 -13.14 -5.28 48.58 -18.76 -3.9 -46.75 -71.66 -1.45 8.06
PAT Margin (%) -17.89 -26.71 -14.94 -6.99 45.34 -21.73 -2.21 -44.25 -68.46 -4.87 5.82
Cash Profit Margin (%) -11.01 -10.31 -3.42 1.37 58.23 -12.61 7.94 -33.76 -55.45 11.84 23.33
ROA(%) -3.5 -3.48 -3.07 -2.02 9.24 -2.92 -0.23 -4.39 -8.07 -0.64 0.94
ROE(%) -57.03 -137.01 0 0 0 -85.24 -10.23 -1142.04 0 0 0
ROCE(%) 7.86 8.31 9.99 11.1 30.17 9.81 13.18 3.2 -3.49 10.51 12
Receivable days 1.82 0.83 0.11 1.69 5.03 9.96 9.74 8.59 15.24 21.61 29.84
Inventory Days 0.08 0 0 0 0 0 0 0 0 0 0
Payable days 0 1335 5414.48 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0.48 0 0 0 0 0 0
Price/Book(x) 7.87 48.21 -17.45 -5.52 1.06 3.69 1.38 -0.64 -0.43 -0.27 -0.12
Dividend Yield(%) 0 0 0.38 0.58 0 0 0 0 0 0 0
EV/Net Sales(x) 5.86 8.67 5.88 3.62 2.81 5.44 5.92 5.48 5 5.27 3.87
EV/Core EBITDA(x) 16.78 12.64 12.05 10.44 5.45 9.8 5.36 6.99 9.03 7.58 5.48
Net Sales Growth(%) 285.98 -31.61 67.83 56.82 -36.01 -43.59 -24.86 -14.3 -5.56 -9.62 10.03
EBIT Growth(%) 236.46 14.58 19.89 17.06 140.86 -73.23 27.63 -80.19 -180.38 350.89 0.37
PAT Growth(%) -2.02 -2.15 6.14 26.66 515.29 -127.04 92.35 -1614.91 -46.13 93.58 231.66
EPS Growth(%) 0 -3.68 6.83 25.46 521.43 -126.92 92.35 -1662.99 -44.78 86.19 73.5
Debt/Equity(x) 17.68 119.03 -32.84 -18.02 12.79 34.11 24.21 -27.05 -6.51 -6.61 -4.84
Current Ratio(x) 0.23 0.39 0.8 0.51 0.76 0.52 0.85 0.85 0.86 0.75 0.77
Quick Ratio(x) 0.23 0.39 0.8 0.51 0.76 0.52 0.85 0.85 0.86 0.75 0.77
Interest Cover(x) 0.63 0.67 0.74 0.84 1.86 0.73 0.96 0.29 -0.3 0.97 1.24
Total Debt/Mcap(x) 2.25 2.47 1.88 3.26 12.09 9.24 17.55 42 15.11 24.25 39.49

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +10% -2% -10% -9%
Operating Profit CAGR +12% -6% -5% -2%
PAT CAGR — — — —
Share Price CAGR -37% -19% -31% -31%
ROE Average 0% 0% -230% -130%
ROCE Average +12% +6% +7% +10%

Sadbhav Infra. Proj. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 70.25 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 29.75 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 70.3470.3169.7470.2570.2570.2570.2570.2570.2570.25
FII 0.06000000000
DII 0.660.660.660.530.390.390.350.1200
Public 28.9429.0329.629.2229.3629.3629.3929.6329.7529.75
Others 0000000000
Total 100100100100100100100100100100

Sadbhav Infra. Proj. Peer Comparison

Engineering - Construction Edit Columns

Sadbhav Infra. Proj. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

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 0% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp