Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Brahmaputra Infrastructure Ltd

BRAHMINFRA
BSE
150.45
0.95%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Brahmaputra Infrastructure Ltd

BRAHMINFRA
BSE
150.45
0.95%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
437Cr
Close
Close Price
150.45
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
6.54
PS
Price To Sales
1.15
Revenue
Revenue
379Cr
Rev Gr TTM
Revenue Growth TTM
91.15%
PAT Gr TTM
PAT Growth TTM
459.35%
Peer Comparison
How does BRAHMINFRA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BRAHMINFRA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
4354615354793232103929193
Growth YoY
Revenue Growth YoY%
-17.428.855.9-5.226.348.1-46.9-38.790.916.1181.8185.3
Expenses
ExpensesCr
344550384566282872706871
Operating Profit
Operating ProfitCr
8911159135431222322
OPM
OPM%
19.716.217.727.517.516.414.513.830.324.125.223.3
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
646944449454
Depreciation
DepreciationCr
100000000000
PBT
PBTCr
2446591122171717
Tax
TaxCr
-110012000232
PAT
PATCr
2445470022151515
Growth YoY
PAT Growth YoY%
151.828.650.860.7109.891.0-89.8-93.9394.6121.83,653.84,625.0
NPM
NPM%
5.06.66.310.08.38.51.21.021.516.316.116.3
EPS
EPS
0.81.21.31.81.62.40.10.17.65.25.05.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
277224214247238150142160179220242379
Growth
Revenue Growth%
6.9-19.3-4.315.3-3.5-37.1-5.513.011.523.110.256.3
Expenses
ExpensesCr
242180170210200130137131142178194281
Operating Profit
Operating ProfitCr
35444437382142936424998
OPM
OPM%
12.719.620.515.116.013.73.118.020.419.220.025.9
Other Income
Other IncomeCr
-5127816191850150
Interest Expense
Interest ExpenseCr
454137354835172023232023
Depreciation
DepreciationCr
171513975432211
PBT
PBTCr
-320110001111193274
Tax
TaxCr
-70000-1141227
PAT
PATCr
-25111010711173067
Growth
PAT Growth%
-21.4102.0103.90.4-119.9687.1-109.06,554.650.660.473.0125.8
NPM
NPM%
-9.20.20.50.4-0.10.8-0.14.46.07.812.317.7
EPS
EPS
-7.10.10.60.50.00.40.02.43.75.910.223.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
292929292929292929292929
Reserves
ReservesCr
9493130131131105129110121227257286
Current Liabilities
Current LiabilitiesCr
276328342363413417357327330189177164
Non Current Liabilities
Non Current LiabilitiesCr
313245185151108117107108116272236227
Total Liabilities
Total LiabilitiesCr
725710686674682668621575597717699706
Current Assets
Current AssetsCr
471475477469404435379360352261210216
Non Current Assets
Non Current AssetsCr
255235209205278232242216244456489490
Total Assets
Total AssetsCr
725710686674682668621575597717699706

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
44436876161629-828-12741
Investing Cash Flow
Investing Cash FlowCr
-6224-3-21102421917
Financing Cash Flow
Financing Cash FlowCr
-43-64-75-75-15-27-28-14-22113-45
Net Cash Flow
Net Cash FlowCr
-51-3-2-10028612
Free Cash Flow
Free Cash FlowCr
397067751616271227-12641
CFO To PAT
CFO To PAT%
-173.38,411.16,470.17,238.5-7,635.11,271.7-26,027.3-105.6258.9-738.2138.1
CFO To EBITDA
CFO To EBITDA%
124.998.1154.3204.341.775.9647.7-26.076.1-300.284.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
687467876154499185211111
Price To Earnings
Price To Earnings
0.0141.164.283.10.044.00.013.08.112.33.7
Price To Sales
Price To Sales
0.30.30.30.30.30.40.30.60.51.00.5
Price To Book
Price To Book
0.60.60.40.50.40.40.30.70.60.80.4
EV To EBITDA
EV To EBITDA
11.29.38.39.38.114.959.410.611.210.15.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
82.576.480.091.094.397.574.161.373.091.592.4
OPM
OPM%
12.719.620.515.116.013.73.118.020.419.220.0
NPM
NPM%
-9.20.20.50.4-0.10.8-0.14.46.07.812.3
ROCE
ROCE%
2.88.88.38.411.69.04.88.67.18.511.0
ROE
ROE%
-20.70.40.70.7-0.10.9-0.15.17.16.710.4
ROA
ROA%
-3.50.10.10.20.00.20.01.21.82.44.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Brahmaputra Infrastructure Limited (BIL), established in **1998**, is a diversified Indian infrastructure firm with a dual-engine business model comprising **Engineering, Procurement, and Construction (EPC)** and **Real Estate Development**. The company has carved a dominant niche in the **North East region** of India, leveraging a cluster-based operational strategy to execute complex civil engineering projects in challenging terrains. Following a period of financial consolidation, BIL has successfully implemented a **Master Restructuring Agreement (MRA)** as of **August 2023**, transitioning into a performance-driven turnaround phase. With a robust order book of approximately **₹1,500 Crores** and a debt-free flagship retail asset, the company is positioned for aggressive expansion into high-margin sectors including **Defense** and **Green Energy**. --- ### **Core Business Verticals & Revenue Streams** #### **1. EPC Division: Civil Infrastructure & Specialized Engineering** The EPC segment is the primary revenue driver, providing end-to-end services from design to commissioning for government and public sector clients. * **Roads & Highways:** Development and maintenance of National Highways (e.g., **NH-68, NH-11, NH-458**). * **Bridges & Tunnels:** Expertise in specialized structures, including tall bridges and **BG cut & cover tunnels** for the **Bairabi-Sairang** railway line. * **Public Buildings:** Construction of medical colleges (e.g., **Assam Hills Medical College**), hospitals, and modern railway station upgrades (e.g., **Gandhinagar Jaipur Station**). * **Water Resources:** Execution of **ADB-funded** riverbank protection and erosion control projects in Assam. #### **2. Real Estate Division: Premium Retail Assets** BIL owns and operates the **City Centre Shopping Mall** in Guwahati, the largest mall in Northeast India (**4.5 lakh sq. ft.**). * **Asset Status:** The property became **debt-free** in **January 2023** following the full repayment of its term loan. * **Tenant Profile:** **100% operational** at available capacity with over **150 brands**, including anchors like **PVR (5-Screen Multiplex)** and **Shoppers Stop**. * **Revenue Model:** Structured rental income with a **15% escalation every three years**. The most recent increment took effect on **April 1, 2025**, projected to increase monthly rentals by **10-15%**. | Feature | Capacity / Specification | | :--- | :--- | | **Anchor Store** | **44,000 sq. ft.** | | **Food Court** | **18,000 sq. ft.** (Dedicated 3rd Floor) | | **Multiplex** | **5 Screens** | | **Occupancy** | **100%** | --- ### **Strategic Growth Roadmap & Order Book Visibility** BIL is targeting a total order value of **₹2,000 Crores** within the next **12 months**. The current order book stands at **₹1,500 Crores** (as of late 2025), providing high revenue visibility. **Key Active Projects (2024-2026):** | Project Description | Client / Authority | Value (₹ Cr) | | :--- | :--- | :--- | | NH-458 Widening (Rajasthan) | **MoRTH** | **397.00** | | New Legislature Complex, Jammu | **PWD (R&B) Jammu** | **113.54** | | Eklavya Model Residential Schools | **TCIL (Govt. of India)** | **91.50** | | Riverbank Protection (Jorhat) | **ADB Funded / WRD** | **68.91** | | NH-208A Rehabilitation (Tripura) | **NHIDCL** | **59.84** | | NH-36 & NH-54 Four-Laning | **NHAI** | **50.80** | | Road Over Bridge (New Jalpaiguri) | **Railway Authority** | **46.62** | **Future Drivers:** * **Sector Diversification:** Actively bidding for projects in **Defense** and **Green Energy**. * **Geographic Dominance:** Strengthening its moat in the **Northeast**, where it holds a competitive advantage in hilly terrain and flood protection. * **Joint Ventures:** Utilizing JVs (e.g., **DRA-BLA-BCL**, **BIL BLA GSCO**) to qualify for large-scale, technically demanding contracts. --- ### **Financial Restructuring & Balance Sheet Strength** The company’s financial health has been significantly bolstered by the **Master Restructuring Agreement (MRA)** signed on **August 7, 2023**, with a consortium of lenders (IOB, Indian Bank, PNB, and Union Bank). #### **Debt Profile & Capital Structure** * **Sustainable Debt:** Reduced to **₹122.38 Crores** (comprising Cash Credit and Term Loans). * **Unsustainable Debt:** **₹191.66 Crores** converted into **Optionally Convertible Cumulative Preference Shares (OCCPS)**. * **OCCPS Terms:** These are **interest-free** (0.01% coupon) with no interest burden for **FY 2025-26** and **FY 2026-27**. Redemption is scheduled to commence on **June 30, 2027**, and conclude by **2034**. * **Credit Rating:** Upgraded to **BBB-; Stable** (Investment Grade) in 2025, facilitating access to **Surety Bonds** and non-fund-based credit. #### **Comparative Financial Position (Standalone)** | Metric (₹ in Crore) | March 31, 2025 | March 31, 2024 | | :--- | :--- | :--- | | **Total Borrowings** | **260.98** | **324.77** | | **Cash & Cash Equivalents** | **29.30** | **17.20** | | **Total Equity** | **285.71** | **255.87** | | **Promoter Shareholding** | **74.05%** | **74.05%** | --- ### **Asset Monetization & Arbitration Claims** A critical component of BIL’s liquidity strategy is the aggressive pursuit of arbitration awards related to legacy projects. * **Total Claims Receivable:** Approximately **₹163.69 Crores** as of Dec 31, 2025. * **Historical Recovery:** Successfully monetized **₹95.62 Crores** between 2020 and 2025 to fund debt repayment. * **Immediate Liquidity:** **₹72 Crores** in awards are currently in hand, with an additional **₹250 Crores** in ongoing claims being fast-tracked. --- ### **Risk Factors & Mitigation Strategies** #### **1. Operational & Environmental Risks** * **Weather Sensitivity:** Heavy monsoons in the Northeast can reduce site capacity to below **50%**. **Mitigation:** Implementation of a new **Planning and Assessment Team** to optimize dry-season execution. * **Execution Delays:** Addressed through the maintenance of an **in-house equipment bank** and design capabilities to reduce third-party dependence. #### **2. Legal & Accounting Risks** * **City Center Mall Dispute:** Ongoing litigation with landowners regarding the 2009 Development Agreement. The matter is currently before the **Hon’ble Gauhati High Court**. * **Audit Qualifications:** Auditors have noted non-provisioning of certain interest expenses (**₹19.15 Cr** in FY23) and the pending financial integration of **15 Joint Operations** under **Ind AS 111**. * **Contingent Liabilities:** Outstanding **Bank Guarantees** of **₹93.21 Crore** and pending **GST/Service Tax** demands totaling approximately **₹8.65 Crore**. #### **3. Financial Risks** * **Working Capital:** While the **BBB-** rating improves access to credit, the company remains under a **Trust and Retention Account (TRA)** mechanism where the lead bank manages cash flows to ensure debt servicing. * **Pledged Shares:** **100%** of the promoter shareholding (**74.05%**) remains pledged to lenders as part of the restructuring collateral.