Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹437Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
91.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BRAHMINFRA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -17.4 | 28.8 | 55.9 | -5.2 | 26.3 | 48.1 | -46.9 | -38.7 | 90.9 | 16.1 | 181.8 | 185.3 |
| 34 | 45 | 50 | 38 | 45 | 66 | 28 | 28 | 72 | 70 | 68 | 71 |
Operating Profit Operating ProfitCr |
| 19.7 | 16.2 | 17.7 | 27.5 | 17.5 | 16.4 | 14.5 | 13.8 | 30.3 | 24.1 | 25.2 | 23.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 6 | 4 | 6 | 9 | 4 | 4 | 4 | 4 | 9 | 4 | 5 | 4 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 4 | 4 | 6 | 5 | 9 | 1 | 1 | 22 | 17 | 17 | 17 |
| -1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 2 | 3 | 2 |
|
Growth YoY PAT Growth YoY% | 151.8 | 28.6 | 50.8 | 60.7 | 109.8 | 91.0 | -89.8 | -93.9 | 394.6 | 121.8 | 3,653.8 | 4,625.0 |
| 5.0 | 6.6 | 6.3 | 10.0 | 8.3 | 8.5 | 1.2 | 1.0 | 21.5 | 16.3 | 16.1 | 16.3 |
| 0.8 | 1.2 | 1.3 | 1.8 | 1.6 | 2.4 | 0.1 | 0.1 | 7.6 | 5.2 | 5.0 | 5.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 6.9 | -19.3 | -4.3 | 15.3 | -3.5 | -37.1 | -5.5 | 13.0 | 11.5 | 23.1 | 10.2 | 56.3 |
| 242 | 180 | 170 | 210 | 200 | 130 | 137 | 131 | 142 | 178 | 194 | 281 |
Operating Profit Operating ProfitCr |
| 12.7 | 19.6 | 20.5 | 15.1 | 16.0 | 13.7 | 3.1 | 18.0 | 20.4 | 19.2 | 20.0 | 25.9 |
Other Income Other IncomeCr | -5 | 12 | 7 | 8 | 16 | 19 | 18 | 5 | 0 | 1 | 5 | 0 |
Interest Expense Interest ExpenseCr | 45 | 41 | 37 | 35 | 48 | 35 | 17 | 20 | 23 | 23 | 20 | 23 |
Depreciation DepreciationCr | 17 | 15 | 13 | 9 | 7 | 5 | 4 | 3 | 2 | 2 | 1 | 1 |
| -32 | 0 | 1 | 1 | 0 | 0 | 0 | 11 | 11 | 19 | 32 | 74 |
| -7 | 0 | 0 | 0 | 0 | -1 | 1 | 4 | 1 | 2 | 2 | 7 |
|
| -21.4 | 102.0 | 103.9 | 0.4 | -119.9 | 687.1 | -109.0 | 6,554.6 | 50.6 | 60.4 | 73.0 | 125.8 |
| -9.2 | 0.2 | 0.5 | 0.4 | -0.1 | 0.8 | -0.1 | 4.4 | 6.0 | 7.8 | 12.3 | 17.7 |
| -7.1 | 0.1 | 0.6 | 0.5 | 0.0 | 0.4 | 0.0 | 2.4 | 3.7 | 5.9 | 10.2 | 23.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| 94 | 93 | 130 | 131 | 131 | 105 | 129 | 110 | 121 | 227 | 257 | 286 |
Current Liabilities Current LiabilitiesCr | 276 | 328 | 342 | 363 | 413 | 417 | 357 | 327 | 330 | 189 | 177 | 164 |
Non Current Liabilities Non Current LiabilitiesCr | 313 | 245 | 185 | 151 | 108 | 117 | 107 | 108 | 116 | 272 | 236 | 227 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 471 | 475 | 477 | 469 | 404 | 435 | 379 | 360 | 352 | 261 | 210 | 216 |
Non Current Assets Non Current AssetsCr | 255 | 235 | 209 | 205 | 278 | 232 | 242 | 216 | 244 | 456 | 489 | 490 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 44 | 43 | 68 | 76 | 16 | 16 | 29 | -8 | 28 | -127 | 41 |
Investing Cash Flow Investing Cash FlowCr | -6 | 22 | 4 | -3 | -2 | 11 | 0 | 24 | 2 | 19 | 17 |
Financing Cash Flow Financing Cash FlowCr | -43 | -64 | -75 | -75 | -15 | -27 | -28 | -14 | -22 | 113 | -45 |
|
Free Cash Flow Free Cash FlowCr | 39 | 70 | 67 | 75 | 16 | 16 | 27 | 12 | 27 | -126 | 41 |
| -173.3 | 8,411.1 | 6,470.1 | 7,238.5 | -7,635.1 | 1,271.7 | -26,027.3 | -105.6 | 258.9 | -738.2 | 138.1 |
CFO To EBITDA CFO To EBITDA% | 124.9 | 98.1 | 154.3 | 204.3 | 41.7 | 75.9 | 647.7 | -26.0 | 76.1 | -300.2 | 84.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 68 | 74 | 67 | 87 | 61 | 54 | 49 | 91 | 85 | 211 | 111 |
Price To Earnings Price To Earnings | 0.0 | 141.1 | 64.2 | 83.1 | 0.0 | 44.0 | 0.0 | 13.0 | 8.1 | 12.3 | 3.7 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.5 | 1.0 | 0.5 |
Price To Book Price To Book | 0.6 | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.7 | 0.6 | 0.8 | 0.4 |
| 11.2 | 9.3 | 8.3 | 9.3 | 8.1 | 14.9 | 59.4 | 10.6 | 11.2 | 10.1 | 5.5 |
Profitability Ratios Profitability Ratios |
| 82.5 | 76.4 | 80.0 | 91.0 | 94.3 | 97.5 | 74.1 | 61.3 | 73.0 | 91.5 | 92.4 |
| 12.7 | 19.6 | 20.5 | 15.1 | 16.0 | 13.7 | 3.1 | 18.0 | 20.4 | 19.2 | 20.0 |
| -9.2 | 0.2 | 0.5 | 0.4 | -0.1 | 0.8 | -0.1 | 4.4 | 6.0 | 7.8 | 12.3 |
| 2.8 | 8.8 | 8.3 | 8.4 | 11.6 | 9.0 | 4.8 | 8.6 | 7.1 | 8.5 | 11.0 |
| -20.7 | 0.4 | 0.7 | 0.7 | -0.1 | 0.9 | -0.1 | 5.1 | 7.1 | 6.7 | 10.4 |
| -3.5 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | 1.2 | 1.8 | 2.4 | 4.3 |
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.