Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Interise Trust

INTERISE
BSE
113.00
Last Updated:
25 Apr '25, 3:59 PM
Company Overview
Alert
Watchlist
Note

Interise Trust

INTERISE
BSE
113.00
25 Apr '25, 3:59 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
11,779Cr
Close
Close Price
113.00
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
282.50
PS
Price To Sales
3.27
Revenue
Revenue
3,600Cr
Rev Gr TTM
Revenue Growth TTM
2.10%
PAT Gr TTM
PAT Growth TTM
-159.05%
Peer Comparison
How does INTERISE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
INTERISE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
876887884880896889910906
Growth YoY
Revenue Growth YoY%
2.30.23.03.0
Expenses
ExpensesCr
298417240287228243255345
Operating Profit
Operating ProfitCr
578469644594667646655561
OPM
OPM%
66.052.972.967.474.572.772.061.9
Other Income
Other IncomeCr
536251332124
Interest Expense
Interest ExpenseCr
357358358349343340344345
Depreciation
DepreciationCr
306278256292292278275273
PBT
PBTCr
-32-160324363057-33
Tax
TaxCr
-24-112-508-62620
PAT
PATCr
-8-1493155283731-53
Growth YoY
PAT Growth YoY%
447.7124.71.3-197.1
NPM
NPM%
-0.9-16.83.56.23.14.13.4-5.9
EPS
EPS
-0.1-1.40.30.50.30.30.3-0.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
8019811,4901,6661,9703,1433,4763,600
Growth
Revenue Growth%
22.452.011.818.259.610.63.6
Expenses
ExpensesCr
6396706448138241,2731,2411,071
Operating Profit
Operating ProfitCr
1633118468541,1451,8692,2352,529
OPM
OPM%
20.331.756.851.258.159.564.370.2
Other Income
Other IncomeCr
212713610913232116351
Interest Expense
Interest ExpenseCr
4205879029419731,3481,4211,373
Depreciation
DepreciationCr
2813495876437641,0791,1311,118
PBT
PBTCr
-517-598-507-621-459-237-15590
Tax
TaxCr
-27-119-37-97-59-80-8448
PAT
PATCr
-491-480-470-524-401-157-7142
Growth
PAT Growth%
2.22.0-11.523.660.854.6159.1
NPM
NPM%
-61.2-48.9-31.5-31.4-20.3-5.0-2.01.2
EPS
EPS
-13.3-11.9-7.6-8.4-6.5-1.6-0.70.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3,7006,6246,6246,6246,62410,88610,88610,886
Reserves
ReservesCr
187-379-983-2,076-3,028-4,732-5,570-6,228
Current Liabilities
Current LiabilitiesCr
4979771,2141,4931,3751,8722,3874,523
Non Current Liabilities
Non Current LiabilitiesCr
4,3439,1179,0318,8848,82713,97113,03212,058
Total Liabilities
Total LiabilitiesCr
8,72716,33915,88614,92513,79821,99820,73521,238
Current Assets
Current AssetsCr
3331,1011,4471,3701,2761,3411,1872,601
Non Current Assets
Non Current AssetsCr
8,39415,23814,43813,55412,52120,65619,54818,638
Total Assets
Total AssetsCr
8,72716,33915,88614,92513,79821,99820,73521,238

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3735321,0601,0658201,4861,595
Investing Cash Flow
Investing Cash FlowCr
-353-137-339-404403-7,374-242
Financing Cash Flow
Financing Cash FlowCr
10304-686-1,108-9336,071-1,728
Net Cash Flow
Net Cash FlowCr
3069935-447290183-375
Free Cash Flow
Free Cash FlowCr
3705231,0551,0558371,3771,527
CFO To PAT
CFO To PAT%
-76.1-110.9-225.5-203.3-204.8-945.7-2,234.2
CFO To EBITDA
CFO To EBITDA%
229.7171.2125.3124.871.679.571.4

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000011,779
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.00.03.4
Price To Book
Price To Book
0.00.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
5.410.83.54.02.63.88.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
20.331.756.851.258.159.564.3
NPM
NPM%
-61.2-48.9-31.5-31.4-20.3-5.0-2.0
ROCE
ROCE%
-2.0-0.14.03.76.77.89.7
ROE
ROE%
-12.6-7.7-8.3-11.5-11.1-2.5-1.3
ROA
ROA%
-5.6-2.9-3.0-3.5-2.9-0.7-0.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Interise Trust is one of India’s leading Infrastructure Investment Trusts (InvITs) focused on the roads sector, operating a diversified portfolio of national highway assets across eight Indian states. The Trust has established itself as a significant player in infrastructure monetization through public-private partnerships (PPPs), emphasizing operational efficiency, strategic portfolio expansion, and unitholder value creation. Backed by long-term institutional investors including CPP Investments, Allianz, and OMERS Infrastructure, Interise Trust owns and manages road assets through wholly owned Special Purpose Vehicles (SPVs), leveraging economies of scale and standardized operational frameworks. --- ### **Portfolio & Asset Base (as of Jun–Nov 2025)** - **Total Portfolio**: 16 operational Build-Operate-Transfer (BOT)/annuity road projects (down from 17 previously, due to consolidation or exit activity). - **Lane Kilometers**: Approximately **7,107 lane kilometers**, with prior reporting indicating ~7,300 lane km in 2024, reflecting potential asset rationalization. - **Geographic Spread**: Assets located across **eight states** — Andhra Pradesh, Bihar, Karnataka, Madhya Pradesh, Maharashtra, Rajasthan, Tamil Nadu, and Telangana. - **Concessioning Authorities**: - ~95% of revenue derived from projects under concession with **NHAI** (ICRA AAA-rated, Stable outlook). - Remaining ~5–6% from state government authorities, providing income diversification. - **Ownership Structure**: Held via 100% stake in SPVs ("Specified Companies"), with a holding company and **Interise Project Managers Private Limited** serving as the dedicated project management arm. --- ### **Recent Strategic Developments** #### **1. Acquisition Strategy & Portfolio Expansion** - **Jun 2023**: Completed acquisition of **five operational NH projects** (3 toll + 2 annuity) from Brookfield Group for **INR 89,409 million**. - Combined length: **514.9 km** across Uttar Pradesh, Bihar, Maharashtra, and Andhra Pradesh. - All projects under NHAI concession; four rated investment-grade by ICRA. - This acquisition nearly doubled the Trust’s enterprise value and expanded footprint into high-GDP growth corridors. - **Jul 2023**: Established an **in-house project management team** by acquiring **IndInfravit Project Managers Private Limited**, enhancing control over SPV performance and maintenance standards. #### **2. Financing & Capital Structure** - **Jun 2023**: Successfully refinanced short-term fixed-rate debt with **long-term variable-rate loans** from new financial institutions. - Positions the Trust to benefit from declining interest rate cycles. - Strengthened financial flexibility ahead of major acquisitions. #### **3. Digital Transformation & Operations** - Fully digitized core operations using an **integrated ERP system**, covering: - Finance - Procurement - Toll operations - Contract management - Route operations - Enhances transparency, efficiency, and real-time monitoring across assets. --- ### **Key Projects in Portfolio (as of May 2025)** | **Project Company** | **Highway/Location** | **Length (km)** | **Lanes** | **Model** | **Concession Period** | |---------------------|------------------------|------------------|-----------|-----------|------------------------| | **Simhapuri Expressway Ltd (SEL)** | NH5, Nellore–Chilakaluripet (AP) | 183.7 | 6-lane | BOT (Toll) | 2010–2040 (w/ extension) | | **Rayalseema Expressway Pvt Ltd (REL)** | NH40, Cuddapah–Kurnool (AP) | 188.8 | 4/6-lane | BOT (Toll) | 30 years | | **Krishnagiri Thopur Toll Road (KTTPL)** | NH44, Tamil Nadu | 86.0 | 4-lane | DBFOT | – | | **Krishnagiri Walajahpet Tollway (KWTPL)** | NH46, Tamil Nadu | 148.3 | 6-lane | DBFOT | – | | **Devihalli Hassan Tollway (DHTPL)** | NH75, Karnataka | 77.2 | 4-lane | DBFOT | Dec 2010 – Dec 2040 (+801 days) | | **Bhilwara-Rajsamand Tollway (BRTPL)** | NH758, Rajasthan | – | 4-lane | DBFOT | – | | **Western Andhra Tollways (WATPL)** | Telangana | – | 4-lane | BOT | – | > *Note: DHTPL project cost INR 4,940 million; includes 19 km bypass and two toll plazas. Commercial operations began October 2013.* --- ### **Workforce & Organizational Growth** - **Headcount Growth**: - **FY19**: 233 employees - **FY25**: Stabilized at **581 employees** (149% increase over six years) - **Growth Phases**: - **FY21–FY22**: Structured hiring across SPVs and SBUs. - **FY23–FY24**: Major expansion to 582 FTEs; introduced formal training and development programs. - **FY24–FY25 Focus**: Shifted toward **retention, upskilling, and culture building** — signaling maturity in organizational structure. --- ### **Leadership & Strategic Vision** - **Sudhakar Mallya**, Managing Director at **CPP Investments**, has played a pivotal role in shaping Interise Trust’s investment strategy in India. - Instrumental in building CPP’s India infrastructure platform. - Key investor in multiple Indian InvITs including NHAI InvIT, PGCIL InvIT, and Interise Trust. - Deep understanding of Indian regulatory, tax, and InvIT structures enhances strategic governance.