Login
Home
Charts
Search
Watchlist
Products

Madhav Infra Projects Ltd

MADHAVIPL·BSE
7.85+5.23%Wed, 23 Sept '26 15:27

Madhav Infra Projects Ltd

MADHAVIPL
BSE
7.85
+5.23%
|Wed, 23 Sept '26 15:27
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
212Cr
Close
Close Price
7.85
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
8.09
PS
Price To Sales
0.42
Revenue
Revenue
503Cr
Rev Gr TTM
Revenue Growth TTM
-20.15%
PAT Gr TTM
PAT Growth TTM
1.37%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
98881516887147308881075425488
Growth YoY
Revenue Growth YoY%
7.8-36.8-26.2-45.4-11.167.8104.528.923.1-63.5-17.60.9
Expenses
ExpensesCr
8372142517413228670914223373
Operating Profit
Operating ProfitCr
14169171315221716122116
OPM
OPM%
14.518.56.124.414.610.37.319.515.222.58.217.7
Other Income
Other IncomeCr
312121238-622
Interest Expense
Interest ExpenseCr
665668788736
Depreciation
DepreciationCr
444335433343
PBT
PBTCr
77185413914-4178
Tax
TaxCr
12-1111221152
PAT
PATCr
66374311712-4116
Growth YoY
PAT Growth YoY%
-72.527.0-62.7-13.1-33.3-54.5321.811.8198.1-269.30.5-16.4
NPM
NPM%
6.46.31.89.84.81.73.78.511.7-7.94.57.1
EPS
EPS
0.30.30.10.30.10.10.50.30.5-0.20.40.2
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
98881516887147308881075425488
Growth YoY
Revenue Growth YoY%
7.8-36.8-26.2-45.4-11.167.8104.528.923.1-63.5-17.60.9
Expenses
ExpensesCr
8372142517413228670914223373
Operating Profit
Operating ProfitCr
14169171315221716122116
OPM
OPM%
14.518.56.124.414.610.37.319.515.222.58.217.7
Other Income
Other IncomeCr
312121238-622
Interest Expense
Interest ExpenseCr
665668788736
Depreciation
DepreciationCr
444335433343
PBT
PBTCr
77185413914-4178
Tax
TaxCr
12-1111221152
PAT
PATCr
66374311712-4116
Growth YoY
PAT Growth YoY%
-72.527.0-62.7-13.1-33.3-54.5321.811.8198.1-269.30.5-16.4
NPM
NPM%
6.46.31.89.84.81.73.78.511.7-7.94.57.1
EPS
EPS
0.30.30.10.30.10.10.50.30.5-0.20.40.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
268399386326204274460513460610502503
Growth
Revenue Growth%
-1.549.1-3.3-15.6-37.534.668.011.4-10.232.5-17.7-20.1
Expenses
ExpensesCr
187280280254159239409455402543436438
Operating Profit
Operating ProfitCr
80120106714535515858676665
OPM
OPM%
30.129.927.421.922.112.811.111.212.710.913.212.9
Other Income
Other IncomeCr
241432933296687
Interest Expense
Interest ExpenseCr
405459393432282524282523
Depreciation
DepreciationCr
295552302421161316151413
PBT
PBTCr
15148616-1594825303635
Tax
TaxCr
530112-33113589
PAT
PATCr
1011854-1273722252726
Growth
PAT Growth%
13.511.9-25.7-37.6-18.6-389.7155.9446.1-39.312.39.11.4
NPM
NPM%
3.72.72.11.62.0-4.41.57.14.84.15.45.2
EPS
EPS
15.316.712.28.00.1-0.70.21.60.91.01.01.0
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
268399386326204274460513460610502503
Growth
Revenue Growth%
-1.549.1-3.3-15.6-37.534.668.011.4-10.232.5-17.7-20.1
Expenses
ExpensesCr
187280280254159239409455402543436438
Operating Profit
Operating ProfitCr
80120106714535515858676665
OPM
OPM%
30.129.927.421.922.112.811.111.212.710.913.212.9
Other Income
Other IncomeCr
241432933296687
Interest Expense
Interest ExpenseCr
405459393432282524282523
Depreciation
DepreciationCr
295552302421161316151413
PBT
PBTCr
15148616-1594825303635
Tax
TaxCr
530112-33113589
PAT
PATCr
1011854-1273722252726
Growth
PAT Growth%
13.511.9-25.7-37.6-18.6-389.7155.9446.1-39.312.39.11.4
NPM
NPM%
3.72.72.11.62.0-4.41.57.14.84.15.45.2
EPS
EPS
15.316.712.28.00.1-0.70.21.60.91.01.01.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
66666262627272727
Reserves
ReservesCr
59736870845358140162186213
Current Liabilities
Current LiabilitiesCr
135192222209157157163243182324250
Non Current Liabilities
Non Current LiabilitiesCr
321355377227195218192161127109115
Total Liabilities
Total LiabilitiesCr
557684740564495506492574501647606
Current Assets
Current AssetsCr
152234272296255266345374328455402
Non Current Assets
Non Current AssetsCr
405451468268240241146200172192203
Total Assets
Total AssetsCr
557684740564495506492574501647606
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
66666262627272727
Reserves
ReservesCr
59736870845358140162186213
Current Liabilities
Current LiabilitiesCr
135192222209157157163243182324250
Non Current Liabilities
Non Current LiabilitiesCr
321355377227195218192161127109115
Total Liabilities
Total LiabilitiesCr
557684740564495506492574501647606
Current Assets
Current AssetsCr
152234272296255266345374328455402
Non Current Assets
Non Current AssetsCr
405451468268240241146200172192203
Total Assets
Total AssetsCr
557684740564495506492574501647606

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10279101292100-873657532
Investing Cash Flow
Investing Cash FlowCr
-277-79-662094-4266-18-4-25-31
Financing Cash Flow
Financing Cash FlowCr
186-2-21-212-20-73-64-33-79-27-20
Net Cash Flow
Net Cash FlowCr
11-21327-14-14-623-1723-19
Free Cash Flow
Free Cash FlowCr
-2511431236-6745235576732
CFO To PAT
CFO To PAT%
1,038.2717.71,236.8575.247.1-837.8-119.1200.6291.3300.6118.7
CFO To EBITDA
CFO To EBITDA%
126.365.795.340.84.3287.2-15.6127.4110.8112.148.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10279101292100-873657532
Investing Cash Flow
Investing Cash FlowCr
-277-79-662094-4266-18-4-25-31
Financing Cash Flow
Financing Cash FlowCr
186-2-21-212-20-73-64-33-79-27-20
Net Cash Flow
Net Cash FlowCr
11-21327-14-14-623-1723-19
Free Cash Flow
Free Cash FlowCr
-2511431236-6745235576732
CFO To PAT
CFO To PAT%
1,038.2717.71,236.8575.247.1-837.8-119.1200.6291.3300.6118.7
CFO To EBITDA
CFO To EBITDA%
126.365.795.340.84.3287.2-15.6127.4110.8112.148.7

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
127129127105286294189212
Price To Earnings
Price To Earnings
34.120.73.113.311.97.08.1
Price To Sales
Price To Sales
0.60.50.30.20.60.50.40.4
Price To Book
Price To Book
1.41.61.50.61.51.40.80.9
EV To EBITDA
EV To EBITDA
8.28.95.84.56.75.34.04.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.841.740.433.435.822.216.816.517.915.718.618.6
OPM
OPM%
30.129.927.421.922.112.811.111.212.710.913.212.9
NPM
NPM%
3.72.72.11.62.0-4.41.57.14.84.15.45.2
ROCE
ROCE%
13.114.913.913.814.05.712.619.614.215.515.115.1
ROE
ROE%
15.013.810.96.74.6-15.38.021.911.811.711.311.3
ROA
ROA%
1.81.61.10.90.8-2.41.46.44.43.94.54.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
127129127105286294189212
Price To Earnings
Price To Earnings
34.120.73.113.311.97.08.1
Price To Sales
Price To Sales
0.60.50.30.20.60.50.40.4
Price To Book
Price To Book
1.41.61.50.61.51.40.80.9
EV To EBITDA
EV To EBITDA
8.28.95.84.56.75.34.04.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.841.740.433.435.822.216.816.517.915.718.618.6
OPM
OPM%
30.129.927.421.922.112.811.111.212.710.913.212.9
NPM
NPM%
3.72.72.11.62.0-4.41.57.14.84.15.45.2
ROCE
ROCE%
13.114.913.913.814.05.712.619.614.215.515.115.1
ROE
ROE%
15.013.810.96.74.6-15.38.021.911.811.711.311.3
ROA
ROA%
1.81.61.10.90.8-2.41.46.44.43.94.54.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Madhav Infra Projects Ltd is an Indian infrastructure developer that builds the roads, bridges and power projects governments put out to tender - but its real story is one of quiet accumulation. Over three decades it has grown from a civil contractor into a group that now reaches into solar energy and oil-and-gas exploration services, absorbing subsidiaries along the way to bring everything under one roof. The recurring approach is to bid for public-sector contracts, ring-fence each project inside its own Special Purpose Vehicle (a separate company created just for that asset), and then operate what it builds - a model designed to contain risk and keep each concession’s finances distinct from the rest of the group. # Business segments Three engines at different stages - a road-and-bridge cash cow, a solar-energy bet scaling up fast, and an oil-and-gas exploration services arm that reaches overseas - each housed in its own subsidiary or SPV. ## 1. Road and bridge construction: the group’s foundation **The company wins government road contracts, builds them, and in many cases collects tolls or annuity payments for years afterwards - construction is the day job, but the concession assets are the moat.** - **Paid to build, then paid to operate** - revenue comes from two sources: lump-sum EPC (Engineering, Procurement and Construction) contracts where the government pays for construction, and longer-term PPP (Public-Private Partnership) models - BOT (Build-Operate-Transfer), OMT (Operate-Maintain-Transfer) and HAM (Hybrid Annuity Mode) - where the company earns toll collections or fixed annuity payments over the concession’s life. - **Every project gets its own company** - road concessions are held through separate SPV subsidiaries such as Badi Baktara Toll Private Limited and Madhav (Aaron Sindh Road) Private Limited, so that the debt and obligations of one road do not spill over onto the others or the parent. - **The order book is concentrated in Madhya Pradesh** - as of FY25, all ongoing road works - bridges, railway overbridges, an elevated corridor and multiple state-highway packages - were located in that single state, making the company a deep local player rather than a national generalist. - **Bidding is the make-or-break skill** - bid too high and the contract goes to a rival; bid too low and the work runs at a loss or on razor-thin margins, a structural tension that shapes every tender the company pursues. - **Raw materials are the pinch point** - steel and cement are the key inputs, and any shortage or price spike creates cost-overrun risk that the company tries to offset by adopting the best available construction technology. ## 2. Solar and renewable energy: the green bet under construction **The company designs, builds and operates solar power plants - mostly for government off-takers - and is now scaling up through a cluster of new project-specific subsidiaries.** - **The customer is the government** - ongoing projects include a 35 MW plant in Kutch, a 15 MW plant for ONGC in Bharuch, and a 47.5 MW spread across Gujarat, plus a contract with MP Urja Vikas Nigam Limited under the PM KUSUM-C scheme that sells power to MPPMCL. - **Nine new SPVs in a single day** - when letters of award arrived from the Madhya Pradesh government in December 2025, the company incorporated nine wholly-owned subsidiaries on 6 January 2026, each ring-fenced for its own solar project, signalling a rapid build-out of the solar pipeline. - **Hydro provides a small, steady base** - a mini hydro-power plant at Chambal, operated on a BOT basis, sits on the books as an intangible asset and has required no fresh capital expenditure since at least FY22. ## 3. Oil and gas exploration services: the overseas reach **Through its material subsidiary Seabird Exploration, the company provides seismic data services and technical support to oil-and-gas firms - a business that operates both in India and abroad and sits apart from the infrastructure core.** - **Seismic surveys are the product** - Seabird Exploration supplies onshore and offshore seismic data acquisition, data processing, technical surveys and the rental of specialised equipment and staff to oil-and-gas exploration companies. - **Material enough to matter** - the subsidiary’s net worth exceeds 20% of the group’s consolidated net worth, making it a material subsidiary that warrants separate disclosure and governance attention. - **A different geography and customer set** - unlike the roads and solar businesses that depend on Indian government contracts, Seabird serves oil-and-gas companies overseas as well as in India, giving the group a small but genuine international footprint. # Group structure and partners **The company operates through a web of subsidiaries, joint ventures and associate holdings - each infrastructure asset sits in its own SPV, while six active joint ventures share the risk on EPC contracts.** - **Three subsidiaries were folded in** - Madhav Urja, Madhav Heights and RB Real Estate were amalgamated into the parent during FY24, part of a longer pattern of consolidation that earlier absorbed MSK Projects (India) (JV) Limited as well. - **Six joint ventures share the EPC workload** - partnerships with firms like Eagle Infra India, M.S. Khurana Engineering and Chetak Enterprise allow the company to jointly bid for and execute contract work, spreading both the resources required and the risk. - **Promoter entities orbit the group** - related parties include WAA Solar Limited, Madhav Power Private Limited and a series of infrastructure SPVs bearing the Madhav name, with the promoter group holding just under 69% of the equity as of March 2024.

Documents — Madhav Infra Projects Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/kvoa0yvt3y4yb9gn5u8rykps.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/oei0spjimx8j77fz6bngcpxt.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/4dlo2vcv6tuu0nm5mb9op19u.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/oz9v8q15rwsi162rghd0lxvs.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/gb59wmui5o7jnp7px2qxf9rq.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/gqc9b3cesyo12qdn6hb3ll3a.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/mjx3ka0mnym8q6kyr3qgc1o2.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/57n1hmg6a87g8ynj7w2pa4ah.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/2wsbbk0ytf1tlz9tn7rvttzj.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/7s63a8gow98n6dqscqhmehm2.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/huer1ob4ovqhqe524z5vn3sn.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/y2tv61exfpzmf4vsy1d5650r.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/65co24w4m0rg7nvfuspvqtoy.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/msr6clmta2u6b99jzyx1wy4i.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/g8cene4lt8zusqfnn803i8ay.pdf