Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Madhav Infra Projects Ltd

MADHAVIPL
BSE
9.25
0.64%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Madhav Infra Projects Ltd

MADHAVIPL
BSE
9.25
0.64%
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
249Cr
Close
Close Price
9.25
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
8.89
PS
Price To Sales
0.45
Revenue
Revenue
556Cr
Rev Gr TTM
Revenue Growth TTM
22.90%
PAT Gr TTM
PAT Growth TTM
67.12%
Peer Comparison
How does MADHAVIPL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MADHAVIPL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
204124988815168871473088810754
Growth YoY
Revenue Growth YoY%
-4.157.57.8-36.8-26.2-45.4-11.167.8104.528.923.1-63.5
Expenses
ExpensesCr
18110583721425174132286709142
Operating Profit
Operating ProfitCr
24191416917131522171612
OPM
OPM%
11.515.114.518.56.124.414.610.37.319.515.222.5
Other Income
Other IncomeCr
11312121238-6
Interest Expense
Interest ExpenseCr
766656687887
Depreciation
DepreciationCr
444443354333
PBT
PBTCr
13977185413914-4
Tax
TaxCr
6212-11112211
PAT
PATCr
7866374311712-4
Growth YoY
PAT Growth YoY%
926.1685.7-72.527.0-62.7-13.1-33.3-54.5313.311.8198.1-269.3
NPM
NPM%
3.66.26.46.31.89.84.81.73.68.511.7-7.9
EPS
EPS
0.50.30.30.30.10.30.10.10.50.30.5-0.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
272268399386326204274460513460610556
Growth
Revenue Growth%
-1.549.1-3.3-15.6-37.534.668.011.4-10.232.5-8.8
Expenses
ExpensesCr
241187280280254159239409455402543489
Operating Profit
Operating ProfitCr
30801201067145355158586768
OPM
OPM%
11.230.129.927.421.922.112.811.111.212.710.912.2
Other Income
Other IncomeCr
324143293329668
Interest Expense
Interest ExpenseCr
104054593934322825242830
Depreciation
DepreciationCr
112955523024211613161514
PBT
PBTCr
1315148616-15948253032
Tax
TaxCr
4530112-3311355
PAT
PATCr
91011854-12737222427
Growth
PAT Growth%
13.511.9-25.7-37.6-18.6-389.7155.9446.1-39.310.39.9
NPM
NPM%
3.23.72.72.11.62.0-4.41.57.14.84.04.8
EPS
EPS
13.315.316.712.28.00.1-0.70.21.60.91.01.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
666666262627272727
Reserves
ReservesCr
4959736870845358140162186206
Current Liabilities
Current LiabilitiesCr
162135192222209157157163243182324221
Non Current Liabilities
Non Current LiabilitiesCr
115321355377227195218192161132109127
Total Liabilities
Total LiabilitiesCr
356557684740564495506492574506647582
Current Assets
Current AssetsCr
215152234272296255266345374334455410
Non Current Assets
Non Current AssetsCr
141405451468268240241146200172192172
Total Assets
Total AssetsCr
356557684740564495506492574506647582

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
410279101292100-87365124
Investing Cash Flow
Investing Cash FlowCr
-31-277-79-662094-4266-18-4-73
Financing Cash Flow
Financing Cash FlowCr
35186-2-21-212-20-73-64-33-79-28
Net Cash Flow
Net Cash FlowCr
811-21327-14-14-623-1723
Free Cash Flow
Free Cash FlowCr
-32-2511431236-674523557116
CFO To PAT
CFO To PAT%
45.31,038.2717.71,236.8575.247.1-837.8-119.1200.6291.3507.1
CFO To EBITDA
CFO To EBITDA%
12.8126.365.795.340.84.3287.2-15.6127.4110.8185.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000127129127105286294
Price To Earnings
Price To Earnings
0.00.00.00.00.034.10.020.73.113.311.4
Price To Sales
Price To Sales
0.00.00.00.00.00.60.50.30.20.60.5
Price To Book
Price To Book
0.00.00.00.00.01.41.61.50.61.51.4
EV To EBITDA
EV To EBITDA
3.03.62.73.22.98.29.75.84.56.85.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.025.971.461.452.655.867.062.959.353.431.7
OPM
OPM%
11.230.129.927.421.922.112.811.111.212.710.9
NPM
NPM%
3.23.72.72.11.62.0-4.41.57.14.84.0
ROCE
ROCE%
11.813.114.913.913.814.05.212.619.614.015.4
ROE
ROE%
15.515.013.810.96.74.6-15.38.021.911.811.5
ROA
ROA%
2.41.81.61.10.90.8-2.41.46.44.43.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Madhav Infra Projects Limited is a professionally managed **EPC (Engineering, Procurement, and Construction) Contractor and Developer** headquartered in Vadodara, Gujarat. With a legacy spanning decades, the company has established a Pan-India presence, specializing in the development of critical infrastructure across the **Power, Roads, and Industrial** sectors. --- ### Multi-Sector Operational Portfolio The company operates primarily through its **Infrastructure Development** segment, utilizing a mix of direct execution and **Special Purpose Vehicles (SPVs)** to manage large-scale projects. * **Roads, Highways & Bridges:** The core of the business involves the construction and **Operation & Maintenance (O&M)** of transport infrastructure. Projects are executed under various models, including **Hybrid Annuity Mode (HAM)**, **Build-Operate-Transfer (BOT)**, and traditional EPC contracts. * **Renewable Energy & Solar Solutions:** Madhav Infra acts as a full-lifecycle solar solutions provider. This includes feasibility studies, commissioning, and O&M for grid-connected rooftop and ground-mounted PV plants. While currently contributing less than **10%** of revenue, this is a primary growth vertical. * **Power Generation (Hydro):** The company holds a long-term lease for the **Chambal Hydel Project (3 x 600 kW)** in Madhya Pradesh. This asset is secured until **March 2045**, providing a steady stream of fixed monthly lease income. * **Oil & Gas Services:** Through its material subsidiary, **Seabird Exploration Private Limited**, the company provides specialized seismic data services, technical surveys, and equipment rentals for the energy exploration sector. --- ### Strategic Growth Pillars & Order Book The company is transitioning toward high-value, technically complex projects to improve margins and market positioning. #### 1. Solar Expansion (PM-KUSUM C Yojana) The company is aggressively scaling its renewable footprint under the **Surya Mitra Krishi Feeders Scheme**. * **PPA Portfolio:** Executed **09 Power Purchase Agreements (PPAs)** with Madhya Pradesh Power Management Company Limited for a total capacity of **73.15 MW**. * **Strategic Sourcing:** Established a related-party framework with **Waa Solar Limited** for goods and services up to **₹150 Crores** annually through FY 2025-26. #### 2. National Highway & Railway Engineering Madhav Infra is diversifying into complex civil engineering works, including earthworks and bridge construction for new Broad Gauge (BG) lines. | Project Type | Authority | Location | Value / Capacity | | :--- | :--- | :--- | :--- | | **National Highway (NH-146)** | **NHAI** | Madhya Pradesh | **₹323.82 Cr** | | **Railway BG Line (Earthwork)** | **Western Railway** | Alirajpur-Tanda | **₹91.07 Cr** | | **Railway Over Bridge (ROB)** | PWD Bridge Div. | Damoh, M.P. | **₹37.07 Cr** | | **Solar Power Projects** | **MPUVNL** | Madhya Pradesh | **73.15 MW** | | **Railway BG Line (18.46 KM)** | **Western Railway** | Dahod-Indore | Active Execution | --- ### Corporate Structure & Subsidiary Network The company has recently undergone a significant restructuring to streamline operations and enhance execution capabilities. * **Amalgamations:** Effective **April 1, 2021** (finalized via NCLT order in **August 2024**), the company merged **RB Real Estate**, **Madhav Urja**, and **Madhav Heights** into the parent entity. * **Key Subsidiaries:** * **MSK Projects (I) Pvt Ltd:** Acquired **100% equity** in April 2025 to bolster the subsidiary network. * **Rahatgarh Berkhedi Corridor Pvt Ltd:** Incorporated in April 2025 specifically for a **10.079 km** NH-146 project. * **Solar SPVs:** Nine new entities (e.g., MIPL Solar Hanumantiya) were incorporated in **January 2026** to execute MPUVNL awards. * **Material Subsidiary:** **Seabird Exploration Private Limited**, which accounts for over **20%** of the consolidated net worth. --- ### Financial Performance & Capital Management Management has prioritized debt reduction and capital preservation, opting to reinvest profits into reserves rather than issuing dividends for **FY 2024-25**. #### Consolidated Financial Summary | Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **616.18** | **466.51** | **541.55** | | **EBIDTA** | **72.78** | **64.44** | **86.42** | | **Profit After Tax (PAT)** | **25.86** | **24.95** | **33.92** | | **Net Worth** | **214.03** | **188.49** | **166.62** | | **Net Debt** | **34.71** | **89.07** | - | #### Debt & Liquidity Profile * **Deleveraging:** Consolidated net debt was reduced by approximately **₹54 Crore** in a single fiscal year. * **Credit Ratings (CARE):** * **Long-Term Bank Facilities:** **CARE BBB; Stable** (Upgraded Sep 2024). * **Short-Term Bank Facilities:** **CARE A3**. * **Equity Conversion:** The company approved converting **3,79,00,000 RNCPS** into **Compulsorily Convertible Preference Shares (CCPS)**, eventually resulting in **2,25,32,699 Equity Shares** at **₹16.82 per share**. --- ### Governance & Leadership * **Promoter Expertise:** Led by **Mr. Ashok Khurana** (Chairman, **56+ years** experience) and **Mr. Amit Khurana** (Managing Director, **16+ years** experience). * **Board Oversight:** Includes independent directors with backgrounds in **Corporate Law, FEMA, and Audit**. **Mr. Nikhil Kaushik** joined as an Independent Director in **February 2025**. * **Compliance:** **M/s. KH & Associates** has been appointed as Secretarial Auditors for the **2025-2030** tenure. --- ### Risk Factors & Contingencies Investors should note the following operational and regulatory challenges: * **Legal & Arbitration:** The company is pursuing several claims against the **Government of Rajasthan** for toll collection losses (e.g., **₹10.55 Cr** for Bharatpur Bypass and **₹7.49 Cr** for Sikar Bypass). These remain in various stages of litigation, including the **Supreme Court**. * **Regulatory Scrutiny:** An **Income Tax search** under Section 132 was conducted in **June 2024**. While management expects no material impact, the final outcome is pending. * **Audit Observations:** Auditors highlighted that certain **interest-free loans** granted by the company lack specified repayment schedules, a technical non-compliance with **Section 186 of the Companies Act**. * **Market Volatility:** Profitability is sensitive to the fluctuating costs of **steel, cement, and labor**, as well as a lengthened **working capital cycle** due to overextended receivables. * **Execution Risks:** Historical revenue (notably in FY 2022-23) has been impacted by **land handover delays** by government clients, a recurring risk in the EPC sector.