Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹249Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
22.90%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MADHAVIPL
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% | -4.1 | 57.5 | 7.8 | -36.8 | -26.2 | -45.4 | -11.1 | 67.8 | 104.5 | 28.9 | 23.1 | -63.5 |
| 181 | 105 | 83 | 72 | 142 | 51 | 74 | 132 | 286 | 70 | 91 | 42 |
Operating Profit Operating ProfitCr |
| 11.5 | 15.1 | 14.5 | 18.5 | 6.1 | 24.4 | 14.6 | 10.3 | 7.3 | 19.5 | 15.2 | 22.5 |
Other Income Other IncomeCr | 1 | 1 | 3 | 1 | 2 | 1 | 2 | 1 | 2 | 3 | 8 | -6 |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 7 | 8 | 8 | 7 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 5 | 4 | 3 | 3 | 3 |
| 13 | 9 | 7 | 7 | 1 | 8 | 5 | 4 | 13 | 9 | 14 | -4 |
| 6 | 2 | 1 | 2 | -1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 926.1 | 685.7 | -72.5 | 27.0 | -62.7 | -13.1 | -33.3 | -54.5 | 313.3 | 11.8 | 198.1 | -269.3 |
| 3.6 | 6.2 | 6.4 | 6.3 | 1.8 | 9.8 | 4.8 | 1.7 | 3.6 | 8.5 | 11.7 | -7.9 |
| 0.5 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 0.5 | -0.2 |
| 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 |
|---|
|
| | -1.5 | 49.1 | -3.3 | -15.6 | -37.5 | 34.6 | 68.0 | 11.4 | -10.2 | 32.5 | -8.8 |
| 241 | 187 | 280 | 280 | 254 | 159 | 239 | 409 | 455 | 402 | 543 | 489 |
Operating Profit Operating ProfitCr |
| 11.2 | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 | 12.2 |
Other Income Other IncomeCr | 3 | 2 | 4 | 14 | 3 | 29 | 3 | 3 | 29 | 6 | 6 | 8 |
Interest Expense Interest ExpenseCr | 10 | 40 | 54 | 59 | 39 | 34 | 32 | 28 | 25 | 24 | 28 | 30 |
Depreciation DepreciationCr | 11 | 29 | 55 | 52 | 30 | 24 | 21 | 16 | 13 | 16 | 15 | 14 |
| 13 | 15 | 14 | 8 | 6 | 16 | -15 | 9 | 48 | 25 | 30 | 32 |
| 4 | 5 | 3 | 0 | 1 | 12 | -3 | 3 | 11 | 3 | 5 | 5 |
|
| | 13.5 | 11.9 | -25.7 | -37.6 | -18.6 | -389.7 | 155.9 | 446.1 | -39.3 | 10.3 | 9.9 |
| 3.2 | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.0 | 4.8 |
| 13.3 | 15.3 | 16.7 | 12.2 | 8.0 | 0.1 | -0.7 | 0.2 | 1.6 | 0.9 | 1.0 | 1.0 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 26 | 26 | 27 | 27 | 27 | 27 |
| 49 | 59 | 73 | 68 | 70 | 84 | 53 | 58 | 140 | 162 | 186 | 206 |
Current Liabilities Current LiabilitiesCr | 162 | 135 | 192 | 222 | 209 | 157 | 157 | 163 | 243 | 182 | 324 | 221 |
Non Current Liabilities Non Current LiabilitiesCr | 115 | 321 | 355 | 377 | 227 | 195 | 218 | 192 | 161 | 132 | 109 | 127 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 215 | 152 | 234 | 272 | 296 | 255 | 266 | 345 | 374 | 334 | 455 | 410 |
Non Current Assets Non Current AssetsCr | 141 | 405 | 451 | 468 | 268 | 240 | 241 | 146 | 200 | 172 | 192 | 172 |
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 | 4 | 102 | 79 | 101 | 29 | 2 | 100 | -8 | 73 | 65 | 124 |
Investing Cash Flow Investing Cash FlowCr | -31 | -277 | -79 | -66 | 209 | 4 | -42 | 66 | -18 | -4 | -73 |
Financing Cash Flow Financing Cash FlowCr | 35 | 186 | -2 | -21 | -212 | -20 | -73 | -64 | -33 | -79 | -28 |
|
Free Cash Flow Free Cash FlowCr | -32 | -251 | 14 | 31 | 236 | -6 | 74 | 52 | 35 | 57 | 116 |
| 45.3 | 1,038.2 | 717.7 | 1,236.8 | 575.2 | 47.1 | -837.8 | -119.1 | 200.6 | 291.3 | 507.1 |
CFO To EBITDA CFO To EBITDA% | 12.8 | 126.3 | 65.7 | 95.3 | 40.8 | 4.3 | 287.2 | -15.6 | 127.4 | 110.8 | 185.7 |
| 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 | 0 | 0 | 0 | 0 | 0 | 127 | 129 | 127 | 105 | 286 | 294 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.1 | 0.0 | 20.7 | 3.1 | 13.3 | 11.4 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.5 | 0.3 | 0.2 | 0.6 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.6 | 1.5 | 0.6 | 1.5 | 1.4 |
| 3.0 | 3.6 | 2.7 | 3.2 | 2.9 | 8.2 | 9.7 | 5.8 | 4.5 | 6.8 | 5.3 |
Profitability Ratios Profitability Ratios |
| 37.0 | 25.9 | 71.4 | 61.4 | 52.6 | 55.8 | 67.0 | 62.9 | 59.3 | 53.4 | 31.7 |
| 11.2 | 30.1 | 29.9 | 27.4 | 21.9 | 22.1 | 12.8 | 11.1 | 11.2 | 12.7 | 10.9 |
| 3.2 | 3.7 | 2.7 | 2.1 | 1.6 | 2.0 | -4.4 | 1.5 | 7.1 | 4.8 | 4.0 |
| 11.8 | 13.1 | 14.9 | 13.9 | 13.8 | 14.0 | 5.2 | 12.6 | 19.6 | 14.0 | 15.4 |
| 15.5 | 15.0 | 13.8 | 10.9 | 6.7 | 4.6 | -15.3 | 8.0 | 21.9 | 11.8 | 11.5 |
| 2.4 | 1.8 | 1.6 | 1.1 | 0.9 | 0.8 | -2.4 | 1.4 | 6.4 | 4.4 | 3.8 |
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.