Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Maple Infrastructure Trust

MIT
BSE
145.60
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Maple Infrastructure Trust

MIT
BSE
145.60
29 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
6,884Cr
Close
Close Price
145.60
Industry
Industry
Infra/Real Estate Investment Trust
PE
Price To Earnings
PS
Price To Sales
5.95
Revenue
Revenue
1,156Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does MIT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MIT
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
199197212228242218468
Growth YoY
Revenue Growth YoY%
21.410.9120.6
Expenses
ExpensesCr
726451818063194
Operating Profit
Operating ProfitCr
128133162147162156274
OPM
OPM%
64.167.576.164.567.071.358.6
Other Income
Other IncomeCr
1512011
Interest Expense
Interest ExpenseCr
103105105101103101194
Depreciation
DepreciationCr
686969687272125
PBT
PBTCr
-42-35-12-21-13-17-45
Tax
TaxCr
3332221
PAT
PATCr
-45-38-14-24-15-19-46
Growth YoY
PAT Growth YoY%
66.348.9-219.5
NPM
NPM%
-22.5-19.2-6.8-10.4-6.2-8.9-9.8
EPS
EPS
-1.3-1.1-0.4-0.7-0.4-0.6-1.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
21019721103197267881,156
Growth
Revenue Growth%
-6.27.0-100.0127.88.546.7
Expenses
ExpensesCr
6937682160295267417
Operating Profit
Operating ProfitCr
141160143-2159432521739
OPM
OPM%
67.281.467.749.859.466.163.9
Other Income
Other IncomeCr
35602047573
Interest Expense
Interest ExpenseCr
1271421400210419414500
Depreciation
DepreciationCr
3031330119261274338
PBT
PBTCr
-13-8-25-2-149-201-111-95
Tax
TaxCr
000049108
PAT
PATCr
-13-8-25-2-153-211-121-104
Growth
PAT Growth%
40.1-218.892.9-8,602.1-37.342.713.9
NPM
NPM%
-6.2-3.9-11.8-48.1-29.0-15.3-9.0
EPS
EPS
-0.9-0.5-1.70.0-8.7-6.0-3.4-2.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
14814814803,5183,5183,5183,518
Reserves
ReservesCr
-54-62-87-4-157-368-488-598
Current Liabilities
Current LiabilitiesCr
1251482274252260280302
Non Current Liabilities
Non Current LiabilitiesCr
1,1431,1761,13004,7834,7214,6174,554
Total Liabilities
Total LiabilitiesCr
1,3621,4091,41908,3968,1317,9277,776
Current Assets
Current AssetsCr
951511590773758825814
Non Current Assets
Non Current AssetsCr
1,2661,2581,26007,6227,3737,1026,962
Total Assets
Total AssetsCr
1,3621,4091,41908,3968,1317,9277,776

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1511771770184378528
Investing Cash Flow
Investing Cash FlowCr
-70-71-450-6,658-275-42
Financing Cash Flow
Financing Cash FlowCr
-95-103-12506,858-436-509
Net Cash Flow
Net Cash FlowCr
-14460384-334-23
Free Cash Flow
Free Cash FlowCr
1511771760183369526
CFO To PAT
CFO To PAT%
-1,167.5-2,284.6-713.214.8-119.7-179.4-437.6
CFO To EBITDA
CFO To EBITDA%
107.2110.7123.816.1115.687.5101.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000000
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
8.07.07.5-0.225.99.47.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0
OPM
OPM%
67.281.467.749.859.466.1
NPM
NPM%
-6.2-3.9-11.8-48.1-29.0-15.3
ROCE
ROCE%
9.010.59.450.40.72.73.9
ROE
ROE%
-13.8-9.0-40.550.3-4.6-6.7-4.0
ROA
ROA%
-0.9-0.6-1.7-1,467.4-1.8-2.6-1.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Maple Infrastructure Trust (**MIT**), formerly known as Indian Highway Concessions Trust, is a **SEBI-registered** Infrastructure Investment Trust (**InvIT**) specializing in the long-term ownership and operation of high-specification road assets in India. Sponsored by **Maple Highways Pte. Ltd.** (a subsidiary of the Canadian pension fund **CDPQ**), the Trust operates a fully integrated platform managing the entire asset lifecycle—from disciplined acquisition to advanced digital operations. --- ### Strategic Asset Portfolio & Network Scale As of **February 2026**, MIT has executed a transformative expansion, increasing its portfolio from two to **seven operational assets**. This represents a **1.7x jump** in lane kilometers, totaling **3,328 lane kilometers** across key economic corridors. | Asset / SPV | Type | Location | Length / Lane-km | Concession End | | :--- | :--- | :--- | :--- | :--- | | **NCREPE** | **TOT** | Delhi NCR | **135 km / 810 km** | **Nov 2042** | | **SJEPL** | **DBFOT** | Odisha | **67 km / 402 km** | **Dec 2037** | | **ADKTL** | **Asset Acq** | West Bengal | **111 km** | **Nov 2025*** | | **ASBTL** | **Asset Acq** | Odisha | **88 km** | **Nov 2025*** | | **ABDTL** | **Asset Acq** | Karnataka | **79 km** | **Nov 2025*** | | **AHBL** | **Asset Acq** | Maharashtra | **72 km** | **Nov 2025*** | | **AHDL** | **Asset Acq** | Chhattisgarh | **82 km** | **Nov 2025*** | *\*Effective date of becoming wholly owned subsidiaries following the ₹4,977.5 crore acquisition from Ashoka Concessions Limited.* **Core Infrastructure Highlights:** * **Access Control:** Operates one of India’s few **fully access-controlled 6-lane expressways** (NCREPE), featuring all-weather concrete roads and **9 active interchanges**. * **Engineering Complexity:** The network includes **430 bridges, ROBs, flyovers, and underpasses**, facilitating a **3.3x reduction in travel time** on critical routes like Delhi to Haryana. * **Strategic Positioning:** Assets are located on the **Golden Quadrilateral** and **East-West Corridor**, benefiting from high-density commercial traffic. --- ### Operational Excellence & Technology Integration MIT employs a "lifecycle-costing" approach, utilizing advanced technology to transition from reactive to preventive maintenance. * **Intelligent Traffic Systems (ITS):** Deployed India’s first **ITS-enabled highway** featuring a **Video Incident Detection System (VIDS)**, **AI-based overspeed checking**, and **24x7 CCTV surveillance**. * **Digital Maintenance:** Uses **LIDAR**, **Drone surveys**, and **AI-enabled dash cameras** for real-time defect detection (identifying **1,200+ minor defects** in FY25). * **Electronic Tolling:** Achieved **98%+ FASTag penetration**. The system supports a massive scale, with **310 crore transactions** recorded in the first 10 months of FY24. * **Sustainability:** **NCREPE** is India’s first solar-powered green expressway, utilizing a **4MW** on-site solar plant to meet **~30%** of its power requirements. --- ### Financial Profile & Capital Structure The Trust maintains a robust financial position, characterized by the highest credit quality and a conservative leverage strategy. * **Credit Ratings:** Reaffirmed **[ICRA] AAA (Stable)** for the Trust and **NCREPE**, with **SJEPL** upgraded to **AA (Stable)**. * **Valuation:** The **Net Asset Value (NAV)** per unit stood at **₹145.6** as of March 31, 2025. The total Enterprise Value of the core assets (SJEPL & NCREPE) exceeds **₹9,600 crore**. * **Revenue & EBITDA:** For FY25, the Trust reported **Total Revenue of ~₹788.1 crore** and **EBITDA of ₹568.3 crore**. * **Leverage Management:** Maintained a **Net Debt-to-AUM of ~41%**, significantly below the regulatory ceiling. The Trust targets a long-term **Debt-Equity ratio of 55:45**. * **Tax Efficiency:** The Group holds unabsorbed tax depreciation of **₹958.52 crore**, providing a significant shield for future distributable cash flows. --- ### Governance & Management Evolution MIT is currently undergoing a strategic realignment of its management and ownership structure to include **Macquarie (MAIF 4)** alongside **CDPQ**. * **Investment Manager (IM) Ownership:** Post-transaction, the IM will be held by **Maple Highways (42.5%)**, **MAIF 4 (42.5%)**, and **360 One Alternates (15%)**. * **Sponsor Commitment:** While **CDPQ** is considering a sale of up to **37.5%** of its unitholding to **MAIF 4**, it remains a core strategic partner. * **Fee Structure:** Management fees are transparently capped at the higher of **₹18.5 crore (escalated at 7% p.a.)** or **0.74% of NAV** for the IM, and **0.26% of NAV** for the Project Manager. --- ### Growth Strategy & Distribution Policy MIT is positioned to capitalize on the Government of India’s **Asset Monetisation Plan (FY26-30)**, which targets **₹3.5 Lakhs Crore** from the highways sector. * **Acquisition Strategy:** Disciplined focus on **mature, operational toll assets** with **zero exposure** to under-construction risks. * **Distribution Mandate:** The Trust distributes at least **90% of Net Distributable Cash Flows (NDCF)** to unitholders. In 2025, the policy was updated to mandate distributions on a **half-yearly basis**. * **Funding Growth:** Recent growth was funded via a **₹1,755.98 crore preferential allotment** at **₹145.6 per unit** and a **₹3,750 crore** debt facility from **NaBFID** and **Axis Bank**. --- ### Risk Factors & Contingencies Investors should monitor several regulatory and legal complexities, primarily residing within the **SJEPL** subsidiary. **1. Regulatory & Project Risks:** * **Completion Status:** SJEPL is awaiting the **Final Completion Certificate** for a 10km stretch of the Chandikhole-Bhubaneswar highway. Delays beyond the original 2017 deadline pose a theoretical **Termination Risk**, though the Trust is **indemnified** by previous owners under the SPA. * **Toll Rate Sensitivity:** Revenue is linked to the **WPI**. A recent NHAI attempt to reduce the linking factor (potentially impacting rates by **3-5%**) is currently stayed by the **Delhi High Court**. **2. Material Litigations:** | Nature of Claim | Estimated Amount | Status | | :--- | :--- | :--- | | **EPC Contractor (RKD)** | **₹503 crore** | Arbitration notice received April 2025. | | **NHAI Dues/Recoveries** | **₹244.37 crore** | Related to maintenance and punch list delays. | | **Mahanadi Bridge Award** | **₹226.11 crore** | Under appeal after being set aside by High Court. | | **CBAA Liability** | **₹221.97 crore** | Contingent on Final Completion Certificate. | **3. Financial Risks:** * **Interest Rate Exposure:** The Group has **₹4,691.03 crore** in **variable rate borrowings**. A **50 bps** increase in rates would impact pre-tax profit by approximately **₹23.46 crore**.