Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Bharat Road Network Ltd

BRNL
NSE
21.29
1.57%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Bharat Road Network Ltd

BRNL
NSE
21.29
1.57%
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
179Cr
Close
Close Price
21.29
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
4.11
PS
Price To Sales
1.17
Revenue
Revenue
153Cr
Rev Gr TTM
Revenue Growth TTM
-69.69%
PAT Gr TTM
PAT Growth TTM
-61.61%
Peer Comparison
How does BRNL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BRNL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
94999197931037623247461742
Growth YoY
Revenue Growth YoY%
115.244.636.60.1-1.64.6-16.3137.7-49.0-55.1-77.6-81.8
Expenses
ExpensesCr
109479849495368544218648
Operating Profit
Operating ProfitCr
-1552-74944508177528-4734
OPM
OPM%
-16.052.7-7.350.147.048.210.976.511.160.7-275.981.6
Other Income
Other IncomeCr
2222555765678
Interest Expense
Interest ExpenseCr
464748474646511000
Depreciation
DepreciationCr
15161616342118181819717
PBT
PBTCr
-74-9-68-12-31-13-10165-8141225
Tax
TaxCr
-5-2-2-2-2-201-1000
PAT
PATCr
-69-7-66-10-30-11-10164-7131225
Growth YoY
PAT Growth YoY%
57.1-181.2-648.491.957.0-52.384.71,695.076.0221.9220.5-84.7
NPM
NPM%
-73.2-7.3-72.6-10.6-32.0-10.6-13.270.9-15.128.971.160.0
EPS
EPS
-8.2-0.9-7.9-1.2-3.5-1.3-1.219.6-0.81.61.43.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1142153401299210216326380274153
Growth
Revenue Growth%
18,768.88.3162.0-25.5-30.03.350.816.4-27.8-44.3
Expenses
ExpensesCr
4115109226116163129314242218132
Operating Profit
Operating ProfitCr
-327441751844788131385720
OPM
OPM%
-388.118.928.843.761.422.440.53.936.320.613.4
Other Income
Other IncomeCr
4-5735263435-27061120685
Interest Expense
Interest ExpenseCr
33144205193167182184188541
Depreciation
DepreciationCr
0003436394357827461
PBT
PBTCr
-3-6235-37-12-125-408-222-12113443
Tax
TaxCr
011261-6-19-17-8-20
PAT
PATCr
-3-6223-44-13-119-389-205-11313644
Growth
PAT Growth%
-2,053.8137.1-288.170.3-818.8-227.147.244.8220.2-68.0
NPM
NPM%
-385.8-44.015.1-10.8-4.3-56.7-179.6-62.9-29.849.628.6
EPS
EPS
-44.4-22.43.3-5.2-1.5-14.2-46.3-24.4-13.516.25.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1055848484848484848484
Reserves
ReservesCr
-75386979928917802425218106247329
Current Liabilities
Current LiabilitiesCr
23764174876135326317181,171629628
Non Current Liabilities
Non Current LiabilitiesCr
8806829771,3601,5991,6191,6131,5891,278383417
Total Liabilities
Total LiabilitiesCr
8381,2312,5692,9653,3243,1432,8462,7062,7341,4351,607
Current Assets
Current AssetsCr
4064406480712649553572568501907
Non Current Assets
Non Current AssetsCr
7981,1672,1632,4852,6122,4942,2932,1352,166933700
Total Assets
Total AssetsCr
8381,2312,5692,9653,3243,1432,8462,7062,7341,4351,607

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-35-9143296238512225926471
Investing Cash Flow
Investing Cash FlowCr
-215-333-1,031-365-15716819681-208-40
Financing Cash Flow
Financing Cash FlowCr
26435388186-86-199-233-250-114-68
Net Cash Flow
Net Cash FlowCr
1411-717-520-1590-57-37
Free Cash Flow
Free Cash FlowCr
-35-3490-258266-625116019
CFO To PAT
CFO To PAT%
1,202.514.5618.7-679.6-1,838.5-43.1-5.7-126.4-233.552.5
CFO To EBITDA
CFO To EBITDA%
1,195.4-33.8324.2168.7129.4109.525.12,029.8192.0126.2

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
001,580796257241241222481244
Price To Earnings
Price To Earnings
0.00.067.70.00.00.00.00.00.01.7
Price To Sales
Price To Sales
0.00.010.32.00.91.11.10.71.30.9
Price To Book
Price To Book
0.00.01.50.80.30.30.50.72.50.7
EV To EBITDA
EV To EBITDA
-298.020.258.212.19.336.819.3112.111.38.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
-388.118.928.843.761.422.440.53.936.320.6
NPM
NPM%
-385.8-44.015.1-10.8-4.3-56.7-179.6-62.9-29.849.6
ROCE
ROCE%
0.1-3.13.87.07.31.7-11.3-2.24.424.6
ROE
ROE%
4.4-14.12.2-4.3-1.3-13.4-76.3-67.9-59.641.2
ROA
ROA%
-0.3-5.10.9-1.5-0.4-3.8-13.7-7.6-4.19.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Bharat Road Network Limited (**BRNL**) is a specialized Indian infrastructure enterprise focused on the **Build-Operate-Transfer (BOT)** segment. Incorporated in **2006**, the company operates within the **Public-Private Partnership (PPP)** framework, managing a portfolio of national and state highway projects. Following a period of aggressive expansion, the company is currently undergoing a strategic transition characterized by asset monetization, debt restructuring, and the aggressive pursuit of legal and arbitral claims. --- ### **Operational Framework and Functional Domains** BRNL operates primarily through **Special Purpose Vehicles (SPVs)**, which are project-specific entities mandated by concession agreements with authorities such as the **National Highways Authority of India (NHAI)**. The company’s internal capabilities are divided into three core pillars: * **Project Development & Implementation:** Strategic bidding, financial mobilization, and end-to-end design and engineering management. * **Tolling & Highway Management:** Ensuring toll collection integrity and routine maintenance to meet stringent concession standards. * **Advisory & Project Management:** Providing **EPC management**, quality control, debt syndication, and financial restructuring services to its SPVs. As of March 2025, the group maintains a workforce of **208** personnel (**36 on-roll** and **172 off-roll**) to manage an asset base exceeding **₹1,000 crore**. --- ### **Current Asset Portfolio and Project Status** While BRNL has historically managed assets valued at over **₹7,000 crore** (covering **3,000 lane kilometers**), its current operational focus is concentrated on a streamlined portfolio: | Project Section | Entity | Status | Details | | :--- | :--- | :--- | :--- | | **Thrissur-Angamali (NH 544)** | Guruvayoor Infrastructure Pvt. Ltd. (GIPL) | **Operational** | Subsidiary; High-density corridor in Kerala. | | **Palma-Gumla (NH 23)** | Joint Venture Partner | **Under Implementation** | Ongoing construction/development phase. | | **Solapur Tollways (STPL)** | Subsidiary | **Under CIRP** | Insolvent; Control ceased as of **Dec 2024**. | --- ### **Strategic Turnaround and Growth Pivot** BRNL is executing a de-risking strategy to transition from a capital-intensive developer to a leaner, more agile infrastructure manager. * **Claim Realization & Litigation:** A primary value driver is the pursuit of contractual receivables through arbitration and the **Vivad Se Vishwas II** scheme. * **Capital Recycling:** Monetizing mature assets to unlock growth capital and settle legacy liabilities. * **Sector Diversification:** Monitoring opportunities in **Multi-Modal Logistics Parks (MMLPs)** and **Wayside Amenities (WSAs)**, with over **700** WSAs expected to be awarded by **FY 2025-26**. * **New Bidding Models:** Evaluating **Hybrid Annuity Model (HAM)** and new **BOT** projects supported by the government’s **₹7.5 Lakh Crore** private investment target. * **Technological Integration:** Aligning with Ministry mandates for **GPS/GSM-based** vehicle tracking and intelligent transportation systems (ITS). --- ### **Financial Performance and Debt Profile** The company achieved a consolidated turnaround in **FY24-25**, though standalone performance remains pressured by impairments. #### **Consolidated Financial Summary** | Metric | FY24-25 (₹ Crore) | FY23-24 (₹ Crore) | FY22-23 (₹ Crore) | | :--- | :--- | :--- | :--- | | **Gross Revenue** | **480.01** | **391.10** | **350.09** | | **Net Profit / (Loss)** | **134.03** | **(121.04)** | **(222.23)** | | **Net Debt** | **430.58** | **1,265.78** | - | | **Total Equity** | **330.74** | **190.09** | - | #### **Key Revenue Drivers** * **GIPL:** Generated toll revenue of **₹186.53 crore** in FY24-25, with an Average Daily Revenue (**ADR**) of **₹51.76 Lakhs**. * **STPL:** Contributed **₹26.05 crore** (ADR of **₹23.68 Lakhs**) prior to the termination notice issued to NHAI in **July 2024**. #### **Debt and Liquidity Constraints** The company is managing a complex debt structure with interest rates ranging from **1%** (subsidiary loans) to **12.75%** (secured term loans). * **Default Status:** The company defaulted on a **₹193.58 crore** term loan on **March 31, 2025**. A partial payment of **₹80 crore** was made in **December 2025**, and restructuring is ongoing. * **Promoter Shift:** A Framework Agreement (Dec 2025) involves the transfer of **1,66,30,000** shares (**19.81%** stake) from Srei Infrastructure Finance to **Jemtec Engineering Pvt Ltd**. --- ### **Arbitration, Settlements, and Legal Claims** A significant portion of BRNL’s valuation resides in its "Claims Pipeline." * **Orissa Steel Expressway (OSEPL):** Received a settlement of **₹391.67 crore** from NHAI in **Feb 2026**. OSEPL assigned **₹129.68 crore** of these claims to **SREI** to settle outstanding dues. * **Kurukshetra Expressway (KEPL):** Awarded **₹860.87 crore** by an Arbitral Tribunal in 2024; currently subjudice in the Delhi High Court. * **Mahakaleshwar Tollways (MTPL):** Pursuing claims of **₹2,149.16 crore** following project termination by MPRDC in 2022. * **IL&FS Exposure:** BRNL has a receivable of **₹114.19 crore** from **ITNL** and a payable of **₹70 crore** to **IL&FS Financial Services**. --- ### **Critical Risk Factors and Audit Qualifications** Investors should note several high-impact risks that threaten the company’s "Going Concern" status: * **Audit Qualifications:** Auditors issued a **Qualified Conclusion** for H1 FY25 due to the non-recognition of interest on liabilities. This resulted in **Profit Before Tax** being overstated by **₹21.18 crore** (Holding Co) and **₹7.34 crore** (GIPL). * **Insolvency Proceedings:** **Solapur Tollways (STPL)** was admitted to the **NCLT** in **Dec 2024** for defaults of **₹195.55 crore**, leading to an impairment of **₹231.16 crore** in BRNL’s books. * **Regulatory Investigations:** * **CBI Chargesheet:** Issued to **GIPL** in **June 2024** alleging illegal gains of **₹24.47 crore**. * **ED Action:** Movable properties worth **₹125.21 crore** belonging to **GIPL** were frozen under the **PMLA**. * **MCA Inspection:** The Ministry of Corporate Affairs initiated inspections under **Section 206(5)** of the Companies Act in **mid-2024**. * **Systemic Risks:** Management has flagged the "rigid application" of the **Insolvency and Bankruptcy Code (IBC)**, which often overrides the **Model Concession Agreement (MCA)**, leading to significant value erosion for private developers.