Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹179Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
-69.69%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BRNL
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% | 115.2 | 44.6 | 36.6 | 0.1 | -1.6 | 4.6 | -16.3 | 137.7 | -49.0 | -55.1 | -77.6 | -81.8 |
| 109 | 47 | 98 | 49 | 49 | 53 | 68 | 54 | 42 | 18 | 64 | 8 |
Operating Profit Operating ProfitCr |
| -16.0 | 52.7 | -7.3 | 50.1 | 47.0 | 48.2 | 10.9 | 76.5 | 11.1 | 60.7 | -275.9 | 81.6 |
Other Income Other IncomeCr | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 7 | 6 | 5 | 67 | 8 |
Interest Expense Interest ExpenseCr | 46 | 47 | 48 | 47 | 46 | 46 | 5 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 15 | 16 | 16 | 16 | 34 | 21 | 18 | 18 | 18 | 19 | 7 | 17 |
| -74 | -9 | -68 | -12 | -31 | -13 | -10 | 165 | -8 | 14 | 12 | 25 |
| -5 | -2 | -2 | -2 | -2 | -2 | 0 | 1 | -1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 57.1 | -181.2 | -648.4 | 91.9 | 57.0 | -52.3 | 84.7 | 1,695.0 | 76.0 | 221.9 | 220.5 | -84.7 |
| -73.2 | -7.3 | -72.6 | -10.6 | -32.0 | -10.6 | -13.2 | 70.9 | -15.1 | 28.9 | 71.1 | 60.0 |
| -8.2 | -0.9 | -7.9 | -1.2 | -3.5 | -1.3 | -1.2 | 19.6 | -0.8 | 1.6 | 1.4 | 3.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 18,768.8 | 8.3 | 162.0 | -25.5 | -30.0 | 3.3 | 50.8 | 16.4 | -27.8 | -44.3 |
| 4 | 115 | 109 | 226 | 116 | 163 | 129 | 314 | 242 | 218 | 132 |
Operating Profit Operating ProfitCr |
| -388.1 | 18.9 | 28.8 | 43.7 | 61.4 | 22.4 | 40.5 | 3.9 | 36.3 | 20.6 | 13.4 |
Other Income Other IncomeCr | 4 | -57 | 35 | 26 | 34 | 35 | -270 | 6 | 11 | 206 | 85 |
Interest Expense Interest ExpenseCr | 3 | 31 | 44 | 205 | 193 | 167 | 182 | 184 | 188 | 54 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 34 | 36 | 39 | 43 | 57 | 82 | 74 | 61 |
| -3 | -62 | 35 | -37 | -12 | -125 | -408 | -222 | -121 | 134 | 43 |
| 0 | 1 | 12 | 6 | 1 | -6 | -19 | -17 | -8 | -2 | 0 |
|
| | -2,053.8 | 137.1 | -288.1 | 70.3 | -818.8 | -227.1 | 47.2 | 44.8 | 220.2 | -68.0 |
| -385.8 | -44.0 | 15.1 | -10.8 | -4.3 | -56.7 | -179.6 | -62.9 | -29.8 | 49.6 | 28.6 |
| -44.4 | -22.4 | 3.3 | -5.2 | -1.5 | -14.2 | -46.3 | -24.4 | -13.5 | 16.2 | 5.2 |
| Financial Year | 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 | 10 | 55 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 |
| -75 | 386 | 979 | 928 | 917 | 802 | 425 | 218 | 106 | 247 | 329 |
Current Liabilities Current LiabilitiesCr | 23 | 76 | 417 | 487 | 613 | 532 | 631 | 718 | 1,171 | 629 | 628 |
Non Current Liabilities Non Current LiabilitiesCr | 880 | 682 | 977 | 1,360 | 1,599 | 1,619 | 1,613 | 1,589 | 1,278 | 383 | 417 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 40 | 64 | 406 | 480 | 712 | 649 | 553 | 572 | 568 | 501 | 907 |
Non Current Assets Non Current AssetsCr | 798 | 1,167 | 2,163 | 2,485 | 2,612 | 2,494 | 2,293 | 2,135 | 2,166 | 933 | 700 |
Total Assets Total AssetsCr |
| Financial Year | 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 | -35 | -9 | 143 | 296 | 238 | 51 | 22 | 259 | 264 | 71 |
Investing Cash Flow Investing Cash FlowCr | -215 | -333 | -1,031 | -365 | -157 | 168 | 196 | 81 | -208 | -40 |
Financing Cash Flow Financing Cash FlowCr | 264 | 353 | 881 | 86 | -86 | -199 | -233 | -250 | -114 | -68 |
|
Free Cash Flow Free Cash FlowCr | -35 | -349 | 0 | -25 | 82 | 66 | -6 | 251 | 160 | 19 |
| 1,202.5 | 14.5 | 618.7 | -679.6 | -1,838.5 | -43.1 | -5.7 | -126.4 | -233.5 | 52.5 |
CFO To EBITDA CFO To EBITDA% | 1,195.4 | -33.8 | 324.2 | 168.7 | 129.4 | 109.5 | 25.1 | 2,029.8 | 192.0 | 126.2 |
| Financial Year | 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 | 1,580 | 796 | 257 | 241 | 241 | 222 | 481 | 244 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 67.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 10.3 | 2.0 | 0.9 | 1.1 | 1.1 | 0.7 | 1.3 | 0.9 |
Price To Book Price To Book | 0.0 | 0.0 | 1.5 | 0.8 | 0.3 | 0.3 | 0.5 | 0.7 | 2.5 | 0.7 |
| -298.0 | 20.2 | 58.2 | 12.1 | 9.3 | 36.8 | 19.3 | 112.1 | 11.3 | 8.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -388.1 | 18.9 | 28.8 | 43.7 | 61.4 | 22.4 | 40.5 | 3.9 | 36.3 | 20.6 |
| -385.8 | -44.0 | 15.1 | -10.8 | -4.3 | -56.7 | -179.6 | -62.9 | -29.8 | 49.6 |
| 0.1 | -3.1 | 3.8 | 7.0 | 7.3 | 1.7 | -11.3 | -2.2 | 4.4 | 24.6 |
| 4.4 | -14.1 | 2.2 | -4.3 | -1.3 | -13.4 | -76.3 | -67.9 | -59.6 | 41.2 |
| -0.3 | -5.1 | 0.9 | -1.5 | -0.4 | -3.8 | -13.7 | -7.6 | -4.1 | 9.5 |
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.