Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹14,005Cr
Infra - Construction & Contracting
Rev Gr TTM
Revenue Growth TTM
9.65%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CEMPRO
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 66.9 | 55.6 | 52.0 | 38.4 | 29.9 | 23.6 | 12.6 | 12.2 | 6.8 | 10.3 | 2.0 | 17.4 |
| 1,671 | 1,452 | 1,812 | 2,037 | 2,160 | 1,809 | 2,063 | 2,277 | 2,310 | 1,993 | 2,094 | 2,616 |
Operating Profit Operating ProfitCr |
| 8.8 | 9.8 | 10.2 | 9.8 | 9.3 | 9.1 | 9.1 | 10.1 | 9.2 | 9.2 | 9.6 | 12.0 |
Other Income Other IncomeCr | 13 | 14 | 15 | 22 | 16 | 23 | 10 | 16 | 22 | 41 | 23 | 92 |
Interest Expense Interest ExpenseCr | 51 | 52 | 58 | 57 | 53 | 57 | 59 | 62 | 50 | 53 | 50 | 61 |
Depreciation DepreciationCr | 45 | 53 | 56 | 54 | 49 | 47 | 45 | 51 | 41 | 43 | 43 | 39 |
| 79 | 68 | 106 | 130 | 135 | 100 | 113 | 157 | 164 | 146 | 152 | 350 |
| 26 | 14 | 27 | 41 | 35 | 28 | 26 | 43 | 26 | 39 | 41 | 108 |
|
Growth YoY PAT Growth YoY% | 73.4 | 168.5 | 113.1 | 137.8 | 91.4 | 34.5 | 10.7 | 26.6 | 37.0 | 49.2 | 27.4 | 113.6 |
| 2.9 | 3.3 | 3.9 | 4.0 | 4.2 | 3.6 | 3.8 | 4.5 | 5.4 | 4.9 | 4.8 | 8.1 |
| 3.0 | 3.1 | 4.6 | 5.2 | 5.8 | 4.2 | 5.1 | 6.6 | 8.0 | 6.3 | 6.5 | 14.1 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| 8.5 | 78.7 | -4.3 | -29.9 | | -9.8 | -4.7 | 39.6 | 33.6 | 51.6 | 17.9 | 10.6 |
| 1,628 | 2,879 | 2,673 | 1,789 | 2,848 | 2,565 | 2,515 | 3,516 | 4,691 | 6,973 | 8,228 | 9,039 |
Operating Profit Operating ProfitCr |
| 5.3 | 6.2 | 9.0 | 13.2 | 10.2 | 10.3 | 7.8 | 7.7 | 7.9 | 9.7 | 9.6 | 10.2 |
Other Income Other IncomeCr | 114 | -102 | -30 | 0 | 19 | -9 | 45 | 45 | 63 | 64 | 55 | 177 |
Interest Expense Interest ExpenseCr | 136 | 138 | 89 | 88 | 124 | 131 | 138 | 142 | 165 | 218 | 229 | 215 |
Depreciation DepreciationCr | 43 | 37 | 46 | 58 | 82 | 96 | 100 | 103 | 114 | 208 | 192 | 166 |
| 27 | -85 | 99 | 126 | 135 | 60 | 20 | 94 | 184 | 383 | 503 | 818 |
| 7 | -25 | 48 | 53 | 51 | 16 | 4 | 24 | 59 | 109 | 130 | 220 |
|
| 108.5 | -405.5 | 186.4 | 42.4 | | -47.4 | -63.5 | 334.7 | 79.9 | 119.8 | 36.2 | 60.1 |
| 1.1 | -1.9 | 1.7 | 3.5 | 2.6 | 1.5 | 0.6 | 1.8 | 2.5 | 3.5 | 4.1 | 5.9 |
| 1.5 | -3.8 | 3.3 | 4.7 | 4.8 | 2.5 | 0.9 | 4.0 | 7.2 | 15.9 | 21.7 | 34.8 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| 552 | 493 | 537 | 602 | 1,004 | 1,035 | 1,049 | 1,114 | 1,220 | 1,477 | 1,816 | 2,382 |
Current Liabilities Current LiabilitiesCr | 1,581 | 1,918 | 1,278 | 1,741 | 1,523 | 1,967 | 1,967 | 2,326 | 3,538 | 4,213 | 4,475 | 4,507 |
Non Current Liabilities Non Current LiabilitiesCr | 46 | 19 | 50 | 37 | 51 | 104 | 156 | 156 | 237 | 206 | 191 | 180 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,647 | 1,798 | 1,152 | 1,673 | 1,913 | 2,082 | 2,190 | 2,620 | 3,683 | 4,552 | 5,103 | 5,631 |
Non Current Assets Non Current AssetsCr | 548 | 646 | 729 | 723 | 684 | 1,046 | 1,002 | 996 | 1,333 | 1,365 | 1,402 | 1,456 |
Total Assets Total AssetsCr |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 44 | 465 | 326 | 68 | -134 | 447 | 191 | 339 | 471 | 704 | 203 | 500 |
Investing Cash Flow Investing Cash FlowCr | -38 | -104 | -20 | -157 | -133 | -87 | -51 | -25 | -438 | -419 | -245 | -149 |
Financing Cash Flow Financing Cash FlowCr | -4 | -302 | -222 | 40 | 244 | -212 | -250 | -56 | 28 | -123 | -209 | -243 |
|
Free Cash Flow Free Cash FlowCr | -2 | 419 | 231 | -103 | -259 | 354 | 80 | 244 | 69 | 369 | 30 | |
| 224.8 | -784.1 | 636.5 | 93.5 | -161.3 | 1,021.2 | 1,199.0 | 488.5 | 377.7 | 256.9 | 54.3 | 83.6 |
CFO To EBITDA CFO To EBITDA% | 47.9 | 242.8 | 123.3 | 25.1 | -41.6 | 151.2 | 89.8 | 115.6 | 117.8 | 94.5 | 23.3 | 48.9 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 765 | 1,704 | 2,306 | 3,380 | 2,260 | 509 | 1,333 | 1,082 | 1,798 | 5,741 | 9,575 | 8,771 |
Price To Earnings Price To Earnings | 39.4 | 0.0 | 45.3 | 46.5 | 34.5 | 11.8 | 84.3 | 15.7 | 14.5 | 21.0 | 25.7 | 14.7 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.8 | 1.6 | 0.7 | 0.2 | 0.5 | 0.3 | 0.3 | 0.7 | 1.1 | 0.9 |
Price To Book Price To Book | 1.4 | 3.4 | 4.2 | 5.5 | 2.2 | 0.5 | 1.3 | 1.0 | 1.4 | 3.8 | 5.2 | 3.7 |
| 16.0 | 11.1 | 9.4 | 13.7 | 8.3 | 2.5 | 7.4 | 3.9 | 4.8 | 7.7 | 11.3 | 8.5 |
Profitability Ratios Profitability Ratios |
| 62.5 | 73.6 | 77.6 | 69.8 | 62.3 | 62.8 | 68.7 | 67.5 | 65.2 | 62.2 | 64.7 | 26.3 |
| 5.3 | 6.2 | 9.0 | 13.2 | 10.2 | 10.3 | 7.8 | 7.7 | 7.9 | 9.7 | 9.6 | 10.2 |
| 1.1 | -1.9 | 1.7 | 3.5 | 2.6 | 1.5 | 0.6 | 1.8 | 2.5 | 3.5 | 4.1 | 5.9 |
| 12.6 | 4.9 | 21.2 | 20.0 | 16.8 | 12.1 | 10.4 | 13.9 | 17.4 | 25.2 | 26.2 | 31.6 |
| 3.4 | -11.7 | 9.3 | 11.8 | 8.2 | 4.2 | 1.5 | 6.1 | 10.1 | 18.4 | 20.4 | 24.9 |
| 0.9 | -2.4 | 2.7 | 3.0 | 3.2 | 1.4 | 0.5 | 1.9 | 2.5 | 4.6 | 5.7 | 8.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Profile: ITD Cementation India Limited**
**Current Period: November 2025**
#### **Overview**
ITD Cementation India Limited is one of India’s premier engineering, procurement, and construction (EPC) contractors with over **90 years of legacy** in heavy civil infrastructure. The company specializes in technically complex, large-scale projects across maritime structures, urban infrastructure, mass rapid transit systems (MRTS), airports, highways, industrial buildings, hydro, dams, tunnels, irrigation, and specialist foundation engineering.
It is a subsidiary of **Italian-Thai Development Public Company Limited (ITD)**, a leading construction and infrastructure conglomerate in Thailand. In **July 2025**, ITD Cementation was acquired by **Renew Exim DMCC**, an entity of the **Adani Group**, which is expected to provide enhanced financial strength, access to large integrated infrastructure ecosystems, and strategic support for future growth.
---
### **Recent Performance & Order Book (as of H1 FY26 – Oct 2025)**
- **Secured Order Book**: ₹**20,646 crore** as of H1 FY26.
- **New Orders in H1 FY26**: ₹**6,189 crore**, including **₹3,258 crore** awarded in Q2 alone.
- **Order Visibility**: Strong multi-year revenue visibility, supported by a robust and diversified project pipeline.
- **Pipeline Value**: Approximately **₹87,000–90,000 crore** worth of projects in the tendering or prequalification stage.
---
### **Client & Sectoral Diversification**
- **Client Base (as of Oct 2025)**:
- **Government**: 40%
- **PSUs**: 9%
- **Private Sector**: 51%
*(Note: Earlier reports indicated a higher government share, reflecting strategic pivot toward private-sector projects.)*
- **Key Sectors**:
- **Maritime Structures**: Jetties, breakwaters, LNG terminals, container wharves.
- **Urban Infrastructure**: Elevated and underground metro systems, airport terminals, transport hubs.
- **Industrial & Power**: Refineries, thermal and hydro power plants, captive jetties.
- **Highways & Bridges**: Six-laning of expressways, flyovers, river bridges.
- **Water & Wastewater**: Sewerage systems, microtunnelling, treatment plants.
- **Tunnels & Hydro**: Railway tunnels, hydroelectric power, irrigation dams.
---
### **Geographic Presence**
- **Domestic Operations**: Active in **15 Indian states** and **1 Union Territory**.
- **Key States**: Tamil Nadu, Uttar Pradesh, Gujarat, West Bengal, Karnataka, Maharashtra.
- **International Projects**:
- Active in **Sri Lanka, Bangladesh, and UAE**.
- Recent project wins in **Bangladesh (Jamuna River transmission line, Greenfield jetties)** and **Abu Dhabi (LNG jetty)**.
---
### **Notable Projects (Recent & Ongoing – As of 2025)**
- **Marine Infrastructure**:
- **Ruwais LNG Jetty (UAE)**: US$67.4 million (₹580 crore) offshore marine contract.
- **West Container Terminal, Colombo Port (Sri Lanka)**: 1,000m suspended deck wharf.
- **Dahej LNG Terminal (Gujarat)**: Third berth and associated works (₹1,082 crore).
- **Captured Coal Jetty, Udangudi (Tamil Nadu)**: 8 km trestle, 915 m breakwater, offshore jetty.
- **Urban & Transport**:
- **Chennai Underground Metro Phase-II (Line 4)**: 16 km with 8 stations (TBM-based tunnelling).
- **Ganga Expressway (Uttar Pradesh)**: 157 km six-laning project, including advanced traffic management.
- **Surat Metro Depot**: Landmark metro infrastructure project.
- **Industrial & Energy**:
- **400kV Bogura-Kaliakair Transmission Line (Bangladesh)**: Deep steel piling (2,500 mm dia, 100 m depth).
- **500 MW Pumped Storage Project (Andhra Pradesh)**: Civil and hydro-mechanical works.
- **Coke Oven Project (Hazira, Gujarat)**: Foundation engineering.
---
### **Innovation & Technological Capabilities**
- **Custom Equipment Development**:
- In-house engineered **pile manipulator** for marine projects (up to 1,400 mm dia, 72 m length, 18.5° angle).
- Enhances precision, safety, and productivity in challenging marine conditions.
- **Sustainable Construction Technologies**:
- **Helical Piles**: Trial and pilot scale implementation for transmission towers (Gujarat). Reusable, fast to install, and eco-friendly.
- **Precast Construction**: Deployed in projects like Mundra; reduces site time, improves quality.
- **Trenchless Technology**: Use of microtunnelling and pipe jacking in dense urban areas.
- **Advanced Execution Equipment**:
- Owns and operates **Tunnel Boring Machines (TBMs)** and specialized marine equipment (e.g., crane barges, MENCK hammers).
---
### **Strategic Highlights (as of 2025)**
- **Adani Group Acquisition (2025)**:
- Renew Exim DMCC acquired 67.46% stake via control of ITD Thailand.
- Expected benefits: Financial strength, access to large EPC tenders, integration with ports, energy, logistics, and data center ecosystems.
- **Growth Strategy**:
- Focus on **fewer, larger projects (₹1,000–2,000+ crore)** to improve execution efficiency.
- Expansion into **green energy** and **hydrogen infrastructure**.
- Bid pipeline includes ₹**15,000–17,000 crore** in upcoming opportunities.
- **Financial Prudence**:
- Conservative balance sheet with disciplined working capital management.
- Price variation clauses in contracts to mitigate input cost volatility.
- **International Expansion**:
- Targeting projects in Bangladesh, Sri Lanka, Maldives, Africa via Exim Bank-funded schemes.
- Experience in Myanmar, Bangladesh, and Sri Lanka de-risks global execution.
---
### **Challenges & Risk Management**
- **Challenges**:
- Input cost volatility (steel, cement).
- Skilled labor shortages.
- Competition in bidding for large projects.
- Execution in complex environments (coastal, underground, urban).
- **Mitigation Strategies**:
- Price escalation clauses, long-term vendor agreements.
- In-house R&D and technology adoption.
- Strong vendor and client relationships.