Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Gayatri Projects Ltd

GAYAPROJ
NSE
17.92
4.98%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Gayatri Projects Ltd

GAYAPROJ
NSE
17.92
4.98%
30 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
832Cr
Close
Close Price
17.92
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
0.14
PS
Price To Sales
1.05
Revenue
Revenue
793Cr
Rev Gr TTM
Revenue Growth TTM
66.10%
PAT Gr TTM
PAT Growth TTM
4,264.38%
Peer Comparison
How does GAYAPROJ stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GAYAPROJ
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
186185200130164119103911377773506
Growth YoY
Revenue Growth YoY%
-65.5-34.6-36.7-44.1-11.3-35.4-48.8-30.2-16.6-35.9-28.7456.9
Expenses
ExpensesCr
26416919211221012480821626772535
Operating Profit
Operating ProfitCr
-7916818-45-4238-2591-29
OPM
OPM%
-42.68.74.113.9-27.5-3.522.39.3-18.011.90.9-5.7
Other Income
Other IncomeCr
-454-429-1725-193196692,219
Interest Expense
Interest ExpenseCr
4-112121332654
Depreciation
DepreciationCr
151412121111111110987
PBT
PBTCr
-552-384-1288-13-20-2159-1-32,179
Tax
TaxCr
0000000000022
PAT
PATCr
-552-384-1288-13-20-2159-1-32,157
Growth YoY
PAT Growth YoY%
-9.790.3101.695.8115.966.3-568.884.180.895.583.11,09,596.4
NPM
NPM%
-297.7-20.72.1-9.553.4-10.8-19.5-2.2115.7-0.8-4.6426.4
EPS
EPS
-29.5-2.00.2-0.64.6-0.7-1.1-0.38.70.0-0.2115.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,5011,7262,1152,9123,4633,4393,9013,1021,017680450793
Growth
Revenue Growth%
-5.815.022.537.718.9-0.713.4-20.5-67.2-33.2-33.876.2
Expenses
ExpensesCr
1,1591,5191,7922,5692,9193,0523,4583,4931,745682447836
Operating Profit
Operating ProfitCr
342207323344544386442-391-728-32-44
OPM
OPM%
22.812.015.311.815.711.211.3-12.6-71.6-0.40.6-5.5
Other Income
Other IncomeCr
8-120-39-9-221-156-413-471852,430
Interest Expense
Interest ExpenseCr
26518625727528433732133830622018
Depreciation
DepreciationCr
1204443556691857657494334
PBT
PBTCr
-35-3523-25185-6438-961-1,504411242,333
Tax
TaxCr
121224-625-6-5-300022
PAT
PATCr
-48-460-20160-5843-958-1,504411242,312
Growth
PAT Growth%
38.72.399.3-6,409.3920.7-136.3174.2-2,323.1-57.0102.8198.81,766.0
NPM
NPM%
-3.2-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5291.6
EPS
EPS
-2.0-1.50.0-1.18.6-3.12.3-51.2-80.32.26.6123.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
303535373737373737373737
Reserves
ReservesCr
7014444768821,045782825-134-1,636-1,593-1,474-1,478
Current Liabilities
Current LiabilitiesCr
1,8411,6691,9972,0612,3792,7413,4624,1314,9304,7674,7234,609
Non Current Liabilities
Non Current LiabilitiesCr
3,7473,6791,9352,1892,5352,0611,354836246196153146
Total Liabilities
Total LiabilitiesCr
6,3505,8804,4435,2616,0875,7135,7704,9613,5793,4083,4393,314
Current Assets
Current AssetsCr
1,9472,0882,5093,2293,6363,8693,9823,2542,3312,3832,5112,398
Non Current Assets
Non Current AssetsCr
4,4033,7931,9342,0322,4501,8451,7881,7071,2471,024929916
Total Assets
Total AssetsCr
6,3505,8804,4435,2616,0875,7135,7704,9613,5793,4083,4393,314

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-24470234213516361228-695-863-110277
Investing Cash Flow
Investing Cash FlowCr
-900-663-34-30-8931110211462611
Financing Cash Flow
Financing Cash FlowCr
488226-217-164-355-683-273425819-141-69
Net Cash Flow
Net Cash FlowCr
-43632-171971-10-35-58111209
Free Cash Flow
Free Cash FlowCr
-506-21769157408241201-708-843-110274
CFO To PAT
CFO To PAT%
49.5-1,011.5-78,128.4-1,093.8322.1-621.8530.172.557.4-264.2223.5
CFO To EBITDA
CFO To EBITDA%
-6.9227.272.562.194.893.651.7177.9118.53,845.211,214.9

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4591,8592,5453,7602,987154533434101154119
Price To Earnings
Price To Earnings
0.00.00.00.018.70.012.40.00.03.71.0
Price To Sales
Price To Sales
0.31.11.21.30.90.00.10.10.10.20.3
Price To Book
Price To Book
0.63.45.04.12.80.20.6-4.5-0.1-0.1-0.1
EV To EBITDA
EV To EBITDA
11.925.713.316.38.54.45.3-8.1-5.3-1,329.81,416.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
68.346.370.567.173.870.564.356.713.667.982.4
OPM
OPM%
22.812.015.311.815.711.211.3-12.6-71.6-0.40.6
NPM
NPM%
-3.2-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5
ROCE
ROCE%
5.03.611.48.315.310.112.0-23.5-54.62.16.6
ROE
ROE%
-6.5-9.7-0.1-2.114.8-7.15.0997.094.1-2.7-8.6
ROA
ROA%
-0.8-0.80.0-0.42.6-1.00.8-19.3-42.01.23.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Gayatri Projects Limited (GPL)**, established in 1963 and headquartered in Hyderabad, is a diversified **pure-play Engineering, Procurement, and Construction (EPC)** company. The company specializes in large-scale civil engineering projects, primarily serving the **National Highways Authority of India (NHAI)**, the **Ministry of Road Transport and Highways (MoRTH)**, and various **State Government entities**. Following a period of severe financial distress and a three-year insolvency process, the company is currently in a "re-emergence" phase, having successfully settled its legacy debts and restored promoter management in late 2025. --- ### Corporate Rebirth: The CIRP and Section 12A Exit GPL has recently completed one of the most significant corporate turnarounds in the Indian infrastructure sector, transitioning from insolvency back to active operations. * **Insolvency Timeline:** The **Corporate Insolvency Resolution Process (CIRP)** was initiated by the **NCLT, Hyderabad** on **November 15, 2022**. * **Successful Exit:** On **September 10, 2025**, the NCLT approved a proposal under **Section 12A** of the IBC, allowing the withdrawal of the insolvency petition. * **Management Restoration:** Control was officially handed back to the promoters on **September 16, 2025**. * **Debt-Free Status:** As of **April 2026**, the company has fulfilled its **One-Time Settlement (OTS)** obligations, paying the total fund-based amount to lenders and effectively becoming **debt-free** (excluding non-fund-based bank guarantees). * **Legal Normalization:** While "Wilful Defaulter" proceedings were initiated by lenders during the crisis, the company has secured stays from the **High Court of Telangana**, with final withdrawals contingent on the full execution of the OTS. --- ### Capital Restructuring and Liquidity Infusion To fund the debt settlement and restart operations, GPL executed a comprehensive capital raising and restructuring program. | Financial Metric | Value / Target | | :--- | :--- | | **Total OTS Fund-Based Offer** | **₹750.00 Crore** (Fully Paid) | | **Non-Fund-Based (NFB) Recovery** | **₹1,229.00 Crore** | | **Total Capital Raised (Equity)** | **~₹314 Crore** (Promoter & Non-Promoter) | | **Preferential Allotment (April 2026)** | **16,81,00,315 shares** at **₹10** (Face Value **₹2** + Premium **₹8**) | | **Authorized Capital Increase** | Expanded to **₹120 Crore** (60 Crore shares at **₹2**) | | **DSRA Requirement** | **₹50 Crore** cash security for risky Bank Guarantees | --- ### Core Business Verticals and Operational Structure GPL operates as a single-segment entity focused on **Construction activities**, utilizing the **percentage of completion method** for revenue recognition. * **Key Infrastructure Segments:** Roads and Highways, Irrigation, Water Distribution, Mining, Rail, Airports, and Industrial construction. * **Execution Model:** Projects are executed independently or through a network of **20+ Joint Ventures** (e.g., Gayatri-ECI, Gayatri-JMC, MEIL-Gayatri). * **Asset-Light Strategy:** The company functions as a pure EPC firm without owning heavy production plants, managing all national operations from its **Hyderabad corporate office**. * **Order Book:** Currently stands at **₹5,500 Crore**. With the completion of the OTS, the company has regained eligibility to bid for large-scale bulk orders to replenish this pipeline. --- ### Subsidiary Portfolio and Strategic Investments GPL manages a complex portfolio of investments in power, hospitality, and road assets, some of which are undergoing monetization or recovery. | Entity | Relationship | Nature of Interest / Status | | :--- | :--- | :--- | | **Gayatri Hi-tech Hotels Ltd** | Investee | Holds **₹195.72 Crore** in **4% CCCPS**; convertible to equity in **FY 2027-28**. Net worth turned positive in 2025. | | **Gayatri Highways Ltd (GHL)** | Associate | Holds **₹167.7 Crore** in NCPS and **₹179.67 Crore** in sub-debt. Recovery of sub-debt is currently being pursued. | | **Gayatri Energy Ventures (GEVPL)** | Subsidiary | Investment vehicle for power; **₹639.83 Crore** equity investment. | | **Bhandara Thermal Power (BTPCL)** | Step-down Sub | Project abandoned; **622.93 acres** of land sold by **IDBI Bank** via **SARFAESI** in FY26. | --- ### Arbitration and Asset Recovery Strategy A critical component of GPL’s financial recovery is the aggressive pursuit of outstanding claims and receivables. * **Arbitration Claims:** The company is expediting the realization of **₹612 Crore** in total claims. * **Lender Profit-Sharing:** Under the OTS terms, lenders are entitled to **75%** of awarded claims (approx. **₹462.39 Crore**) and **15%** of all future awards until **March 31, 2033**. * **Inter-Corporate Recoveries:** The company is pursuing **₹344.04 Crore** from sub-contractors (including **₹255.55 Crore** in interest). * **SARFAESI Recoveries:** **₹154.55 Crore** is recognized as 'Other Current Assets' representing the reserve price of properties under recovery proceedings by **Punjab National Bank**. --- ### Risk Profile and Mitigation Factors Despite the successful restructuring, several legacy and sector-specific risks remain: * **Financial Fragility:** Accumulated losses stand at **₹2,009.94 Crore**, with auditors continuing to note material uncertainty regarding "Going Concern" status until operations fully stabilize. * **Contingent Liabilities:** The company carries significant exposure, including **₹1,827.35 Crore** in corporate guarantees for **Sai Matarani Tollways Ltd (SMTL)** and **₹600.68 Crore** for **IDTL**. * **Working Capital & Guarantees:** While the fund-based debt is settled, the company requires fresh **Bank Guarantees** to bid for new work. Previous slow progress led to the invocation of **₹88 Crore** in BGs by **NHAI** and **UP Jal Nigam**. * **Compliance Lapses:** Due to the CIRP disruption, the company faced delays in **GST, PF, and Income Tax** deposits, as well as delays in filing financial results and holding AGMs. * **Mitigation Strategy:** Management is focusing on **fixed-price contracts**, enhanced contract management to protect margins against raw material volatility, and a strict dividend policy (endeavoring **15-30% of PAT** payout once profitability is restored). --- ### Historical Financial Performance (Standalone) *Note: Performance reflects the impact of the CIRP period and project terminations.* | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **₹449.72 Cr** | **₹679.55 Cr** | **₹1,017.20 Cr** | | **Net Profit / (Loss)** | **₹(68.80) Cr** | **₹(53.02) Cr** | **₹(1,426.10) Cr** | | **Net Worth** | **Eroded** | **Eroded** | **Eroded** | | **Order Book** | **₹5,500 Cr** | **₹5,500 Cr** | - |