Login
Home
Charts
Search
Watchlist
Products

Gayatri Projects Ltd

GAYAPROJ·NSE
24.17+2.07%Wed, 23 Sept '26

Gayatri Projects Ltd

GAYAPROJ
NSE
24.17
+2.07%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,122Cr
Close
Close Price
24.17
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
0.22
PS
Price To Sales
1.12
Revenue
Revenue
999Cr
Rev Gr TTM
Revenue Growth TTM
145.41%
PAT Gr TTM
PAT Growth TTM
1,427.37%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
200130164119103911377773506191229
Growth YoY
Revenue Growth YoY%
-36.7-44.1-11.3-35.4-48.8-30.2-16.6-35.9-28.7456.939.5198.7
Expenses
ExpensesCr
19211221012480821626772535173189
Operating Profit
Operating ProfitCr
818-45-4238-2591-291940
OPM
OPM%
4.113.9-27.5-3.522.39.3-18.011.90.9-5.79.817.6
Other Income
Other IncomeCr
9-1725-193196692,219-1104
Interest Expense
Interest ExpenseCr
1212133265432
Depreciation
DepreciationCr
1212111111111098755
PBT
PBTCr
4-1288-13-20-2159-1-32,179-9937
Tax
TaxCr
00000000022120
PAT
PATCr
4-1288-13-20-2159-1-32,157-11137
Growth YoY
PAT Growth YoY%
101.695.8115.966.3-568.884.180.895.583.11,09,596.4-169.96,500.0
NPM
NPM%
2.1-9.553.4-10.8-19.5-2.2115.7-0.8-4.6426.4-58.016.2
EPS
EPS
0.2-0.64.6-0.7-1.1-0.38.70.0-0.2115.2-5.92.4
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
200130164119103911377773506191229
Growth YoY
Revenue Growth YoY%
-36.7-44.1-11.3-35.4-48.8-30.2-16.6-35.9-28.7456.939.5198.7
Expenses
ExpensesCr
19211221012480821626772535173189
Operating Profit
Operating ProfitCr
818-45-4238-2591-291940
OPM
OPM%
4.113.9-27.5-3.522.39.3-18.011.90.9-5.79.817.6
Other Income
Other IncomeCr
9-1725-193196692,219-1104
Interest Expense
Interest ExpenseCr
1212133265432
Depreciation
DepreciationCr
1212111111111098755
PBT
PBTCr
4-1288-13-20-2159-1-32,179-9937
Tax
TaxCr
00000000022120
PAT
PATCr
4-1288-13-20-2159-1-32,157-11137
Growth YoY
PAT Growth YoY%
101.695.8115.966.3-568.884.180.895.583.11,09,596.4-169.96,500.0
NPM
NPM%
2.1-9.553.4-10.8-19.5-2.2115.7-0.8-4.6426.4-58.016.2
EPS
EPS
0.2-0.64.6-0.7-1.1-0.38.70.0-0.2115.2-5.92.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,7262,1152,9123,4633,4393,9013,1021,017680450847999
Growth
Revenue Growth%
15.022.537.718.9-0.713.4-20.5-67.2-33.2-33.888.2145.4
Expenses
ExpensesCr
1,5191,7922,5692,9193,0523,4583,4931,745682447847968
Operating Profit
Operating ProfitCr
207323344544386442-391-728-32031
OPM
OPM%
12.015.311.815.711.211.3-12.6-71.6-0.40.60.03.1
Other Income
Other IncomeCr
-120-39-9-221-156-413-471852,1242,122
Interest Expense
Interest ExpenseCr
1862572752843373213383062201814
Depreciation
DepreciationCr
444355669185765749432925
PBT
PBTCr
-3523-25185-6438-961-1,504411242,0762,114
Tax
TaxCr
1224-625-6-5-30003434
PAT
PATCr
-460-20160-5843-958-1,504411242,0422,080
Growth
PAT Growth%
2.399.3-6,409.3920.7-136.3174.2-2,323.1-57.0102.8198.81,548.31,427.4
NPM
NPM%
-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5241.1208.2
EPS
EPS
-1.50.0-1.18.6-3.12.3-51.2-80.32.26.6109.1111.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,7262,1152,9123,4633,4393,9013,1021,017680450847999
Growth
Revenue Growth%
15.022.537.718.9-0.713.4-20.5-67.2-33.2-33.888.2145.4
Expenses
ExpensesCr
1,5191,7922,5692,9193,0523,4583,4931,745682447847968
Operating Profit
Operating ProfitCr
207323344544386442-391-728-32031
OPM
OPM%
12.015.311.815.711.211.3-12.6-71.6-0.40.60.03.1
Other Income
Other IncomeCr
-120-39-9-221-156-413-471852,1242,122
Interest Expense
Interest ExpenseCr
1862572752843373213383062201814
Depreciation
DepreciationCr
444355669185765749432925
PBT
PBTCr
-3523-25185-6438-961-1,504411242,0762,114
Tax
TaxCr
1224-625-6-5-30003434
PAT
PATCr
-460-20160-5843-958-1,504411242,0422,080
Growth
PAT Growth%
2.399.3-6,409.3920.7-136.3174.2-2,323.1-57.0102.8198.81,548.31,427.4
NPM
NPM%
-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5241.1208.2
EPS
EPS
-1.50.0-1.18.6-3.12.3-51.2-80.32.26.6109.1111.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3535373737373737373737
Reserves
ReservesCr
4444768821,045782825-134-1,636-1,593-1,474569
Current Liabilities
Current LiabilitiesCr
1,6691,9972,0612,3792,7413,4624,1314,9304,7674,723920
Non Current Liabilities
Non Current LiabilitiesCr
3,6791,9352,1892,5352,0611,354836246196153588
Total Liabilities
Total LiabilitiesCr
5,8804,4435,2616,0875,7135,7704,9613,5793,4083,4392,115
Current Assets
Current AssetsCr
2,0882,5093,2293,6363,8693,9823,2542,3312,3832,5111,780
Non Current Assets
Non Current AssetsCr
3,7931,9342,0322,4501,8451,7881,7071,2471,024929335
Total Assets
Total AssetsCr
5,8804,4435,2616,0875,7135,7704,9613,5793,4083,4392,115
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3535373737373737373737
Reserves
ReservesCr
4444768821,045782825-134-1,636-1,593-1,474569
Current Liabilities
Current LiabilitiesCr
1,6691,9972,0612,3792,7413,4624,1314,9304,7674,723920
Non Current Liabilities
Non Current LiabilitiesCr
3,6791,9352,1892,5352,0611,354836246196153588
Total Liabilities
Total LiabilitiesCr
5,8804,4435,2616,0875,7135,7704,9613,5793,4083,4392,115
Current Assets
Current AssetsCr
2,0882,5093,2293,6363,8693,9823,2542,3312,3832,5111,780
Non Current Assets
Non Current AssetsCr
3,7931,9342,0322,4501,8451,7881,7071,2471,024929335
Total Assets
Total AssetsCr
5,8804,4435,2616,0875,7135,7704,9613,5793,4083,4392,115

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
470234213516361228-695-863-110305490
Investing Cash Flow
Investing Cash FlowCr
-663-34-30-893111021146261168
Financing Cash Flow
Financing Cash FlowCr
226-217-164-355-683-273425819-141-97-782
Net Cash Flow
Net Cash FlowCr
32-171971-10-35-58111209-224
Free Cash Flow
Free Cash FlowCr
-21769157408241201-708-843-110302602
CFO To PAT
CFO To PAT%
-1,011.5-78,128.4-1,093.8322.1-621.8530.172.557.4-264.2246.324.0
CFO To EBITDA
CFO To EBITDA%
227.272.562.194.893.651.7177.9118.53,845.212,356.1-1,94,889.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
470234213516361228-695-863-110305490
Investing Cash Flow
Investing Cash FlowCr
-663-34-30-893111021146261168
Financing Cash Flow
Financing Cash FlowCr
226-217-164-355-683-273425819-141-97-782
Net Cash Flow
Net Cash FlowCr
32-171971-10-35-58111209-224
Free Cash Flow
Free Cash FlowCr
-21769157408241201-708-843-110302602
CFO To PAT
CFO To PAT%
-1,011.5-78,128.4-1,093.8322.1-621.8530.172.557.4-264.2246.324.0
CFO To EBITDA
CFO To EBITDA%
227.272.562.194.893.651.7177.9118.53,845.212,356.1-1,94,889.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,8592,5453,7602,9871545334341011541192621,122
Price To Earnings
Price To Earnings
18.712.43.71.00.10.2
Price To Sales
Price To Sales
1.11.21.30.90.00.10.10.10.20.30.31.1
Price To Book
Price To Book
3.45.04.12.80.20.6-4.5-0.1-0.1-0.10.41.3
EV To EBITDA
EV To EBITDA
25.713.316.38.54.45.3-8.1-5.3-1,329.81,416.5-2,189.745.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.320.022.521.620.117.8-4.9-52.117.09.88.28.2
OPM
OPM%
12.015.311.815.711.211.3-12.6-71.6-0.40.60.03.1
NPM
NPM%
-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5241.1208.2
ROCE
ROCE%
3.611.48.315.310.112.0-23.5-54.62.16.6228.1228.1
ROE
ROE%
-9.7-0.1-2.114.8-7.15.0997.094.1-2.7-8.6336.5336.5
ROA
ROA%
-0.80.0-0.42.6-1.00.8-19.3-42.01.23.696.696.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,8592,5453,7602,9871545334341011541192621,122
Price To Earnings
Price To Earnings
18.712.43.71.00.10.2
Price To Sales
Price To Sales
1.11.21.30.90.00.10.10.10.20.30.31.1
Price To Book
Price To Book
3.45.04.12.80.20.6-4.5-0.1-0.1-0.10.41.3
EV To EBITDA
EV To EBITDA
25.713.316.38.54.45.3-8.1-5.3-1,329.81,416.5-2,189.745.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.320.022.521.620.117.8-4.9-52.117.09.88.28.2
OPM
OPM%
12.015.311.815.711.211.3-12.6-71.6-0.40.60.03.1
NPM
NPM%
-2.70.0-0.74.6-1.71.1-30.9-147.96.127.5241.1208.2
ROCE
ROCE%
3.611.48.315.310.112.0-23.5-54.62.16.6228.1228.1
ROE
ROE%
-9.7-0.1-2.114.8-7.15.0997.094.1-2.7-8.6336.5336.5
ROA
ROA%
-0.80.0-0.42.6-1.00.8-19.3-42.01.23.696.696.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Gayatri Projects is one of India’s oldest pure-play EPC (Engineering, Procurement and Construction) contractors - it builds highways, dams, irrigation canals and water-supply systems for government clients but does not own them, having spent six years deliberately shedding an asset-heavy toll-road model to become an asset-light builder.** Incorporated in 1989 and steered for three decades by a University of Michigan-trained civil engineer, the company survived a near-terminal financial crisis that saw it enter insolvency in 2022, only to emerge debt-free in late 2025 after promoters settled ₹750 crores of dues, leaving it with a ₹5,500 crore order book and the ability to bid for large government contracts again. The recurring approach is simple: win fixed-price government infrastructure jobs, manage commodity risk through contractual price-variation clauses, and execute through a network of joint-venture partners and local suppliers across more than a dozen Indian states. # Business segments A single engine - government civil-engineering contracts across roads, irrigation, water and mining - executed asset-light through joint ventures and a pan-India project footprint. ## 1. Government EPC contracting: building India’s public infrastructure, one fixed-price job at a time **The company earns its keep by constructing roads, dams, canals and water systems for state and central government bodies, booking revenue as work progresses and passing most commodity-price risk back to the client through contractual escalation clauses.** - **Paid by the percentage of work done** - revenue is recognised on a percentage-of-completion basis: the company books costs incurred plus a proportionate margin, with the stage of completion measured by costs spent to date against the total estimated cost for each contract. That means income arrives in step with physical progress on site, not when a project finishes. - **Price-variation clauses absorb commodity shocks** - steel, cement, bitumen and aggregates are the big input costs, but most government contracts include escalation clauses that adjust for raw-material and labour cost overruns, so the company is not left holding the bag when input prices spike. It still tries to lock in critical commodity costs early in a project to limit exposure before the clause kicks in. - **Joint ventures spread the risk and the reach** - GPL routinely bids and builds through work-sharing joint ventures with partners whose resources and capabilities complement its own, accounting for only its share of the work executed. The dossier lists more than twenty such JVs, from a 29% stake in HES Gayatri NCC to an 80% stake in Gayatri-Ramky, giving it access to geographies and project types it could not tackle alone. - **A fleet of heavy equipment, not a factory** - the company owns earth-moving machines, batching plants, concrete pavers and hot-mix plants deployed across project sites, but has no production units; its fixed assets are plant and machinery on site plus land parcels in Maharashtra and Andhra Pradesh. This is a construction company’s balance sheet, not a manufacturer’s. - **Early-completion bonuses sweeten the fixed price** - on the roughly ₹3,000 crore Purvanchal Expressway, the company expected an early-completion bonus of 5-6% of the contract value, a meaningful top-up on thin EPC margins. # Group structure and partners **A web of subsidiaries, an associate toll-road company, and a large cast of joint-venture partners - plus a legacy of pledged assets and promoter guarantees that secured the debt now settled.** - **Two wholly-owned energy subsidiaries** - Gayatri Energy Ventures Pvt Ltd and Bhandara Thermal Power Corporation Limited sit under GPL, both acquired over a decade ago; Gayatri Energy Ventures in turn holds a stake in Jinbhuvish Power Generation Pvt Ltd. - **A 26% stake in the old toll-road business** - Gayatri Highways Limited (GHL) is the separately listed entity that houses the road BOT (Build-Operate-Transfer) assets spun off during the asset-light pivot; GPL retains equity, preference shares and an unsecured loan in GHL totalling about ₹428 crore, though some of GHL’s underlying projects have faced termination or restructuring. - **Promoters and group companies pledged extensive collateral** - during the insolvency period, security disclosed to the consortium of nine banks included a first charge on all unencumbered fixed and current assets, pledges of shares in Gayatri Hi-tech Hotels and Gayatri Highways, third-party mortgages on residential and commercial properties owned by promoter-family members, and personal guarantees from nine individuals including the Chairman. The one-time settlement of ₹750 crores has since made the company debt-free of consortium loans, though bank guarantees remain.

Documents — Gayatri Projects Ltd

  • Q2 FY2022 Earnings Call Transcript (Sep 2021, PDF): https://www.stockscans.in/document/hmp7oxkz1l8ldejzmwesmg85.pdf
  • Q1 FY2022 Earnings Call Transcript (Jun 2021, PDF): https://www.stockscans.in/document/zenogvpaf7l77h501jbhhdxl.pdf
  • Q4 FY2021 Earnings Call Transcript (Mar 2021, PDF): https://www.stockscans.in/document/6ds0r84i1wge6qd7o7675ssv.pdf
  • Q3 FY2021 Earnings Call Transcript (Dec 2020, PDF): https://www.stockscans.in/document/hrsayby2pnel6poq49zg2rvg.pdf
  • Q2 FY2021 Earnings Call Transcript (Sep 2020, PDF): https://www.stockscans.in/document/0duc43c54qadv3obgkyo8qvl.pdf
  • Q1 FY2021 Earnings Call Transcript (Jun 2020, PDF): https://www.stockscans.in/document/rinee5seq51n1xq8dji4sgtd.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/uosvsdef7bv1zo3su9wlgjqg.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/8hkauwrbxxewth8jkjz2u8eg.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/qegdj9t13xjt6srndfzzgc18.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/ze5yehayha4i6y2ed3b2g5c5.pdf
  • Q2 FY2023 Quarterly Result (Sep 2022, PDF): https://www.stockscans.in/document/7z5xjda8kb5lwugkrwkhksqp.pdf
  • Q2 FY2022 Investor Presentation (Sep 2021, PDF): https://www.stockscans.in/document/6vknw25iydafns7ap3s6nly3.pdf
  • Q1 FY2022 Investor Presentation (Jun 2021, PDF): https://www.stockscans.in/document/zliq9la48u3f5ikc4frexu6e.pdf
  • Q4 FY2021 Investor Presentation (Mar 2021, PDF): https://www.stockscans.in/document/qki7fl8akuanjdqxtwhcva69.pdf
  • Q3 FY2021 Investor Presentation (Dec 2020, PDF): https://www.stockscans.in/document/ffvg6sexcajeqb2s5iib89zp.pdf
  • Q2 FY2021 Investor Presentation (Sep 2020, PDF): https://www.stockscans.in/document/lxhb1mrmjh6ap7kpjj2s8lha.pdf
  • Q1 FY2021 Investor Presentation (Jun 2020, PDF): https://www.stockscans.in/document/7beayudn6jl97jnj0icu3rz5.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/07o7lktz8jm5cix65lyipfct.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/gg3mjsndcisv5ty8r47n9aed.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/gqtyxwab2mx650ny63m0mv2k.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/tyh8pkazdsr597em2hnr9bkc.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/vhoi33n63y44ej23zpu2usbo.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/ntw9gdh0noz63v0t0j2vbx53.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/6sya8kvnypyha8iqn71efjla.pdf