Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹832Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
66.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GAYAPROJ
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% | -65.5 | -34.6 | -36.7 | -44.1 | -11.3 | -35.4 | -48.8 | -30.2 | -16.6 | -35.9 | -28.7 | 456.9 |
| 264 | 169 | 192 | 112 | 210 | 124 | 80 | 82 | 162 | 67 | 72 | 535 |
Operating Profit Operating ProfitCr |
| -42.6 | 8.7 | 4.1 | 13.9 | -27.5 | -3.5 | 22.3 | 9.3 | -18.0 | 11.9 | 0.9 | -5.7 |
Other Income Other IncomeCr | -454 | -42 | 9 | -17 | 2 | 5 | -19 | 3 | 196 | 6 | 9 | 2,219 |
Interest Expense Interest ExpenseCr | 4 | -1 | 1 | 2 | 1 | 2 | 13 | 3 | 2 | 6 | 5 | 4 |
Depreciation DepreciationCr | 15 | 14 | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 7 |
| -552 | -38 | 4 | -12 | 88 | -13 | -20 | -2 | 159 | -1 | -3 | 2,179 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 |
|
Growth YoY PAT Growth YoY% | -9.7 | 90.3 | 101.6 | 95.8 | 115.9 | 66.3 | -568.8 | 84.1 | 80.8 | 95.5 | 83.1 | 1,09,596.4 |
| -297.7 | -20.7 | 2.1 | -9.5 | 53.4 | -10.8 | -19.5 | -2.2 | 115.7 | -0.8 | -4.6 | 426.4 |
| -29.5 | -2.0 | 0.2 | -0.6 | 4.6 | -0.7 | -1.1 | -0.3 | 8.7 | 0.0 | -0.2 | 115.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -5.8 | 15.0 | 22.5 | 37.7 | 18.9 | -0.7 | 13.4 | -20.5 | -67.2 | -33.2 | -33.8 | 76.2 |
| 1,159 | 1,519 | 1,792 | 2,569 | 2,919 | 3,052 | 3,458 | 3,493 | 1,745 | 682 | 447 | 836 |
Operating Profit Operating ProfitCr |
| 22.8 | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 | -5.5 |
Other Income Other IncomeCr | 8 | -12 | 0 | -39 | -9 | -22 | 1 | -156 | -413 | -47 | 185 | 2,430 |
Interest Expense Interest ExpenseCr | 265 | 186 | 257 | 275 | 284 | 337 | 321 | 338 | 306 | 2 | 20 | 18 |
Depreciation DepreciationCr | 120 | 44 | 43 | 55 | 66 | 91 | 85 | 76 | 57 | 49 | 43 | 34 |
| -35 | -35 | 23 | -25 | 185 | -64 | 38 | -961 | -1,504 | 41 | 124 | 2,333 |
| 12 | 12 | 24 | -6 | 25 | -6 | -5 | -3 | 0 | 0 | 0 | 22 |
|
| 38.7 | 2.3 | 99.3 | -6,409.3 | 920.7 | -136.3 | 174.2 | -2,323.1 | -57.0 | 102.8 | 198.8 | 1,766.0 |
| -3.2 | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 | 291.6 |
| -2.0 | -1.5 | 0.0 | -1.1 | 8.6 | -3.1 | 2.3 | -51.2 | -80.3 | 2.2 | 6.6 | 123.7 |
| Financial Year | Mar 2015 | 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 | 30 | 35 | 35 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 |
| 701 | 444 | 476 | 882 | 1,045 | 782 | 825 | -134 | -1,636 | -1,593 | -1,474 | -1,478 |
Current Liabilities Current LiabilitiesCr | 1,841 | 1,669 | 1,997 | 2,061 | 2,379 | 2,741 | 3,462 | 4,131 | 4,930 | 4,767 | 4,723 | 4,609 |
Non Current Liabilities Non Current LiabilitiesCr | 3,747 | 3,679 | 1,935 | 2,189 | 2,535 | 2,061 | 1,354 | 836 | 246 | 196 | 153 | 146 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,947 | 2,088 | 2,509 | 3,229 | 3,636 | 3,869 | 3,982 | 3,254 | 2,331 | 2,383 | 2,511 | 2,398 |
Non Current Assets Non Current AssetsCr | 4,403 | 3,793 | 1,934 | 2,032 | 2,450 | 1,845 | 1,788 | 1,707 | 1,247 | 1,024 | 929 | 916 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | 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 | -24 | 470 | 234 | 213 | 516 | 361 | 228 | -695 | -863 | -110 | 277 |
Investing Cash Flow Investing Cash FlowCr | -900 | -663 | -34 | -30 | -89 | 311 | 10 | 211 | 46 | 261 | 1 |
Financing Cash Flow Financing Cash FlowCr | 488 | 226 | -217 | -164 | -355 | -683 | -273 | 425 | 819 | -141 | -69 |
|
Free Cash Flow Free Cash FlowCr | -506 | -217 | 69 | 157 | 408 | 241 | 201 | -708 | -843 | -110 | 274 |
| 49.5 | -1,011.5 | -78,128.4 | -1,093.8 | 322.1 | -621.8 | 530.1 | 72.5 | 57.4 | -264.2 | 223.5 |
CFO To EBITDA CFO To EBITDA% | -6.9 | 227.2 | 72.5 | 62.1 | 94.8 | 93.6 | 51.7 | 177.9 | 118.5 | 3,845.2 | 11,214.9 |
| Financial Year | Mar 2015 | 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 | 459 | 1,859 | 2,545 | 3,760 | 2,987 | 154 | 533 | 434 | 101 | 154 | 119 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 18.7 | 0.0 | 12.4 | 0.0 | 0.0 | 3.7 | 1.0 |
Price To Sales Price To Sales | 0.3 | 1.1 | 1.2 | 1.3 | 0.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 |
Price To Book Price To Book | 0.6 | 3.4 | 5.0 | 4.1 | 2.8 | 0.2 | 0.6 | -4.5 | -0.1 | -0.1 | -0.1 |
| 11.9 | 25.7 | 13.3 | 16.3 | 8.5 | 4.4 | 5.3 | -8.1 | -5.3 | -1,329.8 | 1,416.5 |
Profitability Ratios Profitability Ratios |
| 68.3 | 46.3 | 70.5 | 67.1 | 73.8 | 70.5 | 64.3 | 56.7 | 13.6 | 67.9 | 82.4 |
| 22.8 | 12.0 | 15.3 | 11.8 | 15.7 | 11.2 | 11.3 | -12.6 | -71.6 | -0.4 | 0.6 |
| -3.2 | -2.7 | 0.0 | -0.7 | 4.6 | -1.7 | 1.1 | -30.9 | -147.9 | 6.1 | 27.5 |
| 5.0 | 3.6 | 11.4 | 8.3 | 15.3 | 10.1 | 12.0 | -23.5 | -54.6 | 2.1 | 6.6 |
| -6.5 | -9.7 | -0.1 | -2.1 | 14.8 | -7.1 | 5.0 | 997.0 | 94.1 | -2.7 | -8.6 |
| -0.8 | -0.8 | 0.0 | -0.4 | 2.6 | -1.0 | 0.8 | -19.3 | -42.0 | 1.2 | 3.6 |
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** | - |