Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹470Cr
Infra - Construction & Contracting
Rev Gr TTM
Revenue Growth TTM
116.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GIRIRAJ
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 89.6 | 11.3 | -1.2 | 151.5 | 75.2 |
| 39 | 79 | 76 | 82 | 76 | 213 | 130 |
Operating Profit Operating ProfitCr |
| 8.0 | 6.0 | 5.9 | 11.8 | 5.5 | 8.9 | 7.8 |
Other Income Other IncomeCr | 0 | 1 | 0 | 2 | 1 | 3 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| 2 | 5 | 3 | 12 | 5 | 21 | 10 |
| 1 | 1 | 1 | 3 | 1 | 5 | 2 |
|
Growth YoY PAT Growth YoY% | | | 8.1 | 181.2 | 81.9 | 75.7 | 127.2 |
| 3.5 | 3.6 | 2.0 | 9.2 | 3.6 | 6.4 | 4.7 |
| 0.7 | 1.5 | 0.1 | 3.6 | 1.2 | 6.3 | 2.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 37.9 | 80.3 | 19.2 |
| 118 | 159 | 289 | 343 |
Operating Profit Operating ProfitCr |
| 6.7 | 9.0 | 8.1 | 8.5 |
Other Income Other IncomeCr | 1 | 2 | 4 | 4 |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 |
Depreciation DepreciationCr | 0 | 1 | 1 | 2 |
| 6 | 13 | 25 | 31 |
| 2 | 3 | 7 | 7 |
|
| | 124.7 | 76.7 | 20.7 |
| 3.6 | 5.8 | 5.7 | 5.8 |
| 2.2 | 4.2 | 7.5 | 9.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 24 | 24 |
| 56 | 89 | 107 |
Current Liabilities Current LiabilitiesCr | 55 | 61 | 109 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 4 | 64 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 94 | 119 | 216 |
Non Current Assets Non Current AssetsCr | 23 | 59 | 89 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | -39 | -5 |
Investing Cash Flow Investing Cash FlowCr | -8 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 23 | 30 | 11 |
|
Free Cash Flow Free Cash FlowCr | -7 | -42 | -9 |
| 29.2 | -389.9 | -26.9 |
CFO To EBITDA CFO To EBITDA% | 15.6 | -250.5 | -18.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 71 | 1,294 | 635 |
Price To Earnings Price To Earnings | 15.8 | 127.9 | 35.5 |
Price To Sales Price To Sales | 0.6 | 7.4 | 2.0 |
Price To Book Price To Book | 1.2 | 11.4 | 4.8 |
| 8.9 | 82.2 | 25.5 |
Profitability Ratios Profitability Ratios |
| 27.4 | 34.3 | 29.3 |
| 6.7 | 9.0 | 8.1 |
| 3.6 | 5.8 | 5.7 |
| 10.4 | 13.2 | 18.0 |
| 7.5 | 8.9 | 13.6 |
| 3.9 | 5.7 | 5.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Giriraj Civil Developers Limited (**GCDL**) is a Mumbai-headquartered civil construction firm and a reputed **Government Civil Contractor**. Primarily focused on **Railway EPC (Engineering, Procurement, and Construction) projects**, the company has strategically expanded its footprint into **solar fencing, electrification, and building EPC** assignments. GCDL operates a multi-state footprint across **Maharashtra, Madhya Pradesh, Himachal Pradesh, Uttar Pradesh, Haryana, and Punjab**, positioning itself to capture a significant share of India’s projected **₹6,695,480 crore** infrastructure spend through **2027**.
---
### **Core Business Model & Execution Framework**
GCDL employs a dual-execution strategy designed to balance high-value bidding with working capital efficiency.
* **Direct EPC Projects:** The company bids for and executes large-scale infrastructure works directly. This segment is supported by a **₹64.67 crore equity infusion** (FY23-FY24) intended to enhance bidding capacity for complex, large-scale tenders.
* **Strategic Sub-contracting Model:** GCDL acts as a sub-contractor for third-party entities (e.g., **ABECO Infrastructure, Landmark Corporation, Dev Engineers**) who secure projects from Railways and municipal bodies.
* **Working Capital Efficiency:** Under these arrangements, the primary contractor manages deposits, bank guarantees, and retention money, significantly reducing GCDL's capital intensity.
* **Revenue Shift:** This model has become a primary growth driver, with sub-contracting revenue rising from **27.79% in FY24** to **58.35% in FY25**.
* **Counterparty Reliability:** Risk is mitigated by a high-quality client base. Payments from **Indian Railways** are typically realized within **15–30 days**, while sub-contracting partners generally settle invoices within **15–20 days**.
---
### **Diversified Service Portfolio & Joint Venture Operations**
GCDL provides a comprehensive suite of infrastructure construction and maintenance services:
* **Railway Infrastructure:** Construction of bridges, platforms, station buildings, railway yards, and foot over bridges (FOBs).
* **Civil & Urban Works:** RCC roads, earthworks, podium parking, and residential building construction.
* **Specialized Services:** Solar fencing and electrification works.
To execute specialized or high-value contracts, GCDL frequently utilizes **Joint Ventures (JVs)**. As of **March 2025**, the active JV portfolio includes:
| Name of Joint Venture | GCDL Shareholding (%) |
| :--- | :--- |
| **Giriraj GSEPL Consortium** | **70%** |
| **Giriraj-KK (JV)** | **51%** |
| **MBPL-GCDL (JV)** | **49%** |
| **GCDL-SMBIPL (JV)** | **49%** |
| **R.K. Madhani & Giriraj (JV)** | **40%** |
| **Prime-Giriraj-KK (JV)** | **25%** |
| **Dev Engineers-Giriraj (JV)** | **25%** |
---
### **Financial Trajectory & Growth Metrics**
GCDL has demonstrated explosive revenue growth, characterized by a **118.84%** year-on-year increase in standalone revenue for **FY25**.
| Metric (Rs. in Crore) | FY 2025 (Consolidated) | FY 2025 (Standalone) | FY 2024 (Standalone) | FY 2023 (Standalone) |
| :--- | :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **314.30** | **294.71** | **134.67** | **96.31** |
| **Profit After Tax (PAT)** | **17.88** | **17.88** | **10.12** | **4.50** |
| **Sub-contracting Rev %** | **58.35%** | - | **27.79%** | - |
**Key Financial Developments:**
* **Order Book:** As of **December 31, 2025**, the company maintains a robust order book of **₹992.7 crore**, providing strong revenue visibility.
* **Major Contract Win:** Secured a landmark contract worth **₹181.45 Crore** from **North Central Railway, Gwalior** in June 2024.
* **Working Capital Management:** Enhanced facilities with **Yes Bank Limited** from **₹3 Crore to ₹6 Crore** and increased non-fund-based limits (Bank Guarantees) to **₹46.12 Crore**.
---
### **Capital Structure & Strategic Corporate Actions**
The company is undergoing a transition from an SME-focused entity to a Main Board listed corporation to enhance liquidity and institutional participation.
* **Main Board Migration:** In **May 2025**, the Board approved migrating from the **NSE Emerge (SME)** platform to the **Main Boards of both NSE and BSE**.
* **Capital Infusion:** Raised approximately **₹222.20 Crore** through a preferential issue of **55,00,000 Equity Shares** at **₹404 per share** (including a **₹394 premium**).
* **Expansion of Limits:** Shareholders approved a new borrowing limit of **₹1,000 Crore** and an investment/loan limit of **₹1,000 Crore** to support future large-scale project acquisitions.
* **Leadership Strengthening:** Appointed **Mr. Ravindra Shamarao Sangam** as **CEO** (effective Sept 2025) and inducted new Independent Directors to enhance corporate governance.
---
### **Risk Profile & Operational Sensitivities**
Investors should monitor several critical risks and contingent liabilities that could impact the company's baseline growth.
**1. Project Terminations & Arbitration:**
The **Indian Railways** cancelled three major tenders between **December 2024 and April 2025** (including station beautification at Marine Lines and Charni Road).
* GCDL has initiated **legal arbitration**, classifying these as unlawful terminations.
* Financial exposure includes **₹180.16 crore** in stock and **₹2.85 crore** in Bank Guarantees. No provisions have been made as of **October 2025**.
**2. Contingent Liabilities:**
The company faces significant potential outflows from disputed claims:
| Liability Type | Amount (as of March 2025) | Status |
| :--- | :--- | :--- |
| **Bank Guarantees** | **₹3,898.59 crore** | Issued to government authorities |
| **Disputed Income Tax** | **₹8,155.97 crore** | Under appeal |
| **GST Interest & Penalty** | **₹719.41 crore** | Under dispute |
**3. Operational & Market Risks:**
* **Liquidity:** Ratings are sensitive to maintaining an **interest coverage ratio above 4x**.
* **Concentration:** Heavy reliance on **Indian Railways** and government spending makes the company vulnerable to policy shifts.
* **Input Costs:** Volatility in raw material prices and intense competition in the EPC segment may pressure margins.
* **Compliance:** Historical lapses in **FY23** regarding **Section 185** (related party loans) and **Structured Digital Database (SDD)** for insider trading have been noted for monitoring.