Login
Products
Login
Home
Alerts
Search
Watchlist
Products

IRB InvIT Fund

IRBINVIT
NSE
60.49
1.56%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

IRB InvIT Fund

IRBINVIT
NSE
60.49
1.56%
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
7,752Cr
Close
Close Price
60.49
Industry
Industry
Infrastructure Investment Trusts
PE
Price To Earnings
10.74
PS
Price To Sales
5.97
Revenue
Revenue
1,299Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does IRBINVIT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
IRBINVIT
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2021Jun 2022Dec 2022Jun 2023Dec 2023Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
348716279268268274270275282291277450
Growth YoY
Revenue Growth YoY%
7.8112.9-19.8-62.6-4.12.12.86.22.463.6
Expenses
ExpensesCr
6646577427347465149464578
Operating Profit
Operating ProfitCr
282251202226195227224224232245232372
OPM
OPM%
81.135.172.384.472.782.982.881.382.584.183.782.6
Other Income
Other IncomeCr
026116207121-2
Interest Expense
Interest ExpenseCr
3635586869767275717373190
Depreciation
DepreciationCr
225113465758636461667172100
PBT
PBTCr
2210410310284898894971038980
Tax
TaxCr
5132333333621
PAT
PATCr
1710310010181868591941008360
Growth YoY
PAT Growth YoY%
-69.9-4.7475.7-2.2-19.4-14.712.416.1-3.0-34.4
NPM
NPM%
5.014.436.037.530.231.331.633.033.234.329.913.3
EPS
EPS
0.31.81.71.81.41.41.51.62.01.71.40.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
09921,2131,2411,1431,3921,4421,0621,0841,299
Growth
Revenue Growth%
22.32.3-7.921.83.6-26.32.119.9
Expenses
ExpensesCr
0186235248227242634200194219
Operating Profit
Operating ProfitCr
08069789929161,1508088628901,081
OPM
OPM%
81.380.780.080.282.656.081.282.183.2
Other Income
Other IncomeCr
01321301892024262
Interest Expense
Interest ExpenseCr
099159164145142193272294406
Depreciation
DepreciationCr
0487641685608681261230254308
PBT
PBTCr
0233199173181336374384368369
Tax
TaxCr
00200334111233
PAT
PATCr
0232198173181303370373356336
Growth
PAT Growth%
11,62,11,450.0-14.9-12.74.767.422.10.9-4.7-5.6
NPM
NPM%
23.416.313.915.821.825.635.132.825.8
EPS
EPS
0.04.03.43.03.15.26.46.46.15.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
05,7995,6085,4285,3125,1034,9144,8624,7484,737
Reserves
ReservesCr
0-183-499-802-959-963-908-947-942-980
Current Liabilities
Current LiabilitiesCr
0418532532707884514975913498
Non Current Liabilities
Non Current LiabilitiesCr
07,9707,6877,4367,1806,9347,9997,6847,62011,297
Total Liabilities
Total LiabilitiesCr
014,00513,32712,59412,24111,95812,51912,57412,34015,552
Current Assets
Current AssetsCr
02913202715771,0056619801,0574,022
Non Current Assets
Non Current AssetsCr
013,71413,00712,32211,66410,95311,85811,59411,28311,530
Total Assets
Total AssetsCr
014,00513,32712,59412,24111,95812,51912,57412,34015,552

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
08559418709291,027809987961
Investing Cash Flow
Investing Cash FlowCr
0-5,941-142112-494-378-284-186-389
Financing Cash Flow
Financing Cash FlowCr
05,064-878-806-581-679-516-784-579
Net Cash Flow
Net Cash FlowCr
0-23-79176-146-30917-7
Free Cash Flow
Free Cash FlowCr
08539418709291,027809987961
CFO To PAT
CFO To PAT%
100.0367.7475.6503.7514.0339.3218.9264.6270.1
CFO To EBITDA
CFO To EBITDA%
100.0106.096.187.7101.489.3100.2114.5107.9

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
04,7633,8711,4833,1003,0443,9273,8852,903
Price To Earnings
Price To Earnings
0.020.118.98.015.78.80.00.00.0
Price To Sales
Price To Sales
4.83.21.22.72.22.73.72.7
Price To Book
Price To Book
0.00.80.70.30.70.70.00.00.0
EV To EBITDA
EV To EBITDA
4.08.05.73.05.03.78.67.96.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
81.380.780.080.282.656.081.282.1
NPM
NPM%
23.416.313.915.821.825.635.132.8
ROCE
ROCE%
-25.04.55.25.35.27.98.09.49.4
ROE
ROE%
-25.04.13.93.74.27.39.29.59.3
ROA
ROA%
-25.01.71.51.41.52.53.03.02.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** IRB InvIT Fund is India’s first Infrastructure Investment Trust (InvIT), sponsored and managed by **IRB Infrastructure Developers Limited**, one of the country’s largest private integrated transport infrastructure developers. Registered under SEBI’s Infrastructure Investment Trusts Regulations, 2014, the fund is structured to democratize ownership of high-quality, revenue-generating road assets while delivering consistent and stable returns to unitholders. The fund primarily invests in operational highway assets across India, focusing exclusively on the **road sector** under **Ind AS 108**, with no geographic segment diversification required due to its India-only operations. --- ### **Portfolio & Asset Base (as of Nov 2025)** - **Total Operational Assets**: 9 revenue-generating highway projects - **8 Build-Operate-Transfer (BOT)** projects - **1 Hybrid Annuity Model (HAM)** project - **Total Lane Kilometers**: Over **4,200 operational lane kilometers** - **Enterprise Value Post-Acquisition**: Exceeds **₹16,000 crore** - **Weighted Average Concession Life**: Extended to **17 years** (from 14 years), enhancing long-term revenue visibility - **Geographic Presence**: Operations span **eight Indian states**, including Maharashtra, Rajasthan, Gujarat, Karnataka, Tamil Nadu, Punjab, Uttar Pradesh, and Haryana --- ### **Recent Strategic Expansion (Jun–Jul 2025)** In a major portfolio expansion: - IRB InvIT Fund entered into a **binding term sheet** to acquire **three stabilized BOT highway assets** from **IRB Infrastructure Trust**, an associate of its sponsor. - **Acquired Assets**: 1. **Hapur–Moradabad** (99.87 km, Uttar Pradesh) 2. **Kaithal–Rajasthan Border** (166.26 km, Haryana) 3. **Kishangarh–Gulabpura** (90 km, Rajasthan) - **Transaction Value**: - Equity Consideration: **₹4,905 crore** - Enterprise Value: **₹8,436 crore** - **Impact of Acquisition**: - Expands portfolio from **6 to 9 assets** - Doubles enterprise value from **₹7,850 crore to ₹16,300 crore** - Adds **Uttar Pradesh and Haryana** to geographic footprint, improving diversification - Increases total lane kilometers to ~1,800 km from acquired assets alone - Expected to be **accretive to Distribution per Unit (DPU)** over time The acquisition is subject to unit holder and regulatory approvals and is expected to close in **H1 FY26**. A long-term **Project Implementation Agreement (PIA)** with the sponsor is planned for the acquired assets, which have a **weighted average life of 20 years**. --- ### **Revenue Model & Cash Flows (HAM Project – VM7 Expressway Pvt Ltd)** IRB InvIT holds a stake in **VM7 Expressway Private Limited**, which developed an **8-lane greenfield expressway** (220 lane km) from **Gandeva to Ena, Gujarat**, as part of the **Vadodara-Mumbai corridor** under the **Hybrid Annuity Model (HAM)**. - **Appraised Project Cost**: ₹17,020 million - **Concession Term**: 17 years (2 years construction + 15 years operation) - **Commercial Agreement Date**: September 15, 2020 - **Provisional Completion of Development (PCOD)**: Achieved in **May 2025** **HAM Revenue Components**: 1. **Annuity Payments**: - Incremental payments rising from **₹272 million (Year 1)** to **₹319.55 million (Year 6)** 2. **Interest on Annuity**: - Peaks at **₹660.93 million in Year 3**, then declines 3. **O&M Payments**: - Stable at **₹14.71–16.27 million annually**, adjusted for inflation This **predictable, annuity-based income**, backed by **NHAI**, ensures **stable cash flows** and supports the fund’s **'AAA' credit rating** and low net debt-to-asset value ratio of **0.3:1**. --- ### **Additional HAM Asset: Vadodara-Kim Expressway (VK1)** - Acquired in 2022; 23.74 km segment of **Delhi-Mumbai Greenfield Expressway** - Operates under a **15-year concession** - Generates semi-annual annuity and O&M payments from NHAI - Inflation-adjusted and interest-bearing balances ensure resilient returns - Strengthened the fund's **revenue diversification** and **yield stability** --- ### **Financial & Operational Highlights** - **Toll Revenue – Q1 FY26**: ₹278 crores (8% YoY growth from ₹259 crores in Q1 FY25) - **Credit Rating**: ‘**AAA**’ (stable outlook), reflecting strong financial discipline and low leverage - **Debt Profile**: Low-cost debt and conservative capital structure support sustainable distributions - **Distributions**: Demonstrated consistent track record – total distributions of **₹2,397 crores (₹41.30/unit)** in under four years (as of Jul 2021) --- ### **Sponsor Strength: IRB Infrastructure Developers Ltd** - **Market Leadership**: Largest private road developer in India with ~**₹80,000 crore asset base** - **National Contribution**: - ~**14% of Golden Quadrilateral** - ~**12% of North-South Corridor** - **Project Portfolio**: - 26 road projects across public and private InvITs: **18 BOT, 4 TOT, 4 HAM** - **TOT Market Share**: ~**33%**, including ownership of **Mumbai-Pune Expressway** - **Construction Capacity**: Over 500 km of road per year - **Total Lane-Kms Constructed**: ~19,000 km (15,500 km currently operational) IRB acts as **Investment Manager** and **Project Manager**, providing deep sector expertise, operational excellence, and access to **Right of First Refusal (ROFR)** on sponsor assets. --- ### **Investment Thesis & Strategy** - **Core Focus**: Acquiring **yield-accretive, operational road assets** with **stable cash flows** - **Growth Strategy**: - Leverage ROFR and secondary market opportunities - Target **perpetual InvIT** model via regular portfolio infusions - Enhance portfolio **quality, diversity, longevity, and risk profile** - **Value Drivers**: - **Extended concession life** - **Geographic diversification** - **Balanced mix of BOT (toll-based) and HAM (annuity-based) revenue** - **Operational efficiency and cost optimization** ---