Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,752Cr
Infrastructure Investment Trusts
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

IRBINVIT
VS
| Quarter | Jun 2022 | Jun 2023 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 7.8 | 112.9 | -19.8 | -62.6 | -4.1 | 2.1 | | 2.8 | | 6.2 | 2.4 | 63.6 |
| 66 | 465 | 77 | 42 | 73 | 47 | 46 | 51 | 49 | 46 | 45 | 78 |
Operating Profit Operating ProfitCr |
| 81.1 | 35.1 | 72.3 | 84.4 | 72.7 | 82.9 | 82.8 | 81.3 | 82.5 | 84.1 | 83.7 | 82.6 |
Other Income Other IncomeCr | 0 | 2 | 6 | 1 | 16 | 2 | 0 | 7 | 1 | 2 | 1 | -2 |
Interest Expense Interest ExpenseCr | 36 | 35 | 58 | 68 | 69 | 76 | 72 | 75 | 71 | 73 | 73 | 190 |
Depreciation DepreciationCr | 225 | 113 | 46 | 57 | 58 | 63 | 64 | 61 | 66 | 71 | 72 | 100 |
| 22 | 104 | 103 | 102 | 84 | 89 | 88 | 94 | 97 | 103 | 89 | 80 |
| 5 | 1 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 21 |
|
Growth YoY PAT Growth YoY% | -69.9 | -4.7 | 475.7 | -2.2 | -19.4 | -14.7 | | 12.4 | | 16.1 | -3.0 | -34.4 |
| 5.0 | 14.4 | 36.0 | 37.5 | 30.2 | 31.3 | 31.6 | 33.0 | 33.2 | 34.3 | 29.9 | 13.3 |
| 0.3 | 1.8 | 1.7 | 1.8 | 1.4 | 1.4 | 1.5 | 1.6 | 2.0 | 1.7 | 1.4 | 0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | 22.3 | 2.3 | -7.9 | 21.8 | 3.6 | -26.3 | 2.1 | 19.9 |
| 0 | 186 | 235 | 248 | 227 | 242 | 634 | 200 | 194 | 219 |
Operating Profit Operating ProfitCr |
| | 81.3 | 80.7 | 80.0 | 80.2 | 82.6 | 56.0 | 81.2 | 82.1 | 83.2 |
Other Income Other IncomeCr | 0 | 13 | 21 | 30 | 18 | 9 | 20 | 24 | 26 | 2 |
Interest Expense Interest ExpenseCr | 0 | 99 | 159 | 164 | 145 | 142 | 193 | 272 | 294 | 406 |
Depreciation DepreciationCr | 0 | 487 | 641 | 685 | 608 | 681 | 261 | 230 | 254 | 308 |
| 0 | 233 | 199 | 173 | 181 | 336 | 374 | 384 | 368 | 369 |
| 0 | 0 | 2 | 0 | 0 | 33 | 4 | 11 | 12 | 33 |
|
| | 11,62,11,450.0 | -14.9 | -12.7 | 4.7 | 67.4 | 22.1 | 0.9 | -4.7 | -5.6 |
| | 23.4 | 16.3 | 13.9 | 15.8 | 21.8 | 25.6 | 35.1 | 32.8 | 25.8 |
| 0.0 | 4.0 | 3.4 | 3.0 | 3.1 | 5.2 | 6.4 | 6.4 | 6.1 | 5.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 5,799 | 5,608 | 5,428 | 5,312 | 5,103 | 4,914 | 4,862 | 4,748 | 4,737 |
| 0 | -183 | -499 | -802 | -959 | -963 | -908 | -947 | -942 | -980 |
Current Liabilities Current LiabilitiesCr | 0 | 418 | 532 | 532 | 707 | 884 | 514 | 975 | 913 | 498 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 7,970 | 7,687 | 7,436 | 7,180 | 6,934 | 7,999 | 7,684 | 7,620 | 11,297 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 291 | 320 | 271 | 577 | 1,005 | 661 | 980 | 1,057 | 4,022 |
Non Current Assets Non Current AssetsCr | 0 | 13,714 | 13,007 | 12,322 | 11,664 | 10,953 | 11,858 | 11,594 | 11,283 | 11,530 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 855 | 941 | 870 | 929 | 1,027 | 809 | 987 | 961 |
Investing Cash Flow Investing Cash FlowCr | 0 | -5,941 | -142 | 112 | -494 | -378 | -284 | -186 | -389 |
Financing Cash Flow Financing Cash FlowCr | 0 | 5,064 | -878 | -806 | -581 | -679 | -516 | -784 | -579 |
|
Free Cash Flow Free Cash FlowCr | 0 | 853 | 941 | 870 | 929 | 1,027 | 809 | 987 | 961 |
| 100.0 | 367.7 | 475.6 | 503.7 | 514.0 | 339.3 | 218.9 | 264.6 | 270.1 |
CFO To EBITDA CFO To EBITDA% | 100.0 | 106.0 | 96.1 | 87.7 | 101.4 | 89.3 | 100.2 | 114.5 | 107.9 |
| Financial Year | 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 | 0 | 4,763 | 3,871 | 1,483 | 3,100 | 3,044 | 3,927 | 3,885 | 2,903 |
Price To Earnings Price To Earnings | 0.0 | 20.1 | 18.9 | 8.0 | 15.7 | 8.8 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | 4.8 | 3.2 | 1.2 | 2.7 | 2.2 | 2.7 | 3.7 | 2.7 |
Price To Book Price To Book | 0.0 | 0.8 | 0.7 | 0.3 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 |
| 4.0 | 8.0 | 5.7 | 3.0 | 5.0 | 3.7 | 8.6 | 7.9 | 6.7 |
Profitability Ratios Profitability Ratios |
| | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| | 81.3 | 80.7 | 80.0 | 80.2 | 82.6 | 56.0 | 81.2 | 82.1 |
| | 23.4 | 16.3 | 13.9 | 15.8 | 21.8 | 25.6 | 35.1 | 32.8 |
| -25.0 | 4.5 | 5.2 | 5.3 | 5.2 | 7.9 | 8.0 | 9.4 | 9.4 |
| -25.0 | 4.1 | 3.9 | 3.7 | 4.2 | 7.3 | 9.2 | 9.5 | 9.3 |
| -25.0 | 1.7 | 1.5 | 1.4 | 1.5 | 2.5 | 3.0 | 3.0 | 2.9 |
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**
---