Login
Home
Charts
Search
Watchlist
Products

IVRCL Ltd

IVRCLINFRA·NSE
0.400.00%Fri, 30 Aug '19

IVRCL Ltd

IVRCLINFRA
NSE
0.40
0.00%
|Fri, 30 Aug '19
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
31Cr
Close
Close Price
0.40
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
PS
Price To Sales
0.09
Revenue
Revenue
341Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
Quarter
Revenue
RevenueCr
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
Operating Profit
Operating ProfitCr
OPM
OPM%
Other Income
Other IncomeCr
Interest Expense
Interest ExpenseCr
Depreciation
DepreciationCr
PBT
PBTCr
Tax
TaxCr
PAT
PATCr
Growth YoY
PAT Growth YoY%
NPM
NPM%
EPS
EPS
Quarter
Revenue
RevenueCr
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
Operating Profit
Operating ProfitCr
OPM
OPM%
Other Income
Other IncomeCr
Interest Expense
Interest ExpenseCr
Depreciation
DepreciationCr
PBT
PBTCr
Tax
TaxCr
PAT
PATCr
Growth YoY
PAT Growth YoY%
NPM
NPM%
EPS
EPS

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
4,9453,8202,9872,5891,9031,2531,066760885608459341
Growth
Revenue Growth%
10.0-22.8-21.8-13.3-26.5-34.2-14.9-28.716.4-31.4-24.4-25.8
Expenses
ExpensesCr
4,7064,0863,3752,7582,1441,3051,3921,791738403403206
Operating Profit
Operating ProfitCr
239-266-389-168-240-52-326-1,03114720556135
OPM
OPM%
4.8-7.0-13.0-6.5-12.6-4.2-30.6-135.616.633.712.339.5
Other Income
Other IncomeCr
-183-3794-254-337-132-193948415268
Interest Expense
Interest ExpenseCr
7898971,0601,1941,3251,4931,6891,9532,2742,5872,8403,295
Depreciation
DepreciationCr
167257178183284242253114190300116172
PBT
PBTCr
-900-1,457-1,532-1,800-2,186-1,919-2,288-3,059-2,269-2,641-2,847-3,264
Tax
TaxCr
-18111-39-955130201110
PAT
PATCr
-882-1,568-1,493-844-2,199-1,920-2,289-3,059-2,270-2,642-2,848-3,264
Growth
PAT Growth%
-215.9-77.74.843.4-160.412.7-19.3-33.625.8-16.4-7.8-14.6
NPM
NPM%
-17.8-41.1-50.0-32.6-115.5-153.2-214.7-402.5-256.5-434.8-620.4-957.9
EPS
EPS
-27.8-40.9-28.8-7.4-28.0-24.3-29.2-38.8-28.6-33.3-36.0-41.1
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
4,9453,8202,9872,5891,9031,2531,066760885608459341
Growth
Revenue Growth%
10.0-22.8-21.8-13.3-26.5-34.2-14.9-28.716.4-31.4-24.4-25.8
Expenses
ExpensesCr
4,7064,0863,3752,7582,1441,3051,3921,791738403403206
Operating Profit
Operating ProfitCr
239-266-389-168-240-52-326-1,03114720556135
OPM
OPM%
4.8-7.0-13.0-6.5-12.6-4.2-30.6-135.616.633.712.339.5
Other Income
Other IncomeCr
-183-3794-254-337-132-193948415268
Interest Expense
Interest ExpenseCr
7898971,0601,1941,3251,4931,6891,9532,2742,5872,8403,295
Depreciation
DepreciationCr
167257178183284242253114190300116172
PBT
PBTCr
-900-1,457-1,532-1,800-2,186-1,919-2,288-3,059-2,269-2,641-2,847-3,264
Tax
TaxCr
-18111-39-955130201110
PAT
PATCr
-882-1,568-1,493-844-2,199-1,920-2,289-3,059-2,270-2,642-2,848-3,264
Growth
PAT Growth%
-215.9-77.74.843.4-160.412.7-19.3-33.625.8-16.4-7.8-14.6
NPM
NPM%
-17.8-41.1-50.0-32.6-115.5-153.2-214.7-402.5-256.5-434.8-620.4-957.9
EPS
EPS
-27.8-40.9-28.8-7.4-28.0-24.3-29.2-38.8-28.6-33.3-36.0-41.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
6192146157157157157157157157157157
Reserves
ReservesCr
1,980774-440-947-1,823-3,727-6,011-9,067-11,311-13,920-16,164-19,348
Current Liabilities
Current LiabilitiesCr
8,1057,2918,51210,50311,30413,23515,01516,99820,14422,63224,04527,256
Non Current Liabilities
Non Current LiabilitiesCr
3,9586,0436,0805,1631,8681,7081,5841,337279225149115
Total Liabilities
Total LiabilitiesCr
14,28814,37214,65014,96011,64311,49110,8659,5459,3569,1558,2158,161
Current Assets
Current AssetsCr
6,5396,8475,9085,2074,5144,2554,0502,8692,6702,6762,7582,884
Non Current Assets
Non Current AssetsCr
7,7497,5258,7429,7537,1297,2356,8146,6766,6876,4795,4575,277
Total Assets
Total AssetsCr
14,28814,37214,65014,96011,64311,49110,8659,5459,3569,1558,2158,161
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
6192146157157157157157157157157157
Reserves
ReservesCr
1,980774-440-947-1,823-3,727-6,011-9,067-11,311-13,920-16,164-19,348
Current Liabilities
Current LiabilitiesCr
8,1057,2918,51210,50311,30413,23515,01516,99820,14422,63224,04527,256
Non Current Liabilities
Non Current LiabilitiesCr
3,9586,0436,0805,1631,8681,7081,5841,337279225149115
Total Liabilities
Total LiabilitiesCr
14,28814,37214,65014,96011,64311,49110,8659,5459,3569,1558,2158,161
Current Assets
Current AssetsCr
6,5396,8475,9085,2074,5144,2554,0502,8692,6702,6762,7582,884
Non Current Assets
Non Current AssetsCr
7,7497,5258,7429,7537,1297,2356,8146,6766,6876,4795,4575,277
Total Assets
Total AssetsCr
14,28814,37214,65014,96011,64311,49110,8659,5459,3569,1558,2158,161

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3322,0411,47418522309224329269-3097
Investing Cash Flow
Investing Cash FlowCr
-402-659-344-13-20611363-69-7
Financing Cash Flow
Financing Cash FlowCr
759-1,405-1,131-100-74-281-313-281-224-118-160
Net Cash Flow
Net Cash FlowCr
25-23-172-7234245448-217-70
Free Cash Flow
Free Cash FlowCr
-7172,0471,48220222310225330274-3897
CFO To PAT
CFO To PAT%
21.2-136.7-174.7-8.4-1.1-13.5-7.3-14.5-10.21.1-3.0
CFO To EBITDA
CFO To EBITDA%
124.6-525.3-876.1-77.0-41.4-94.8-21.8224.0131.5-53.671.8
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3322,0411,47418522309224329269-3097
Investing Cash Flow
Investing Cash FlowCr
-402-659-344-13-20611363-69-7
Financing Cash Flow
Financing Cash FlowCr
759-1,405-1,131-100-74-281-313-281-224-118-160
Net Cash Flow
Net Cash FlowCr
25-23-172-7234245448-217-70
Free Cash Flow
Free Cash FlowCr
-7172,0471,48220222310225330274-3897
CFO To PAT
CFO To PAT%
21.2-136.7-174.7-8.4-1.1-13.5-7.3-14.5-10.21.1-3.0
CFO To EBITDA
CFO To EBITDA%
124.6-525.3-876.1-77.0-41.4-94.8-21.8224.0131.5-53.671.8

Ratios

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4057234663942326331
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.10.20.20.10.10.10.1
Price To Book
Price To Book
0.20.9-1.6-0.5-0.10.00.0
EV To EBITDA
EV To EBITDA
33.1-34.5-20.3-43.4-32.8-162.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
17.916.62.719.13.810.122.826.226.549.527.351.651.6
OPM
OPM%
4.8-7.0-13.0-6.5-12.6-4.2-30.6-135.616.633.712.339.539.5
NPM
NPM%
-17.8-41.1-50.0-32.6-115.5-153.2-214.7-402.5-256.5-434.8-620.4-957.9-957.9
ROCE
ROCE%
-1.1-5.9-6.5-9.6-13.8-8.4-17.6-69.54.23.30.2-0.6-0.6
ROE
ROE%
-43.2-181.1507.3106.8131.953.839.134.320.419.217.817.017.0
ROA
ROA%
-6.2-10.9-10.2-5.6-18.9-16.7-21.1-32.0-24.3-28.9-34.7-40.0-40.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4057234663942326331
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.10.20.20.10.10.10.1
Price To Book
Price To Book
0.20.9-1.6-0.5-0.10.00.0
EV To EBITDA
EV To EBITDA
33.1-34.5-20.3-43.4-32.8-162.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
17.916.62.719.13.810.122.826.226.549.527.351.651.6
OPM
OPM%
4.8-7.0-13.0-6.5-12.6-4.2-30.6-135.616.633.712.339.539.5
NPM
NPM%
-17.8-41.1-50.0-32.6-115.5-153.2-214.7-402.5-256.5-434.8-620.4-957.9-957.9
ROCE
ROCE%
-1.1-5.9-6.5-9.6-13.8-8.4-17.6-69.54.23.30.2-0.6-0.6
ROE
ROE%
-43.2-181.1507.3106.8131.953.839.134.320.419.217.817.017.0
ROA
ROA%
-6.2-10.9-10.2-5.6-18.9-16.7-21.1-32.0-24.3-28.9-34.7-40.0-40.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
IVRCL is an Indian infrastructure builder that once ranked among the country’s largest water and power contractors, now operating under a court-ordered liquidation while it finishes its remaining jobs and searches for a buyer. The company was built to deliver complex, start-to-finish public works - dams, pipelines, highways, transmission lines - for government clients, and it still holds that identity even as the liquidation process has frozen new orders since 2019. The recurring pattern is a contractor that grew by taking on ever-larger lump-sum projects, then extended into the concessions and manufacturing that those projects fed, and now survives on the narrow thread of completing work already in hand. # Business segments Two engines running on the same project backlog - a construction core that still executes, and a collection of concession and manufacturing arms that once extended it - all now constrained by a liquidation process that has stopped new work. ## 1. Engineering & Construction: the project backlog that keeps the company alive **The company builds water systems, power lines, roads and buildings for government clients, earning revenue as costs pile up on contracts signed before the liquidation freeze.** - **Paid by the percentage of work done** - on fixed-price contracts, revenue is recognised over time as a share of costs incurred, so income arrives in step with construction progress rather than at completion. - **Water is the deepest expertise** - the company has laid more than 25,000 km of pipeline and built treatment plants handling 1,300 million litres a day, including what it describes as India’s first and largest desalination plant at 100 million litres per day. - **One flagship mine keeps heavy equipment turning** - the Malanjkhand underground copper mine in Madhya Pradesh is a 5-million-tonne-per-year project involving four vertical shafts and 55 km of tunnels reaching 660 metres deep, with roughly 20 km of excavation completed and physical progress at 36%. - **Power transmission fills out the order book** - cumulative execution includes electrifying nearly 10,500 villages, erecting 32,000 km of distribution lines, and building 14 high-voltage substations, giving the company a broad electrical-construction track record. - **Joint ventures share the load** - the company pools resources with partners through joint operations and joint ventures, though only three of more than 30 are considered material enough to include in its own financial statements. ## 2. Toll roads and concessions: assets built to collect fees, now mostly in dispute **Through subsidiaries, the company built highways under long-term government concessions where it could collect tolls - but many of those vehicles are now tangled in legal fights or insolvency.** - **Toll revenue is the payback mechanism** - under the build-operate-transfer model, the company constructs a road and earns the right to charge users, with toll collections recognised as they happen and the concession asset amortised in proportion to revenue over the licence period. - **A fleet of project-specific subsidiaries** - the group holds stakes in at least nine toll-road companies, each tied to a single corridor such as Salem-Kumarapalayam or Jalandhar-Amritsar, plus a 49% associate on the Indore-Gujarat route. - **Investments are large but impaired** - the carrying value of investments in these BOT entities stood at over Rs. 1,834 crore as of March 2025, yet many have accumulated significant losses and are locked in disputes with the government agencies that granted the concessions. ## 3. Manufacturing: a small captive supply base **The group runs factories that make construction inputs - pipes, steel structures, building products - primarily to feed its own project sites, with negligible outside sales.** - **Nagpur is the production hub** - the group’s manufacturing facilities are located in Nagpur, Maharashtra, producing items that support the parent’s construction activity. - **Barely a standalone business** - in the most recent segmented disclosure, manufacturing contributed only Rs. 4.7 crore of revenue, making it a rounding error next to the construction segment. # Group structure and partners **A web of more than 30 subsidiaries, associates and joint ventures - many pledged as collateral, several in insolvency - surrounds the parent company, reflecting a growth era that has since unravelled.** - **Subsidiaries span every adjacent business** - the group includes a 60%-owned desalination plant in Chennai, a 55%-owned EPC and trading entity (Hindustan Dorr-Oliver), multiple real-estate developers under the “IVR Prime” banner, and a Sri Lankan subsidiary. - **Joint ventures are numerous but mostly dormant** - over 30 joint ventures were formed with partners such as China Railway 18th Bureau Group and Kirloskar Brothers for specific construction projects, yet only three are consolidated because the rest are immaterial in aggregate. - **Lenders hold security over much of the group** - shares in subsidiaries and associates are pledged to a roster of banks and financial institutions including IDBI Trusteeship, Canara Bank, IndusInd Bank and TATA Capital, and IndusInd Bank has already seized pledged shares in the desalination and toll-road arms. - **Corporate guarantees tie the parent to its offspring** - IVRCL has issued guarantees totalling Rs. 3,920 crore on behalf of its subsidiaries, joint ventures and associates, while also carrying over Rs. 807 crore in long-outstanding loans and advances to those same entities.

Documents — IVRCL Ltd

  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/hw4ftudvox0zlku0yxpivbnq.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/ieso4dn42aa6r3dt63cx0lit.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/2l3l91n8alvcj125fi7d2bdj.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/wcis0xmcfe9pd40vdwvvc3qg.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/kr3rviu9gqcmvv9ur18x8sp0.pdf
  • Q3 FY2024 Quarterly Result (Dec 2023, PDF): https://www.stockscans.in/document/ecjkd41xapm87ei1etzkkdhx.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/ewl1vuimxemoiuqrvnby1asp.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/qu24k07excszksw3afbu52uj.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/l62k7tcy4d06kzm2xl9zsx8i.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/bdpaqjelt2zbhzo4obx32wxh.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/5cj9plobea3nz360etc7vavd.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/pzfwq3ub5890b2f9hv7t9lcy.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/xntxgq2sbfdptz21gigtaftl.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/7f1f461q2eatp51viiekbkzh.pdf