Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹18Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
-15.25%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MEP
VS
| Quarter | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|
|
Growth YoY Revenue Growth YoY% | 91.5 | -62.9 | -57.2 | -73.6 | -80.3 | -77.8 | -65.8 | -38.2 | 2.0 | -62.2 | -31.2 | 1.8 |
| 66 | 32 | 26 | 62 | 44 | 16 | 13 | 80 | 31 | 30 | 34 | 620 |
Operating Profit Operating ProfitCr |
| 18.5 | 7.0 | 44.3 | -90.5 | -179.3 | -113.4 | 19.4 | -299.9 | -90.2 | -936.4 | -215.6 | -2,926.0 |
Other Income Other IncomeCr | 13 | 8 | 5 | 47 | 1 | 3 | 5 | 4 | 3 | 1 | -59 | 6 |
Interest Expense Interest ExpenseCr | 12 | 10 | 8 | 12 | 11 | 9 | 9 | 13 | 9 | 13 | 9 | 9 |
Depreciation DepreciationCr | 25 | 20 | 20 | 18 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| -9 | -20 | -2 | -13 | -42 | -17 | -3 | -70 | -22 | -39 | -92 | -604 |
| 2 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | -2 | 0 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 68.9 | 34.2 | 93.7 | 89.5 | -291.8 | 13.1 | -77.9 | -403.5 | 52.0 | -136.2 | -2,933.3 | -767.4 |
| -13.3 | -55.5 | -3.7 | -42.5 | -264.4 | -217.3 | -19.3 | -346.6 | -124.3 | -1,357.7 | -850.0 | -2,952.2 |
| -0.6 | -1.1 | -0.1 | -0.8 | -2.3 | -0.9 | -0.2 | -3.8 | -1.1 | -2.1 | -5.0 | -32.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|
|
| | 86.4 | -23.4 | 12.3 | 89.1 | 26.6 | -26.7 | -73.2 | -47.1 | -69.3 | -15.2 |
| 465 | 868 | 76 | 164 | 1,259 | 1,653 | 1,470 | 415 | 186 | 154 | 715 |
Operating Profit Operating ProfitCr |
| 4.5 | 4.4 | 89.1 | 79.0 | 14.8 | 11.6 | -7.3 | -13.1 | 4.3 | -158.6 | -1,317.7 |
Other Income Other IncomeCr | 13 | 26 | 45 | 29 | 14 | 13 | 34 | -71 | 72 | 13 | |
Interest Expense Interest ExpenseCr | 27 | 34 | 55 | 60 | 50 | 60 | 67 | 62 | 42 | 42 | 39 |
Depreciation DepreciationCr | 3 | 6 | 565 | 559 | 118 | 122 | 52 | 43 | 82 | 8 | 3 |
| 4 | 25 | 44 | 27 | 64 | 47 | -185 | -224 | -44 | -131 | -757 |
| 2 | 9 | 14 | 9 | 24 | 17 | -45 | -2 | 2 | 0 | 1 |
|
| | 559.6 | 87.6 | -41.7 | 127.2 | -25.1 | -567.7 | -57.9 | 79.5 | -188.6 | -476.3 |
| 0.5 | 1.8 | 4.4 | 2.3 | 2.7 | 1.6 | -10.3 | -60.5 | -23.4 | -220.7 | -1,500.8 |
| 0.2 | 1.5 | 1.9 | 1.1 | 2.5 | 1.6 | -7.7 | -12.1 | -2.5 | -7.2 | -40.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|
Equity Capital Equity CapitalCr | 100 | 111 | 163 | 163 | 163 | 183 | 183 | 183 | 183 | 183 | 186 |
| 118 | 147 | 425 | 438 | 475 | 634 | 487 | 265 | 220 | 90 | -644 |
Current Liabilities Current LiabilitiesCr | 229 | 321 | 636 | 655 | 929 | 1,267 | 1,861 | 2,032 | 1,179 | 1,210 | 1,293 |
Non Current Liabilities Non Current LiabilitiesCr | 29 | 282 | 375 | 617 | 462 | 459 | 323 | 216 | 183 | 129 | 63 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 225 | 261 | 272 | 451 | 895 | 1,333 | 1,542 | 1,466 | 691 | 703 | 619 |
Non Current Assets Non Current AssetsCr | 252 | 600 | 1,325 | 1,422 | 1,134 | 1,211 | 1,312 | 1,230 | 1,075 | 932 | 280 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|
Operating Cash Flow Operating Cash FlowCr | 11 | -9 | 85 | 84 | 281 | -120 | 189 | 103 | -152 | 6 |
Investing Cash Flow Investing Cash FlowCr | -24 | -159 | -388 | 39 | -205 | -16 | -107 | 45 | 248 | 12 |
Financing Cash Flow Financing Cash FlowCr | 14 | 157 | 308 | -116 | -80 | 129 | -83 | -152 | -97 | -16 |
|
Free Cash Flow Free Cash FlowCr | 4 | -11 | 61 | 94 | 254 | -119 | 163 | 95 | -126 | 15 |
| 438.1 | -54.3 | 280.1 | 477.2 | 700.1 | -398.3 | -134.5 | -46.2 | 334.2 | -4.4 |
CFO To EBITDA CFO To EBITDA% | 49.0 | -22.1 | 13.7 | 13.7 | 128.8 | -55.4 | -188.0 | -212.7 | -1,804.5 | -6.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 618 | 858 | 1,244 | 766 | 223 | 292 | 353 | 214 | 209 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 20.4 | 48.4 | 31.0 | 25.5 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.9 | 1.1 | 0.8 | 0.4 | 0.2 | 0.8 | 1.8 | 3.6 | 4.2 |
Price To Book Price To Book | 0.0 | 0.0 | 1.1 | 1.4 | 1.9 | 0.9 | 0.3 | 0.7 | 0.9 | 0.8 | -0.5 |
| 4.9 | 7.7 | 1.6 | 1.9 | 6.9 | 4.7 | -4.6 | -12.2 | 72.0 | -4.9 | -0.6 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 68.5 | 77.7 | 85.4 | 78.6 | 74.7 | 95.5 | 90.2 |
| 4.5 | 4.4 | 89.1 | 79.0 | 14.8 | 11.6 | -7.3 | -13.1 | 4.3 | -158.6 | -1,317.7 |
| 0.5 | 1.8 | 4.4 | 2.3 | 2.7 | 1.6 | -10.3 | -60.5 | -23.4 | -220.7 | -1,500.8 |
| 8.8 | 9.8 | 9.7 | 9.0 | 11.9 | 9.5 | -12.3 | -20.8 | -0.2 | -16.8 | 298.4 |
| 1.1 | 6.2 | 5.2 | 2.9 | 6.3 | 3.7 | -21.0 | -49.6 | -11.3 | -48.1 | 165.6 |
| 0.5 | 1.9 | 1.9 | 0.9 | 2.0 | 1.2 | -4.9 | -8.2 | -2.6 | -8.0 | -84.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
MEP Infrastructure Developers Limited (**MEPIDL**), established in **2002** and listed since **2015**, is an integrated Indian infrastructure player specializing in the development, operation, and maintenance of road assets. While historically a leader in toll collection and Hybrid Annuity Model (**HAM**) projects, the company is currently undergoing a fundamental structural transformation driven by a **Corporate Insolvency Resolution Process (CIRP)** and a strategic shift toward a leaner, service-oriented business model.
---
### **Core Business Segments & Operational Footprint**
The company’s operations are concentrated in **Maharashtra**, **Rajasthan**, and **Madhya Pradesh**, divided into two primary verticals:
* **Toll Collection, Operation & Maintenance (O&M):**
* Collection of user fees under contracts with authorities like **NHAI**, **MSRDC**, and **RIDCOR**.
* Provision of road repairs, incident management, and manpower for flyovers and allied structures.
* **Recent Wins:** Awarded the **Mathura-Bharatpur** (Rajasthan) project in **June 2023** and the **Alwar-Sikandra** project in **June 2023** for fee collection and incident management.
* **Construction & EPC:**
* Execution of road projects under Engineering, Procurement, and Construction (**EPC**) and **HAM** frameworks.
* **Key Milestone:** Completed the **45-kilometer Solapur Ring Road (SH-205)** in **January 2024** ahead of schedule.
---
### **Insolvency Status & Strategic Restructuring**
MEPIDL is currently navigating a complex legal and financial reorganization to address severe liquidity constraints.
* **CIRP and PPIRP:** Following an order by the **NCLT** (Mumbai Bench) on **March 28, 2024**, the company entered the **Corporate Insolvency Resolution Process (CIRP)** due to an unresolved debt of **₹127.86 Crore**. A moratorium is in effect, and the Board’s powers are vested in a **Resolution Professional (RP)**.
* **MSME Status:** Registered as a **Medium Enterprise**, the company previously sought a **Pre-packaged Insolvency Resolution Process (PPIRP)** to facilitate a one-time settlement with creditors.
* **Asset Divestment:** A core strategy involves the dilution of its material subsidiary, **MEP Infrastructure Private Limited (MIPL)**. The plan involves a proposed **51%** stake sale to Ashmi Road Carriers Private Limited for **₹100 Crore**.
* **Corporate Consolidation:** In **November 2023**, the Board proposed a merger of **9 Wholly Owned Subsidiaries** to simplify the group structure and reduce administrative overhead.
---
### **Financial Performance & Capital Structure**
The company’s financials reflect a period of significant contraction and heavy impairment.
| Metric (INR Crore) | Standalone (FY23) | Consolidated (FY23) |
| :--- | :--- | :--- |
| **Total Revenue** | **72.13** | **269.10** |
| **Loss After Tax** | **(131.40)** | **(267.54)** |
| **Accumulated Losses (2025)** | - | **(643.59)** |
| **Net Worth** | **296.85** | **Eroded in 18+ Subsidies** |
**Key Financial Developments:**
* **Revenue Decline:** Consolidated revenue dropped from **₹1,002.12 Crore** (FY22) to **₹269.10 Crore** (FY23), largely due to the substitution of HAM projects and the reclassification of MIPL.
* **Impairments:** For FY24, the company recorded **₹619.61 Crore** in impairments of investments and provisions for doubtful debts.
* **Capital Raising:** To improve liquidity, the company increased its authorized share capital to **₹1,000 Crore** and approved a preferential equity issue of **₹225 Crore** to non-promoter investors (**Mr. Pyare Zia Khan** and **Mrs. Zafrunnisa Pyare Khan**).
---
### **Debt Profile & Liquidity Challenges**
MEPIDL faces an acute asset-liability mismatch, with current liabilities exceeding current assets by **₹1,053.82 Crore**.
* **NPA Classification:** Loans with **21 lenders** (Consolidated) and **12 lenders** (Standalone) have been classified as **Non-Performing Assets**.
* **Default Summary:**
* **Term Loans:** Significant defaults, including a **₹17.5 Crore** principal default on the Delhi entry point project.
* **Overdrafts:** **₹54.87 Crore** in repayment delays.
* **Equity Invocation:** In **March 2024**, **IDBI Bank** acquired a **6.21%** stake (**1,14,00,000 shares**) following the invocation of pledged promoter shares.
---
### **High-Value Arbitrations & Contingent Claims**
The company’s path to recovery is heavily dependent on the outcome of several multi-billion rupee legal disputes.
| Authority | Claim Amount (Company) | Context / Status |
| :--- | :--- | :--- |
| **SDMC (Delhi)** | **₹4,838.06 Crore** | Counter-claim by SDMC of **₹6,074.35 Crore**; currently in CIRP. |
| **MSRDC** | **₹603.81 Crore** | Claims related to COVID-19 revenue loss and other disruptions. |
| **NHAI (Subsidiary)** | **₹339.74 Crore** | Arbitration regarding toll evasion and Force Majeure. |
| **MIPL (Force Majeure)**| **₹597.00 Crore** | Claims for revenue loss during pandemic lockdowns (**2020-2021**). |
---
### **Critical Risk Factors**
* **Going Concern Uncertainty:** Auditors have issued a **Disclaimer of Opinion**, citing the company’s inability to confirm its status as a going concern due to massive losses and debt defaults.
* **Regulatory Intervention:** **SEBI** intervened in **January 2024** to halt the MIPL stake sale, citing inadequate disclosures and voting irregularities.
* **MCD Attachment:** The **Municipal Corporation of Delhi** issued distress warrants to recover **₹3,927 Crore** in dues, attaching properties across **31 subsidiaries**.
* **Policy Changes:** The **October 2024** decision by the Maharashtra Government to exempt **Light Motor Vehicles (LMVs)** from tolls at five Mumbai entry points significantly impacts the revenue potential of existing tolling concessions.
* **Audit Qualifications:** Auditors have flagged the non-recoverability of **₹584.61 Crore** in loans to related parties and a lack of physical verification for fixed assets.
---
### **Future Outlook & Market Positioning**
Despite current distress, MEPIDL is positioning itself to benefit from long-term sector tailwinds:
* **Sector Growth:** Private investment in Indian roads is projected to reach **₹1 Trillion by 2030**, supported by the **National Infrastructure Pipeline**.
* **International Expansion:** The company is exploring international O&M management, notably as the preferred contractor for the **Kasumbalesa Dry Port** in the **Democratic Republic of Congo**.
* **Digital Integration:** Leveraging **FASTag** and digital monitoring to optimize margins and reduce leakages in toll collection.