Login
Home
Charts
Search
Watchlist
Products

National Highways Infra Trust

NHIT·NSE
170.00-0.58%Tue, 22 Sept '26 15:31

National Highways Infra Trust

NHIT
NSE
170.00
-0.58%
|Tue, 22 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
32,926Cr
Close
Close Price
170.00
Industry
Industry
Infrastructure Investment Trusts
PE
Price To Earnings
42.29
PS
Price To Sales
7.22
Revenue
Revenue
4,563Cr
Rev Gr TTM
Revenue Growth TTM
61.64%
PAT Gr TTM
PAT Growth TTM
108.80%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
2362322415645675876471,0231,0021,1041,1451,312
Growth YoY
Revenue Growth YoY%
70.819.410.4139.0140.3153.2168.981.576.788.377.028.3
Expenses
ExpensesCr
5848521071098090189202178259275
Operating Profit
Operating ProfitCr
1781831884564585075578338009278861,037
OPM
OPM%
75.379.178.280.980.886.486.181.579.983.977.479.0
Other Income
Other IncomeCr
55168111517912121411
Interest Expense
Interest ExpenseCr
647085255259272270454454417398480
Depreciation
DepreciationCr
586271195181201219358331367396446
PBT
PBTCr
615648142849863127155107121
Tax
TaxCr
-13-16-17-50-463-55-91-85-92-98-114
PAT
PATCr
747266647546141121112247205235
Growth YoY
PAT Growth YoY%
21.32.93.9-22.50.8-36.1113.889.750.5438.245.693.0
NPM
NPM%
31.331.127.311.413.17.821.711.911.222.417.917.9
EPS
EPS
1.21.00.80.90.60.31.00.60.61.31.11.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
2362322415645675876471,0231,0021,1041,1451,312
Growth YoY
Revenue Growth YoY%
70.819.410.4139.0140.3153.2168.981.576.788.377.028.3
Expenses
ExpensesCr
5848521071098090189202178259275
Operating Profit
Operating ProfitCr
1781831884564585075578338009278861,037
OPM
OPM%
75.379.178.280.980.886.486.181.579.983.977.479.0
Other Income
Other IncomeCr
55168111517912121411
Interest Expense
Interest ExpenseCr
647085255259272270454454417398480
Depreciation
DepreciationCr
586271195181201219358331367396446
PBT
PBTCr
615648142849863127155107121
Tax
TaxCr
-13-16-17-50-463-55-91-85-92-98-114
PAT
PATCr
747266647546141121112247205235
Growth YoY
PAT Growth YoY%
21.32.93.9-22.50.8-36.1113.889.750.5438.245.693.0
NPM
NPM%
31.331.127.311.413.17.821.711.911.222.417.917.9
EPS
EPS
1.21.00.80.90.60.31.00.60.61.31.11.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
01476989742,4134,3224,563
Growth
Revenue Growth%
376.039.6147.879.161.6
Expenses
ExpensesCr
138142212441828914
Operating Profit
Operating ProfitCr
-11095567621,9733,4943,649
OPM
OPM%
74.479.778.281.780.880.0
Other Income
Other IncomeCr
03312150
Interest Expense
Interest ExpenseCr
0321662801,0551,7231,749
Depreciation
DepreciationCr
0111762487971,4511,540
PBT
PBTCr
-170217235122320410
Tax
TaxCr
02-39-60-203-366-388
PAT
PATCr
-168257294325686799
Growth
PAT Growth%
10,168.2275.814.510.5110.9108.8
NPM
NPM%
46.636.830.213.515.917.5
EPS
EPS
0.01.13.93.92.53.54.0
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
01476989742,4134,3224,563
Growth
Revenue Growth%
376.039.6147.879.161.6
Expenses
ExpensesCr
138142212441828914
Operating Profit
Operating ProfitCr
-11095567621,9733,4943,649
OPM
OPM%
74.479.778.281.780.880.0
Other Income
Other IncomeCr
03312150
Interest Expense
Interest ExpenseCr
0321662801,0551,7231,749
Depreciation
DepreciationCr
0111762487971,4511,540
PBT
PBTCr
-170217235122320410
Tax
TaxCr
02-39-60-203-366-388
PAT
PATCr
-168257294325686799
Growth
PAT Growth%
10,168.2275.814.510.5110.9108.8
NPM
NPM%
46.636.830.213.515.917.5
EPS
EPS
0.01.13.93.92.53.54.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Jun 2026
Equity Capital
Equity CapitalCr
05,9947,41614,67122,97126,00225,992
Reserves
ReservesCr
-168-25-275-998-2,201-2,388
Current Liabilities
Current LiabilitiesCr
1271151,0211,2151,6511,643
Non Current Liabilities
Non Current LiabilitiesCr
01,4602,98511,99421,84025,54225,849
Total Liabilities
Total LiabilitiesCr
07,54910,49227,41045,02850,99451,096
Current Assets
Current AssetsCr
0732314965237721,016
Non Current Assets
Non Current AssetsCr
07,47610,26026,91444,50550,22250,080
Total Assets
Total AssetsCr
07,54910,49227,41045,02850,99451,096
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Jun 2026
Equity Capital
Equity CapitalCr
05,9947,41614,67122,97126,00225,992
Reserves
ReservesCr
-168-25-275-998-2,201-2,388
Current Liabilities
Current LiabilitiesCr
1271151,0211,2151,6511,643
Non Current Liabilities
Non Current LiabilitiesCr
01,4602,98511,99421,84025,54225,849
Total Liabilities
Total LiabilitiesCr
07,54910,49227,41045,02850,99451,096
Current Assets
Current AssetsCr
0732314965237721,016
Non Current Assets
Non Current AssetsCr
07,47610,26026,91444,50550,22250,080
Total Assets
Total AssetsCr
07,54910,49227,41045,02850,99451,096

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-7,2436248052,0993,820
Investing Cash Flow
Investing Cash FlowCr
0-25-2,905-15,810-18,309-6,596
Financing Cash Flow
Financing Cash FlowCr
07,3312,42915,25816,2122,930
Net Cash Flow
Net Cash FlowCr
0641472532154
Free Cash Flow
Free Cash FlowCr
-7,243-2,227-15,025-16,159-2,824
CFO To PAT
CFO To PAT%
0.0-10,594.3242.8273.5645.7557.3
CFO To EBITDA
CFO To EBITDA%
0.0-6,643.5112.2105.6106.4109.3
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-7,2436248052,0993,820
Investing Cash Flow
Investing Cash FlowCr
0-25-2,905-15,810-18,309-6,596
Financing Cash Flow
Financing Cash FlowCr
07,3312,42915,25816,2122,930
Net Cash Flow
Net Cash FlowCr
0641472532154
Free Cash Flow
Free Cash FlowCr
-7,243-2,227-15,025-16,159-2,824
CFO To PAT
CFO To PAT%
0.0-10,594.3242.8273.5645.7557.3
CFO To EBITDA
CFO To EBITDA%
0.0-6,643.5112.2105.6106.4109.3

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6,40315,34425,85731,76432,926
Price To Earnings
Price To Earnings
42.3
Price To Sales
Price To Sales
43.715.810.77.37.2
Price To Book
Price To Book
1.4
EV To EBITDA
EV To EBITDA
71.634.923.916.115.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
94.287.084.486.184.484.4
OPM
OPM%
74.479.778.281.780.880.0
NPM
NPM%
46.636.830.213.515.917.5
ROCE
ROCE%
100.21.43.72.02.74.24.4
ROE
ROE%
100.21.13.52.01.52.93.4
ROA
ROA%
-67,900.00.92.51.10.71.31.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6,40315,34425,85731,76432,926
Price To Earnings
Price To Earnings
42.3
Price To Sales
Price To Sales
43.715.810.77.37.2
Price To Book
Price To Book
1.4
EV To EBITDA
EV To EBITDA
71.634.923.916.115.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
94.287.084.486.184.484.4
OPM
OPM%
74.479.778.281.780.880.0
NPM
NPM%
46.636.830.213.515.917.5
ROCE
ROCE%
100.21.43.72.02.74.24.4
ROE
ROE%
100.21.13.52.01.52.93.4
ROA
ROA%
-67,900.00.92.51.10.71.31.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **National Highways Infra Trust is a government-backed landlord of India’s highway network - it buys the right to collect tolls on long stretches of already-built national highways, collects those tolls from millions of vehicles, and passes the cash to its investors. It was created in November 2021 by the National Highways Authority of India (NHAI) to recycle capital locked in operational roads into new highway construction, and it has since assembled a portfolio of 28 toll-road projects spanning 2,653 km across 12 states. Every part of the business follows the same recurring logic: acquire concession rights from NHAI under a fixed-term contract, operate the road with NHAI’s own project-management arm, and distribute at least 90% of the net cash generated to unitholders each year.** # Business segments A single engine - a portfolio of toll-road concessions - where the business stands entirely on the right to collect user fees from vehicles on 28 highway stretches, held through three special-purpose vehicles. ## 1. Toll-road concessions: a fixed-term right to collect user fees on India’s busiest highways **The Trust buys 20- or 30-year concessions from NHAI to operate and toll already-built highway stretches, then earns an inflation-linked stream of fees from every vehicle that passes through its 41 toll plazas.** - **Bought, not built** - NHIT acquires toll-collection rights on roads that are already operational under the Toll-Operate-Transfer (TOT) model, paying an upfront concession fee to NHAI; at the end of the concession period the road goes back to NHAI. That means it takes no construction risk and earns from day one. - **Legal monopoly on each stretch** - the concession agreements grant NHIT’s special-purpose vehicles the exclusive right to collect tolls on those specific highway segments, so no competitor can set up a rival toll plaza on the same road. - **Inflation-linked pricing** - toll rates are revised every April at a fixed 3% plus 40% of the change in the Wholesale Price Index, giving the revenue stream a built-in hedge against inflation. - **Traffic is the only volume driver** - revenue depends on the number and mix of vehicles using the road, with commercial trucks and multi-axle vehicles generating the bulk of collections because they pay higher tolls than cars. Demand is tied to economic activity and GDP growth along the corridors it serves. - **Five rounds of acquisitions built the portfolio** - starting with a 390 km seed portfolio in 2021, NHIT has added assets in five monetization rounds, most recently adding 310 km in Round 5 by March 2026, bringing the total to 2,653 km. The roads sit on the Golden Quadrilateral and North-South/East-West corridors, the country’s highest-traffic highway arteries. # Group structure and partners **NHIT is a trust with NHAI as its sponsor and 10% unitholder, three government-owned management entities running its operations, and a unit-holder base dominated by large foreign pension and sovereign funds.** - **The Sponsor is also the sole supplier of assets** - NHAI settled the Trust, holds roughly 10% of the units, and is the counterparty to every concession agreement, giving NHIT a pipeline of government-owned roads to acquire. - **Management is entirely government-owned** - the Investment Manager (NHIIMPL) is 100% owned by the Ministry of Road Transport & Highways, and the Project Manager (NHIPMPL) is a 100% subsidiary of NHAI that supervises day-to-day operations and maintenance on all the roads. - **Assets sit in three SPVs** - NHIT Western Projects (NWPPL) holds the Round 1, 2, and 5 concessions, NHIT Eastern Projects (NEPPL) holds Round 3, and NHIT Southern Projects (NSPPL) holds Round 4, with the Trust earning its income from interest on loans to these SPVs and dividends from its equity stakes in them. - **Pension and sovereign funds are the largest investors** - as of early 2024, Ontario Limited and CPP Investment Board each held 25% of the units, and the Board includes unitholder-nominated directors from OTPP, CPPIB, and KKR alongside five independent directors and one NHAI nominee. - **Lenders are secured by the entire cash-flow chain** - borrowings are backed by a first charge on all Trust receivables, a pledge of 100% of the SPVs’ equity shares, and a corporate guarantee from Project SPV (NHIPPL), which is how the Trust has achieved a AAA credit rating from both CARE and India Ratings.

Documents — National Highways Infra Trust

  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/ma6y6gp9z3nf6cuzctvdulkb.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/z39ocyebj4f94jiv6iimx52u.pdf
  • Q3 FY2024 Quarterly Result (Dec 2023, PDF): https://www.stockscans.in/document/q1813po40kj6tkiy1adya97o.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/ngxaylfhxp2ztr97pami3ulj.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/x3zb4y8djrfckgkyf2990223.pdf
  • Q1 FY2023 Quarterly Result (Jun 2022, PDF): https://www.stockscans.in/document/koj955b4ymtawd7rfes0rvjm.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/vle5tng2f95v5rrnzjacizfm.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/sxmlulaqhqybjo101ogn3qpu.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/l8ke9w7po5575j9l938q32f0.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/crk2vrrnd6uhwhjxg9q67t7p.pdf
  • Q1 FY2025 Investor Presentation (Jun 2024, PDF): https://www.stockscans.in/document/luvwykjja89ny279m061stdb.pdf
  • Q3 FY2024 Investor Presentation (Dec 2023, PDF): https://www.stockscans.in/document/fpv5q3cj5n9z7xevghb45bqy.pdf
  • Q2 FY2024 Investor Presentation (Sep 2023, PDF): https://www.stockscans.in/document/yo16uk2dim0kgrb88hyvlwo7.pdf
  • Q1 FY2024 Investor Presentation (Jun 2023, PDF): https://www.stockscans.in/document/0pyolfli240ls1vid5s6ruji.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/uzcvf9eex9jylxku91gf616v.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/tf5l1yt34fyzpvce6kj0y903.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/xcc84pilchezfaohyuy6kjfc.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/fj0dgu9c2ijef4j5mmf1qvbf.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/anppdv1mendbqnjnjbmp8f5l.pdf