Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹165Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
-18.68%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SADBHAV
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -35.2 | 42.1 | 4.8 | -30.5 | 11.1 | -57.7 | -53.0 | -20.2 | -38.7 | -26.2 | 21.4 | -4.2 |
| 641 | 558 | 332 | 245 | 707 | 202 | 105 | 114 | 198 | 75 | 103 | 64 |
Operating Profit Operating ProfitCr |
| -50.7 | 21.5 | 24.3 | 18.6 | -49.6 | 32.9 | 49.1 | 52.3 | 31.5 | 66.1 | 58.9 | 72.2 |
Other Income Other IncomeCr | 240 | 19 | -225 | -70 | 87 | 15 | 87 | 40 | -67 | 24 | 60 | -83 |
Interest Expense Interest ExpenseCr | -79 | 143 | 151 | 140 | 126 | 108 | 104 | 140 | 105 | 94 | 140 | 110 |
Depreciation DepreciationCr | 34 | 33 | 32 | 32 | 31 | 32 | 31 | 32 | 32 | 34 | 32 | 34 |
| 69 | -4 | -302 | -186 | -305 | -26 | 53 | -7 | -113 | 43 | 35 | -61 |
| -10 | 13 | -9 | -3 | -16 | 5 | 6 | 10 | 53 | 12 | 8 | 24 |
|
Growth YoY PAT Growth YoY% | 115.2 | 93.1 | 21.6 | -5.4 | -464.7 | -88.5 | 116.0 | 91.0 | 42.6 | 201.5 | -42.6 | -421.6 |
| 18.6 | -2.3 | -66.8 | -60.7 | -61.0 | -10.2 | 22.7 | -6.8 | -57.0 | 14.1 | 10.8 | -37.3 |
| -1.4 | -0.6 | -12.3 | -8.6 | -15.3 | -1.8 | 1.6 | -1.6 | -9.0 | 0.7 | 0.3 | -4.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 26.1 | 18.0 | 10.6 | 10.6 | 5.3 | -33.5 | -35.7 | -15.0 | -6.8 | 8.2 | -46.1 | -4.3 |
| 2,862 | 3,066 | 3,308 | 3,498 | 3,759 | 2,345 | 1,645 | 2,255 | 1,729 | 1,842 | 619 | 440 |
Operating Profit Operating ProfitCr |
| 16.9 | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 | 55.6 |
Other Income Other IncomeCr | 56 | 109 | 156 | 119 | 319 | 1,876 | 377 | 755 | 31 | -189 | 75 | -66 |
Interest Expense Interest ExpenseCr | 615 | 1,075 | 1,187 | 1,313 | 1,329 | 1,411 | 1,003 | 975 | 661 | 560 | 457 | 450 |
Depreciation DepreciationCr | 223 | 233 | 321 | 358 | 392 | 401 | 211 | 167 | 131 | 127 | 127 | 132 |
| -198 | -199 | -162 | -76 | 79 | 1,206 | -239 | -735 | -713 | -795 | -92 | -96 |
| 34 | 22 | 9 | 38 | 133 | 100 | -1 | -7 | -14 | -16 | 73 | 97 |
|
| -991.8 | 5.2 | 22.2 | 33.6 | 52.6 | 2,145.6 | -121.5 | -206.8 | 4.0 | -11.5 | 78.8 | -16.4 |
| -6.8 | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 | -19.5 |
| -11.2 | -6.0 | -10.0 | -0.2 | 1.2 | 46.2 | -9.0 | -42.2 | -34.3 | -36.7 | -11.0 | -12.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| 1,520 | 992 | 889 | 874 | 818 | 1,584 | 1,428 | 784 | 158 | -320 | -413 | -240 |
Current Liabilities Current LiabilitiesCr | 1,587 | 1,842 | 2,663 | 3,563 | 3,331 | 3,246 | 3,965 | 5,374 | 5,429 | 4,629 | 4,821 | 6,181 |
Non Current Liabilities Non Current LiabilitiesCr | 8,620 | 9,457 | 9,902 | 10,242 | 11,777 | 7,015 | 6,735 | 4,582 | 4,004 | 2,535 | 2,053 | 637 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,935 | 1,693 | 2,590 | 4,089 | 3,435 | 3,901 | 3,832 | 5,342 | 5,113 | 4,369 | 3,978 | 5,397 |
Non Current Assets Non Current AssetsCr | 9,998 | 11,045 | 11,230 | 10,839 | 12,643 | 8,383 | 8,653 | 5,676 | 4,657 | 2,680 | 2,689 | 1,273 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 385 | 1,327 | 366 | 1,274 | 245 | 597 | 1,184 | -3,095 | 1,788 | 1,154 | 290 |
Investing Cash Flow Investing Cash FlowCr | -1,357 | -1,376 | -220 | -94 | -4 | 1,311 | 118 | 5,252 | 32 | 72 | 42 |
Financing Cash Flow Financing Cash FlowCr | 1,037 | -21 | -186 | -1,126 | -226 | -1,947 | -1,288 | -2,107 | -1,870 | -1,283 | -330 |
|
Free Cash Flow Free Cash FlowCr | -1,024 | -303 | 108 | 1,078 | 113 | 597 | 1,200 | 657 | 1,745 | 1,199 | 319 |
| -165.6 | -601.5 | -213.0 | -1,116.9 | -452.7 | 54.0 | -498.7 | 425.0 | -255.7 | -147.9 | -175.2 |
CFO To EBITDA CFO To EBITDA% | 65.9 | 132.6 | 30.7 | 86.2 | 16.5 | 52.3 | 198.0 | 890.7 | 3,728.0 | 1,424.1 | 69.6 |
| Financial Year | Mar 2015 | Mar 2016 | 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 | 5,807 | 5,035 | 5,266 | 6,786 | 4,275 | 486 | 1,069 | 453 | 148 | 491 | 185 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 202.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.7 | 1.2 | 1.2 | 1.4 | 0.8 | 0.1 | 0.5 | 0.2 | 0.1 | 0.3 | 0.2 |
Price To Book Price To Book | 3.8 | 5.0 | 5.8 | 7.6 | 5.1 | 0.3 | 0.7 | 0.6 | 0.8 | -1.6 | -0.5 |
| 21.0 | 13.6 | 12.3 | 11.0 | 9.8 | 5.8 | 13.5 | -17.3 | 99.7 | 51.5 | 9.3 |
Profitability Ratios Profitability Ratios |
| 78.7 | 76.6 | 81.3 | 78.0 | 85.3 | 89.2 | 84.7 | 89.0 | 93.1 | 98.7 | 99.6 |
| 16.9 | 24.6 | 26.5 | 29.7 | 28.3 | 32.8 | 26.7 | -18.2 | 2.7 | 4.2 | 40.2 |
| -6.8 | -5.4 | -3.8 | -2.3 | -1.0 | 31.7 | -10.6 | -38.2 | -39.4 | -40.6 | -16.0 |
| 5.1 | 9.1 | 9.8 | 11.9 | 12.5 | 32.9 | 8.9 | 3.7 | -1.1 | -6.8 | 10.8 |
| -15.1 | -21.9 | -18.9 | -12.8 | -6.5 | 69.1 | -16.4 | -90.9 | -399.1 | 257.7 | 41.9 |
| -1.9 | -1.7 | -1.2 | -0.8 | -0.3 | 9.0 | -1.9 | -6.6 | -7.2 | -11.1 | -2.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Sadbhav Engineering Limited (SEL), incorporated in 1988, is a leading Indian infrastructure development company specializing in Engineering, Procurement, and Construction (EPC) projects across the **transport, irrigation, mining, and urban infrastructure** sectors. The company is publicly listed on both the **National Stock Exchange (NSE)** and the **Bombay Stock Exchange (BSE)** and operates exclusively within India.
SEL has established itself as a key player in the national infrastructure landscape, aligning its growth strategy with the Government of India’s vision for accelerated infrastructure development under initiatives such as **Bharatmala, Jal Jeevan Mission, and Atmanirbhar Bharat**.
---
### **Core Business Segments**
- **Roads & Highways**: Design, construction, operation, and maintenance of national and state highways.
- **Irrigation & Water Resources**: Canal networks, dams, and irrigation systems supporting agricultural advancement.
- **Mining Infrastructure**: Civil infrastructure development for coal and mineral extraction.
- **Urban Transit**: Participation in metro rail and urban mobility projects.
---
### **Corporate Structure & Subsidiaries**
SEL employs a **project-specific corporate structure**, commonly used in India’s Public-Private Partnership (PPP) and Hybrid Annuity Model (HAM) frameworks. This includes:
#### **Key Subsidiaries (100% Owned)**
- Sadbhav Infrastructure Project Limited (SIPL) – Listed on BSE/NSE; executes projects directly or through SPVs.
- Sadbhav Gadag Highway Private Limited (SGHPL)
- Sadbhav Kim Expressway Private Limited (SKEPL)
- Sadbhav Infra Solutions Private Limited (SISPL)
- Sadbhav Hybrid Annuity Project Limited (SHAPL)
#### **Step-Down Subsidiaries (Project-Specific SPVs)**
These entities are created to manage individual infrastructure concessions:
- Ahmedabad Ring Road Infrastructure Ltd
- Maharashtra Border Check Post Network Ltd
- Rohtak Panipat Tollway Private Ltd (RPTPL)
- Rohtak Hissar Tollway Private Ltd (RHTPL)
- Sadbhav Rudrapur Highway Limited
- Sadbhav Jodhpur Ring Road Private Limited
- Sadbhav Bhavnagar Highway Limited
- Sadbhav Una Highway Limited
This **decentralized, SPV-based model** enables focused execution, risk segregation, and compliance with concession agreements, particularly under **BOT (Build-Operate-Transfer), BOLT (Build-Own-Lease-Transfer), and BOOT (Build-Own-Operate-Transfer)** models.
---
### **Project Portfolio & Execution Capability**
As of 2025, SEL remains actively engaged in **44+ infrastructure projects** across **15 Indian states**, including Gujarat, Maharashtra, Haryana, Karnataka, Rajasthan, Uttarakhand, and Madhya Pradesh.
#### **Key Projects & Milestones**
- **Eastern Peripheral Expressway (EPE)**: India’s first smart expressway – successfully executed.
- **Project Completion of Development (PCOD)** achieved for multiple HAM projects:
- Rudrapur Highway
- Bhavnagar Highway
- Udaipur Highway
- **Ongoing HAM Projects**:
- Ahmedabad-Dholera Greenfield Alignment (Packages I & II)
- Surat Metro
- Kim-Ankleshwar Highway
- Waranaga-Mahagaon Road
- Jodhpur & Lucknow Ring Roads
- BRT Tiger Reserve Road
- **Toll Road Concessions**:
- Rohtak–Hissar Tollway (98.81 km under DBFOT model on NH-10)
- Rohtak–Panipat Tollway
SEL has constructed over **9,621 lane kilometers** of roads and highways to date, positioning it among India's top-tier EPC contractors in the road sector.
---
### **Strategic Collaborations & Joint Ventures**
The company strategically leverages joint ventures to share risk and expand capacity:
- **Sadbhav-SPSCPL JV (74% stake)** – Ahmedabad-based
- **SEL-PIPL JV (51% stake)**
- **PBA SADBHAV JV (50% stake)**
- **Delhi Metro Rail Corporation (DMRC) Projects CC43 & CC47 (40% equity stakes each)** – 98% completion rate achieved on Jalipa/Kapurdi metro works
These JVs underscore SEL’s collaborative approach in executing complex urban and transit infrastructure.
---
### **Clients & Partnerships**
SEL has partnered with premier public and private sector organizations:
- **National Highways Authority of India (NHAI)**
- **Delhi Metro Rail Corporation (DMRC)**
- **Coal India Limited**
- **Sardar Sarovar Narmada Nigam Ltd**
- **Larsen & Toubro (L&T)**
- **Hindustan Construction Company (HCC)**
- **State Governments** (Gujarat, Madhya Pradesh, Rajasthan, etc.)
Its robust client base reflects strong credibility in government-led infrastructure programs.
---
### **Revenue Model**
SEL’s revenue streams are diversified across:
- **Toll-based BOT models**
- **Annuity-based Hybrid Annuity Model (HAM)**
- **EPC contracts** (civil, electrical, mechanical works)
- **Operations & Maintenance (O&M)** of developed assets
The company continues to shift toward **annuity-supported models**, which offer more predictable cash flows compared to purely toll-dependent projects.
---
### **Financial Highlights & Capital Expenditure**
- As of **March 31, 2023**, SEL reported **₹801.52 crores** in Capital Work in Progress (CWIP), with **₹762.72 crores** expected to be completed **beyond three years**, highlighting:
- Long gestation periods for infrastructure projects
- Sustained capital commitment
- **Order Book (as of March 2020): ₹8,372 crores**, with strong pipeline continuity into 2025
---
### **Financial Stress in Step-Down Subsidiaries**
As of **2022**, significant financial stress was reported in two toll road SPVs:
- **Rohtak Panipat Tollway Pvt Ltd (RPTPL)**:
- Outstanding receivables: ₹1,984 crores (May 2022), rising to ₹2,030.1 crores (Aug 2022)
- Net worth **fully eroded**
- **Rohtak Hissar Tollway Pvt Ltd (RHTPL)**:
- Exposure: ₹277.29 crores (Aug 2022)
- Net worth also **fully eroded**
These developments reflect challenges in **toll revenue realization** and cash flow stress in certain BOT projects, emphasizing the risk inherent in toll-based models without adequate traffic guarantees.