Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vertis Infrastructure Trust

VERTIS
NSE
108.00
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vertis Infrastructure Trust

VERTIS
NSE
108.00
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
16,308Cr
Close
Close Price
108.00
Industry
Industry
Infra/Real Estate Investment Trust
PE
Price To Earnings
28.05
PS
Price To Sales
4.60
Revenue
Revenue
3,549Cr
Rev Gr TTM
Revenue Growth TTM
25.01%
PAT Gr TTM
PAT Growth TTM
779.75%
Peer Comparison
How does VERTIS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VERTIS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1652351702941,3025245125017018301,0021,016
Growth YoY
Revenue Growth YoY%
-0.978.0689.5122.7201.270.4-46.158.595.7102.6
Expenses
ExpensesCr
73704788959149118132245187250369
Operating Profit
Operating ProfitCr
92166123207343374393369456644752647
OPM
OPM%
55.770.472.370.226.471.576.973.765.177.575.163.7
Other Income
Other IncomeCr
1111-3591412262017-15-5
Interest Expense
Interest ExpenseCr
355344771421078292104223272223
Depreciation
DepreciationCr
32513467149155150158196292293294
PBT
PBTCr
26634563-307126173145176146172125
Tax
TaxCr
55123-4271729316-1713
PAT
PATCr
21584441-30399155117173130188111
Growth YoY
PAT Growth YoY%
-49.0-17.9-1,563.872.0253.3187.7157.130.421.1-4.5
NPM
NPM%
12.624.625.913.8-23.319.030.423.324.715.618.811.0
EPS
EPS
0.51.11.10.91.01.11.71.21.10.71.40.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1906272,0352,1743,549
Growth
Revenue Growth%
229.6224.36.963.2
Expenses
ExpensesCr
422111,1846341,050
Operating Profit
Operating ProfitCr
1484168511,5412,499
OPM
OPM%
77.966.441.870.970.4
Other Income
Other IncomeCr
816-33212518
Interest Expense
Interest ExpenseCr
78219324385823
Depreciation
DepreciationCr
291173226611,076
PBT
PBTCr
4996-127620619
Tax
TaxCr
462267516
PAT
PATCr
4534-153545603
Growth
PAT Growth%
-23.7-547.5456.010.6
NPM
NPM%
23.65.5-7.525.117.0
EPS
EPS
0.00.8-3.25.03.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
04,1556,85912,86112,861
Reserves
ReservesCr
39-3,717-4,262-5,322-5,859
Current Liabilities
Current LiabilitiesCr
3291311,2931,2731,858
Non Current Liabilities
Non Current LiabilitiesCr
2,3711,7634,6035,10911,265
Total Liabilities
Total LiabilitiesCr
2,7392,3329,05614,33220,492
Current Assets
Current AssetsCr
5543232,2501,3083,344
Non Current Assets
Non Current AssetsCr
2,1862,0096,80613,02317,148
Total Assets
Total AssetsCr
2,7392,3329,05614,33220,492

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1705031,2471,237
Investing Cash Flow
Investing Cash FlowCr
-99-119-3,632-5,425
Financing Cash Flow
Financing Cash FlowCr
-86-3862,3644,471
Net Cash Flow
Net Cash FlowCr
-15-2-21283
Free Cash Flow
Free Cash FlowCr
1655031,231-5,525
CFO To PAT
CFO To PAT%
378.61,470.2-815.1227.1
CFO To EBITDA
CFO To EBITDA%
114.4120.8146.680.3

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000
Price To Earnings
Price To Earnings
0.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.0
Price To Book
Price To Book
0.00.00.00.0
EV To EBITDA
EV To EBITDA
14.13.13.72.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
77.966.441.870.9
NPM
NPM%
23.65.5-7.525.1
ROCE
ROCE%
5.416.52.98.1
ROE
ROE%
115.37.8-5.97.2
ROA
ROA%
1.61.5-1.73.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Executive Summary** Vertis Infrastructure Trust ("Vertis" or "the Trust") is a SEBI-registered Infrastructure Investment Trust (InvIT), established in December 2021 and listed on the National Stock Exchange (NSE) in August 2022. The Trust owns a rapidly expanding portfolio of operational road infrastructure assets across India, strategically diversified across key economic corridors and concession models (toll, annuity, HAM, and TOT). Under the sponsorship of Galaxy Investments II Pte. Ltd., an affiliate of KKR & Co. Inc., the Trust leverages global institutional expertise and capital to capitalize on the growing monetization of mature highway assets in India. As of November 2025, Vertis manages **INR 266 billion in Assets Under Management (AUM)**, a fivefold increase since inception, driven by a robust acquisition strategy and independent growth. The portfolio comprises **28 operational road projects** spanning approximately **8,300 lane kilometers** across nine Indian states, with a balanced mix of **70% toll-based and 30% annuity-based projects**. The weighted average residual concession life is **14.4 years**, ensuring long-term, predictable cash flows. --- ### **Portfolio & Assets** #### **Key Projects (Updated Nov 2025)** 1. **Vikravandi Highway (NH-59 / NH-47)** - **Length:** 72.9 km (4-lane flexible pavement) - **Concession:** BOT (Toll) with NHAI - **COD:** January 15, 2010 - **Concession End:** March 25, 2027 (20-year concession, +160 days extended, pending approval) - **Key Features:** One toll plaza at Vikravandi; 6 major bridges, 3 underpasses, 66 box culverts - **Traffic:** ~53,000 PCUs daily; serves pilgrimage routes and freight movement (oil, auto parts) - **FY25 Revenue Estimate:** ₹1,851 million - **Ownership:** 100% stake held by Vertis 2. **Bhatwada Toll Project (NH-47)** - **Length:** 348.40 lane-km (87.1 km rigid pavement) - **Concession:** BOT (Toll), 27 years from 2013 - **COD:** October 31, 2013 - **Toll Plaza:** Bhatwada - **PCUs:** ↑ from ~26,000 (FY24) to ~29,000 (FY25) → **9.3% growth** - **Revenue (FY25 est.):** ₹1,803 million 3. **North Telangana Expressway (TOT-16, NH-44)** - **Length:** 251.583 km - **Concession Fee:** ₹66,610 million - **Model:** Toll-Operate-Transfer (TOT), acquired in early 2025 - **Appointed Date:** February 14, 2025 - **Toll Plazas:** 5 (Pippalwada, Rolmamda, Gamjal, Bhiknoor, Manoharabad) - **Engineering Highlight:** 111.5-meter steel truss Rail Over Bridge (one of India’s largest) 4. **BETPL (NH-44, Bengaluru-Hosur)** - **Segment:** 24.365 km connecting Bengaluru and Hosur - **Role:** Enables movement between major tech and industrial hubs (Electronic City, BTM Layout) - **Acquired via sponsor transfer from GIP** 5. **Jhansi-Khajuraho Corridor (HAM Projects JK1 & JK2)** - **Total Length:** 162 km (NH-39) - **Acquisition Date:** May 2025 - **Concession:** 15 years (until FY 2036–37) - **Annuities:** JK1 (6 received out of 30), JK2 (7 received) - **Operated by:** Bundelkhand & Khajuraho Highways Pvt. Ltd. 6. **Rewari Bypass & Other HAM Projects (HG Infra Acquisition)** - **Includes:** Rewari Bypass (14.4 km), Ateli-Narnaul (RA), and three other HAM assets - **Impact:** Completes ~70 km corridor in Haryana, enhancing operational scale - **HAM Payouts:** 3–7 annuities received across projects 7. **PNC 12-Asset Portfolio (Under Acquisition)** - **Includes:** 11 HAM + 1 toll project - **Addition:** ~3,800 lane km of road assets - **Impact:** Doubles asset base; AUM projected to exceed ₹300 billion post-closure - **Funding Strategy:** Backed by INR 82.5 billion debt raise (Jun 2025), investor demand ~₹300 billion --- ### **Sponsor & Governance** - **Sponsor:** **Galaxy Investments II Pte. Ltd.**, a Singapore-incorporated entity (2021), fully owned by Galaxy Investments Pte. Ltd., which is controlled by **KKR Asia Pacific Infrastructure Holdings Pte. Ltd.**, an affiliate of **KKR & Co. Inc.** - **KKR Background:** - Founded: 1976 - AUM: **~$648 billion** (as of Mar 2025) - Infrastructure AUM: Over **$80 billion globally**, with **$9 billion+ invested in India** across 35+ deals - 100+ infrastructure professionals across 11 global offices - Active in roads, renewables, energy, telecom, and transportation - **Ownership:** Galaxy sponsors ~72% of Vertis units; additional anchor investor: **Ontario Teachers’ Pension Plan (OTPP)** - **Management Team:** Led by industry experts with >150 years of cumulative road sector experience. Mr. Hardik Shah (KKR APAC Infrastructure) provides strategic oversight. --- ### **Strategic & Operational Strengths** #### **1. Diversified Portfolio & Revenue Streams** - **Geographic Spread:** 9 Indian states, including Gujarat, Tamil Nadu, Telangana, Haryana, MP, AP — contributing to ~45% of India’s GDP - **Asset Mix:** 7 toll + 16 annuity/HAM in core portfolio; expansion adds 12 HAM assets - **Concession Diversity:** BOT-Toll, TOT, BOT-Annuity, HAM models - **Counterparty Strength:** Primarily **NHAI (Crisil AAA/Stable)** and state PWDs - **Cash Flow Stability:** Annuity projects have received 24–31 semi-annual payments without deductions; toll assets operated for 8–22 years #### **2. Full-Cycle Asset Management Platform** - **End-to-end in-house capabilities:** Acquisition, integration, digital monitoring, O&M, compliance - **Digital Systems:** - **SAP:** Financial controls - **LegaTrix:** Compliance tracking - **RAMP:** Real-time asset management - **BI Tools:** Predictive analytics & performance dashboards - **Docuvity:** Centralized document governance - **Enterprise Risk Management (ERM):** Proactive governance framework #### **3. Scalable & Efficient Operations** - **Team Growth:** From 47 (2022) to ~100 employees; **5x AUM growth with only 2x headcount increase** - **SPV Management:** 28 SPVs actively managed via integrated digital platform - **High Bid-to-Win Rate:** ~25% in private deals, demonstrating competitive advantage - **Execution Capability:** Closed 10+ HAM projects; 2 more in pipeline --- ### **Financial & Capital Structure (as of Sep 30, 2025)** | Metric | Value | |-------|-------| | **Assets Under Management (AUM)** | ₹266 billion | | **Net Debt / AUM Ratio** | 41.3% (projected ~42% post-PNC acquisition) | | **Debt Raised (FY24–25)** | ₹82.5 billion (one of largest InvIT raises) | | **Debt Composition** | ~68% repo-linked (natural hedge for HAM assets) | | **Credit Rating** | **AAA** (conservative structure) | | **Sustainability Facility** | 17-year SLF from **IFC** (International Finance Corporation) | | **Distributions to Unitholders** | ₹50.46 per unit cumulatively | | **Weighted Avg. Traffic Growth (FY19–FY25)** | 6.2% CAGR | | **Toll vs. Annuity Mix** | 70:30 | --- ### **Technology & Governance Advancement** - **Real-Time Monitoring:** Digital dashboards track traffic, toll collections, compliance, and asset health - **ERP & Analytics Transformation:** SAP + BI tools enable predictive performance modeling - **Sustainability Commitment:** SLF from IFC aligns ESG goals with long-term capital strategy - **Governance:** Transparent, SEBI-compliant InvIT structure with active independent board oversight