Brahmaputra Infrastructure Ltd
Incorporated in 1998, Brahmaputra Infrastructure Ltd is into EPC & Real Estate Development Business and handling various projects like Construction of Bridges, Flyovers, Highways, Airport, Building Construction,
Tunnel projects, Mining projects[1]
- Market Cap ₹ 234 Cr.
- Current Price ₹ 80.7
- High / Low ₹ 114 / 36.2
- Stock P/E 7.89
- Book Value ₹ 98.5
- Dividend Yield 0.00 %
- ROCE 11.0 %
- ROE 11.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 0.82 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 63.6% CAGR over last 5 years
- Debtor days have improved from 62.2 to 39.7 days.
- Company's working capital requirements have reduced from 377 days to 142 days
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company has a low return on equity of 9.26% over last 3 years.
- Contingent liabilities of Rs.89.4 Cr.
- Promoters have pledged 100% of their holding.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Infrastructure Developers & Operators Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 260 | 277 | 224 | 214 | 247 | 238 | 150 | 142 | 160 | 179 | 220 | 247 | |
| 219 | 242 | 179 | 171 | 209 | 200 | 129 | 137 | 131 | 142 | 178 | 194 | |
| Operating Profit | 40 | 35 | 44 | 44 | 38 | 38 | 21 | 4 | 29 | 36 | 42 | 53 |
| OPM % | 15% | 13% | 20% | 20% | 15% | 16% | 14% | 3% | 18% | 20% | 19% | 22% |
| 1 | -5 | 11 | 7 | 7 | 16 | 19 | 18 | 5 | 0 | 1 | 0 | |
| Interest | 45 | 45 | 41 | 37 | 35 | 48 | 35 | 17 | 20 | 23 | 23 | 20 |
| Depreciation | 25 | 17 | 15 | 13 | 9 | 7 | 5 | 4 | 3 | 2 | 2 | 2 |
| Profit before tax | -28 | -32 | 0 | 1 | 1 | -0 | 0 | 0 | 11 | 11 | 19 | 32 |
| Tax % | -26% | -21% | -183% | 26% | -18% | -55% | -221% | 123% | 36% | 5% | 10% | 6% |
| -21 | -25 | 1 | 1 | 1 | -0 | 1 | -0 | 7 | 11 | 17 | 30 | |
| EPS in Rs | -7.21 | -8.75 | 0.18 | 0.36 | 0.36 | -0.07 | 0.42 | -0.04 | 2.45 | 3.68 | 5.91 | 10.23 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -1% |
| 5 Years: | 11% |
| 3 Years: | 16% |
| TTM: | 12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 14% |
| 5 Years: | 64% |
| 3 Years: | 67% |
| TTM: | 76% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 14% |
| 5 Years: | 31% |
| 3 Years: | 41% |
| 1 Year: | -7% |
| Return on Equity | |
|---|---|
| 10 Years: | 2% |
| 5 Years: | 7% |
| 3 Years: | 9% |
| Last Year: | 11% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 120 | 94 | 93 | 130 | 131 | 131 | 105 | 129 | 110 | 121 | 226 | 257 |
| 340 | 384 | 401 | 330 | 334 | 327 | 343 | 314 | 252 | 333 | 231 | 165 | |
| 282 | 219 | 187 | 197 | 180 | 195 | 191 | 150 | 183 | 117 | 233 | 248 | |
| Total Liabilities | 771 | 725 | 710 | 686 | 674 | 682 | 668 | 621 | 575 | 600 | 721 | 699 |
| 126 | 116 | 75 | 64 | 57 | 51 | 105 | 102 | 79 | 77 | 75 | 131 | |
| CWIP | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 7 | 12 | 6 | 7 | 9 | 8 | 10 | 13 | 22 | 16 | 12 |
| 636 | 602 | 623 | 617 | 610 | 622 | 555 | 509 | 483 | 502 | 629 | 556 | |
| Total Assets | 771 | 725 | 710 | 686 | 674 | 682 | 668 | 621 | 575 | 600 | 721 | 699 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 44 | 43 | 68 | 76 | 16 | 16 | 29 | -8 | 28 | -127 | 65 | |
| -3 | -6 | 22 | 4 | -3 | -2 | 11 | -0 | 24 | 2 | 19 | 17 | |
| -3 | -43 | -64 | -75 | -75 | -15 | -27 | -28 | -14 | -22 | 113 | -69 | |
| Net Cash Flow | -2 | -5 | 1 | -3 | -2 | -1 | -0 | -0 | 2 | 8 | 6 | 12 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 185 | 129 | 129 | 173 | 117 | 65 | 113 | 73 | 67 | 89 | 58 | 40 |
| Inventory Days | 1,813 | 2,415 | 2,420 | 2,852 | 5,794 | 9,569 | 2,685 | 1,277 | 1,376 | 3,471 | 217 | |
| Days Payable | 546 | 523 | 495 | 549 | 737 | 1,260 | 170 | 121 | 109 | 766 | 138 | |
| Cash Conversion Cycle | 1,453 | 2,021 | 2,054 | 2,475 | 5,174 | 8,374 | 113 | 2,588 | 1,223 | 1,356 | 2,763 | 119 |
| Working Capital Days | 476 | 433 | 523 | 539 | 428 | 317 | 550 | 546 | 470 | 628 | 360 | 142 |
| ROCE % | 4% | 4% | 6% | 7% | 6% | 7% | 6% | 5% | 7% | 8% | 9% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Newspaper Publication Pertaining to Audited Results of March 31, 2025.
- March 31, 2025 Audited Results Standalone And Consolidated 17 May
-
Announcement under Regulation 30 (LODR)-Change in Directorate
17 May - Appointed Mr. Lalit Kumar as Independent Non-Executive Director on May 17, 2025.
-
Announcement under Regulation 30 (LODR)-Change in Management
17 May - Appointed Mr. Lalit Kumar as Independent Director for 5 years from May 17, 2025, subject to shareholder approval.
-
Board Meeting Outcome for Outcome Of Board Meeting Approval Of Financial Results March 31, 2025
17 May - Brahmaputra Infrastructure reports FY25 audited profit Rs.31.80 Cr; order book Rs.1150 Cr; auditor unmodified opinion.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
Concalls
-
Aug 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Dec 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
Business Overview:[1]
BIL is a construction company with significant presence in sectors like Highways & Roads, Buildings, Bridges / Flyovers, Airports, Tunnels, and other Civil Construction works. It has developed and managed the largest shopping mall in Northeast India and has executed large -scale infrastructure projects