B.R.Goyal Infrastructure Ltd

₹ 128 0.79%

03 Jun - close price

About

Incorporated in 2005, B.R.Goyal Infrastructure Limited is engaged in constructing infrastructure projects such as roads, highways, bridges, and buildings.^[1]

Key Points

Business Services^[1]
a) EPC Services: Design, engineering, procurement, and execution of infrastructure projects.
b) RMC Manufacturing: Production and supply of ready-mixed concrete with a plant capacity of 1.8 lakh cubic meters annually.
c) Toll Collection Contracts: Operating toll booths in Haryana and Uttar Pradesh.
d) Residential Projects: Development of residential plots under BRG Hill View Projects in Indore.
e) Wind Energy: Operating a 1.25 MW windmill in Jaisalmer, Rajasthan.

Website BSE

Market Cap ₹ 306 Cr.
Current Price ₹ 128
High / Low ₹ 177 / 89.1
Stock P/E 6.84
Book Value ₹ 115
Dividend Yield 0.00 %
ROCE 21.7 %
ROE 17.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.12 times its book value
Company has delivered good profit growth of 46.8% CAGR over last 5 years

Cons

Contingent liabilities of Rs.128 Cr.

* 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

Industrials Construction Construction Civil Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	226	353	205	297	329	483
	219	327	193	268	301	436
Operating Profit	7	25	12	29	28	47
OPM %	3%	7%	6%	10%	8%	10%
	3	4	2	3	1	3
Interest	3	4	4	2	3	5
Depreciation	2	2	3	5	4	5
Profit before tax	5	23	8	26	22	40
Tax %	24%	24%	23%	26%	27%	29%
	4	18	6	19	16	29
EPS in Rs	4.74	20.41	3.47	7.97	6.77	12.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	135	136	142	173	182	200	208	345	579	502	812
	121	117	125	154	164	185	189	319	544	459	737
Operating Profit	14	18	17	19	18	15	19	27	34	43	75
OPM %	10%	14%	12%	11%	10%	8%	9%	8%	6%	8%	9%
	3	3	6	4	3	4	4	6	7	5	4
Interest	7	7	7	7	6	5	7	7	8	9	8
Depreciation	5	6	7	6	5	5	5	5	5	5	9
Profit before tax	5	8	9	10	10	8	10	21	29	34	62
Tax %	31%	37%	27%	22%	22%	23%	26%	23%	24%	26%	28%
	3	5	7	8	8	7	7	16	22	25	45
EPS in Rs	28.01	40.33	55.22	8.93	8.95	7.55	8.51	18.61	25.15	10.52	18.77
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	1%

Compounded Sales Growth
10 Years:	20%
5 Years:	32%
3 Years:	33%
TTM:	62%

Compounded Profit Growth
10 Years:	29%
5 Years:	47%
3 Years:	41%
TTM:	79%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	-2%

Return on Equity
10 Years:	14%
5 Years:	16%
3 Years:	17%
Last Year:	18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	1	1	1	9	9	9	9	9	9	24	24
Reserves	45	50	57	57	65	71	79	95	117	205	250
	61	69	58	54	57	65	53	41	49	69	75
	27	34	29	47	48	49	57	51	62	70	94
Total Liabilities	134	154	144	167	179	194	198	195	236	368	443
	44	53	45	47	44	49	54	47	55	71	99
CWIP	14	11	7	7	9	7	0	0	0	0	2
Investments	0	0	0	0	0	0	0	2	5	5	5
	77	90	92	114	126	137	144	146	175	291	337
Total Assets	134	154	144	167	179	194	198	195	236	368	443

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	20	18	7	17	6	8	20	22	12	-37
	-11	-12	5	-5	-3	-17	-1	3	-13	-19
	-11	-0	-16	-5	-3	-1	-11	-19	1	91
Net Cash Flow	-1	6	-4	7	0	-10	9	5	0	36
Free Cash Flow	9	5	10	11	3	0	19	24	-0	-58
CFO/OP	135%	111%	57%	104%	49%	62%	119%	102%	54%	-67%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	46	44	74	66	69	65	45	24	18	26	19
Inventory Days	139	262	253	252	212	192	234	204	301	573	1,103
Days Payable	94	148	109	129	135	113	90	53	111	171	235
Cash Conversion Cycle	91	159	218	188	146	144	189	174	208	428	887
Working Capital Days	16	22	52	45	64	81	80	58	40	78	82
ROCE %		13%	14%	15%	13%	10%	12%	19%	23%	18%	22%

Insights

In beta

Dec 2019

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Sep 2025

Order Book
INR Cr

xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	x,xxx.xx
	xx.xx	xx.xx	xx.xx	xx.xx
	x.xx		x.xx	x.xx	x.xx
		xx,xxx	xx,xxx	xx,xxx	xx,xxx
		x			xx
		xx.xx			xx.xx
				xxx	x,xxx
				xx	xx
					xx
					xxx

Please log in to see hidden values.

Ready Mix Concrete Capacity Utilization
%

RMC Installed Capacity
Lakh Cubic Meter/Annum

RMC Production Volume
Cubic Meter

Geographical Presence (States)
Number

RMC Capacity Utilization
%

Total Employee Strength
Number

Total Ongoing Projects
Number

Active Toll Collection Projects
Number

Total Construction Machinery & Vehicles
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

4 Recently

	Mar 2025	Sep 2025	Mar 2026
	73.13%	73.13%	73.60%
	2.57%	1.05%	0.41%
	10.38%	6.95%	7.45%
	13.94%	18.89%	18.53%
No. of Shareholders	1,360	1,346	1,199

	Mar 2025	Mar 2026
	73.13%	73.60%
	2.57%	0.41%
	10.38%	7.45%
	13.94%	18.53%
No. of Shareholders	1,360	1,199

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

B.R.Goyal Infrastructure Ltd

B.R.Goyal Infrastructure Ltd

Peer comparison

Half Yearly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls