Sadbhav Infrastructure Projects Ltd
Incorporated in 2007, Sadbhav Infrastructure Project Ltd deals in Build Operat and Transfer (BOT)/ Annuity Projects and its related
activities[1]
- Market Cap ₹ 144 Cr.
- Current Price ₹ 4.09
- High / Low ₹ 8.54 / 3.22
- Stock P/E 19.0
- Book Value ₹ -15.5
- Dividend Yield 0.00 %
- ROCE 14.0 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -20.9% over past five years.
- Contingent liabilities of Rs.1,084 Cr.
- Promoters have pledged or encumbered 71.4% of their holding.
- Working capital days have increased from -118 days to 189 days
* 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
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
371 | 511 | 1,971 | 1,348 | 2,262 | 3,548 | 2,270 | 1,281 | 962 | 825 | 779 | 704 | 723 | |
129 | 227 | 1,320 | 479 | 1,218 | 2,500 | 1,414 | 899 | 775 | 446 | 446 | 270 | 254 | |
Operating Profit | 242 | 284 | 651 | 869 | 1,044 | 1,048 | 856 | 382 | 187 | 379 | 333 | 434 | 470 |
OPM % | 65% | 56% | 33% | 64% | 46% | 30% | 38% | 30% | 19% | 46% | 43% | 62% | 65% |
22 | 40 | 99 | 56 | 60 | 236 | 1,815 | 372 | 723 | -131 | -361 | 9 | 32 | |
Interest | 355 | 526 | 977 | 1,056 | 1,141 | 1,175 | 1,276 | 877 | 850 | 547 | 429 | 335 | 342 |
Depreciation | 92 | 142 | 136 | 221 | 261 | 296 | 293 | 117 | 98 | 86 | 101 | 118 | 121 |
Profit before tax | -184 | -343 | -363 | -352 | -297 | -187 | 1,103 | -240 | -38 | -386 | -558 | -10 | 39 |
Tax % | 7% | 1% | -3% | 2% | 14% | 32% | 7% | 16% | -43% | -5% | -4% | 235% | |
-196 | -346 | -353 | -360 | -338 | -248 | 1,029 | -278 | -21 | -365 | -533 | -34 | 8 | |
EPS in Rs | -59.96 | -11.04 | -9.67 | -10.03 | -9.34 | -6.96 | 29.35 | -7.90 | -0.60 | -10.65 | -15.42 | -2.13 | -1.20 |
Dividend Payout % | 0% | 0% | 0% | 0% | -5% | -7% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | -21% |
3 Years: | -10% |
TTM: | 3% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 13% |
3 Years: | % |
TTM: | 107% |
Stock Price CAGR | |
---|---|
10 Years: | -28% |
5 Years: | -26% |
3 Years: | -16% |
1 Year: | -43% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
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 | 26 | 311 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 | 352 |
Reserves | 792 | 470 | 103 | -281 | -618 | -901 | 114 | -165 | -123 | -517 | -919 | -898 |
4,998 | 6,342 | 8,022 | 8,320 | 8,719 | 9,853 | 5,912 | 6,303 | 5,150 | 4,072 | 3,293 | 3,206 | |
2,806 | 2,765 | 1,760 | 2,043 | 3,112 | 3,673 | 2,919 | 3,253 | 3,538 | 3,793 | 2,793 | 2,580 | |
Total Liabilities | 8,622 | 9,888 | 10,237 | 10,435 | 11,566 | 12,978 | 9,297 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 |
7,049 | 7,185 | 8,137 | 9,541 | 9,292 | 9,233 | 4,031 | 3,942 | 219 | 189 | 154 | 114 | |
CWIP | 777 | 1,938 | 1,579 | 183 | 289 | 93 | 96 | 96 | 0 | 0 | 0 | 0 |
Investments | 105 | 8 | 26 | 56 | 42 | 98 | 724 | 726 | 176 | 122 | 41 | 41 |
691 | 756 | 495 | 655 | 1,943 | 3,553 | 4,446 | 4,979 | 8,523 | 7,388 | 5,324 | 5,085 | |
Total Assets | 8,622 | 9,888 | 10,237 | 10,435 | 11,566 | 12,978 | 9,297 | 9,743 | 8,918 | 7,699 | 5,519 | 5,240 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
325 | 264 | 749 | 777 | 603 | 192 | 285 | 769 | -195 | 1,643 | 1,265 | 606 | |
-939 | -1,096 | -1,145 | -258 | -98 | -201 | 253 | 85 | 1,087 | -191 | -29 | -299 | |
615 | 947 | 315 | -556 | -500 | 25 | -554 | -813 | -869 | -1,528 | -1,246 | -315 | |
Net Cash Flow | 0 | 116 | -80 | -37 | 5 | 17 | -16 | 42 | 23 | -75 | -10 | -8 |
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 | 14 | 10 | 1 | 0 | 0 | 3 | 5 | 11 | 5 | 12 | 18 | 23 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 14 | 10 | 1 | 0 | 0 | 3 | 5 | 11 | 5 | 12 | 18 | 23 |
Working Capital Days | -737 | -602 | -175 | -207 | -86 | -150 | -59 | -347 | -316 | -287 | -255 | 189 |
ROCE % | 3% | 2% | 7% | 8% | 10% | 10% | 11% | 9% | 16% | 12% | 10% | 14% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Credit Rating
12 Sep - 12-Sep-2025: India Ratings maintained bank loan rating IND C, outlook IND Ad (Issuer Not Cooperating) for Sadbhav.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Sep - Newpaper Advertisement - Notice of 19th Annual general meeting, Remote E-Voting Information and Book Closure date etc.
-
Reg. 34 (1) Annual Report.
8 Sep - AGM on 30 Sept 2025; annual report filed; reappoint Executive Chairman at Rs30 lakh/month; FY25 loss ₹1,380.93M.
-
Notice Of 19Th Annual General Meeting Of The Company To Be Held On 30Th September, 2025 Through Video Conferencing (VC) Or Other Audio Visual Means (OAVM)
8 Sep - AGM on 30 Sep 2025; reappoint Shashin V. Patel (14/2/2026–13/2/2029) as Executive Chairman at Rs30,00,000/month.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
5 Sep - Copy of newspaper notice published on 5th September, 2025
Annual reports
-
Financial Year 2025
from bse
-
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
Concalls
-
Jul 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Sep 2020TranscriptPPT
-
Jul 2020TranscriptPPT
-
Aug 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
Aug 2018TranscriptPPT
-
May 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Aug 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Sep 2016TranscriptPPT
-
Apr 2016TranscriptPPT
Business Overview:[1][2]
SIPL is a subsidiary of SEL and an asset holding company for road and other Infrastructure BOT projects. It does development, operation and maintenance of road infrastructure assets. SIPL undertakes infrastructure development projects through Special Purpose Vehicles (SPVs) as per concession agreements