Brahmaputra Infrastructure Ltd.

•

brahmaputragroup.comBSE: -NSE: BRAHMINFRA

Market Cap₹ 468 Cr.

Current Price

High / Low₹ 184 / 151

Stock P/E7.7

Book Value₹ 125

Price to Book0.39

Dividend Yield0.00 %

ROCE10.8 %

ROE11.0 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • EPC Divison: 90.7% • Real Estate Division: 9.3%

AI Sector View

AI GENERATED

Construction

Buy

Construction fundamentals are strong, led by government and infrastructure spending. Capital expenditure was up 66% YoY (2026-06), cement output grew 13.1% YoY (2026-07), and the sector also benefits from improving housing and GFCF conditions. FPI flows turned supportive with INR 1720 crore net inflow over 3 months to 2026-08-31 from INR -9439 crore in the prior 3 months, reinforcing the positive view.

Confidence

80%

View full sector analysis →

PROS

Company has delivered good profit growth of 80.9% CAGR over last 5 years
Working capital cycle has improved - days down from 120 to 50
Attractively priced for its growth - PEG of 0.1

CONS

Recent results are weak - TTM profit is down 18.3% versus prior year
Company has a low return on capital employed of 8.9%
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -1.56x)
Company has a low return on equity of 8.9% over last 3 years
Operating cash flow has been negative in recent years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ConstructionInfrastructureEngineering - Construction

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	LT	3965.00	32.88	545530.90	0.96	4988.03	15.51	67941.74	6.69	15.98	12.00
2.	RVNL	209.50	48.56	43681.17	0.34	159.52	18.73	4321.23	10.55	10.81	4.41
3.	KPIL	1417.50	21.30	24207.01	0.78	311.53	45.85	6407.97	3.84	18.95	8.77
4.	IRB	19.67	24.90	23757.43	1.32	3062.70	1412.58	21372.72	918.25	7.72	53.93
5.	CEMPRO	1296.30	37.02	22268.82	0.23	140.83	2.64	2720.92	7.02	33.53	10.09
6.	ENGINERSIN	281.90	20.21	15843.97	1.77	157.94	141.49	819.84	-5.80	30.94	20.61
7.	TECHNOE	975.45	26.32	11344.44	0.72	93.33	-31.44	630.34	19.84	14.86	15.79
8.	IRCON	118.65	21.31	11159.22	1.60	92.03	-43.92	1955.83	9.49	10.15	9.81
9.	AFCONS	295.00	74.98	10849.65	0.68	303.00	120.52	26710.00	692.49	12.88	9.42
10.	KEC	406.15	19.53	10811.71	1.35	72.62	-41.72	5023.54	0.01	16.35	5.79
11.	WELENT	765.35	34.66	10593.50	0.39	56.36	-44.29	773.72	-8.44	16.44	19.49
12.	BRAHMINFRA	161.30	7.67	468.07	0.00	16.48	9.57	110.80	20.95	10.78	22.70

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	53	60	52	54	78	31	29	103	92	90	92	92	96
	45	50	38	45	66	28	28	72	70	68	71	73	76
Operating Profit	8	10	14	9	12	4	2	31	22	22	21	18	20
OPM %	15.87%	17.18%	26.86%	17.24%	15.42%	11.82%	5.12%	30.29%	23.71%	24.68%	22.84%	20.12%	20.67%
	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	4	6	9	4	4	4	4	9	4	5	4	4	5
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before Tax	4	4	6	5	9	1	1	22	17	17	17	17	20
Tax %	13.98%	7.04%	4.69%	13.96%	21.69%	33.90%	44.64%	-2.21%	13.76%	14.78%	11.88%	11.96%	17.98%
Net Profit	4	4	5	4	7	0	0	22	15	15	15	15	16
	1.23	1.32	1.82	1.56	2.40	0.13	0.11	7.66	5.18	5.04	5.21	5.10	5.61

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	TTM
	223	213	246	237	150	142	160	179	220	242	370
	179	170	209	210	129	137	131	142	178	194	288
Operating Profit	44	43	37	28	21	4	29	36	42	49	82
OPM %	19.73%	20.36%	14.99%	11.70%	13.68%	3.13%	17.99%	20.37%	19.18%	20.03%	22.05%
	11	9	12	16	19	18	3	0	1	5	0
Interest	41	38	38	37	35	17	20	23	23	20	18
Depreciation	14	12	9	6	5	4	3	2	2	1	1
Profit before Tax	0	2	1	0	1	1	9	11	19	32	71
Tax %	-44.09%	22.72%	-10.25%	-285.93%	-120.06%	67.44%	43.22%	5.31%	9.77%	5.98%	14.31%
Net Profit	1	1	2	0	2	0	5	11	17	30	61
EPS	0.00	0.00	0.00	0.00	0.54	0.12	1.82	3.76	5.92	10.30	—
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	—

COMPOUNDED SALES GROWTH

10 Years:: -1%
5 Years:: 10%
3 Years:: 15%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 81%
3 Years:: 78%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: —

RETURN ON EQUITY

10 Years:: 3%
5 Years:: 6%
3 Years:: 9%
Last Year:: 11%

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
	29	29	29	29	29	29	29	29	29	29
	97	134	136	136	110	110	116	126	227	257
	465	412	335	333	325	297	281	292	382	341
Trade Payables	71	63	44	46	55	16	20	14	39	60
	51	50	132	145	160	146	125	131	37	10
Total Liabilities	712	689	675	689	678	599	572	593	714	696
	59	47	37	31	26	24	22	21	74	69
	31	27	31	34	92	13	13	22	16	12
	347	332	348	349	312	267	217	178	108	94
	0	0	0	0	0	0	0	0	35	27
Cash & Bank	8	4	2	1	1	1	4	12	17	29
	267	278	256	274	248	293	316	360	463	465
Total Assets	712	689	675	689	678	599	572	593	714	696

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
	48	62	75	6	15	33	-4	-4	-127	41
Cash from Investing	10	4	-4	-3	11	21	10	2	19	17
Cash from Financing	-63	-75	-75	-14	-27	-50	1	11	113	-45
	2	-3	-2	-1	0	-0	3	8	6	12

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
PER SHARE
EPS (₹)	0.19	0.42	0.57	0.12	0.53	0.10	1.83	3.75	5.92	10.30
Book Value (₹)	43.32	56.06	56.63	56.80	47.89	48.00	49.82	53.58	88.17	98.45
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	5.01	4.64	3.58	2.31	2.12	1.55	2.89	4.51	6.52	10.81
PROFITABILITY
Operating Margin %	20.27%	22.58%	17.57%	14.50%	23.66%	18.74%	19.53%	20.64%	19.18%	20.03%
Net Margin %	0.24%	0.58%	0.67%	0.15%	1.03%	0.20%	3.32%	6.09%	7.81%	12.34%
ROE %	0.43%	0.85%	1.00%	0.21%	1.02%	0.20%	3.75%	7.24%	8.35%	11.04%
ROCE %	7.92%	7.75%	7.95%	7.24%	6.66%	3.62%	6.18%	7.33%	8.57%	10.83%
	0.07%	0.18%	0.24%	0.05%	0.23%	0.04%	0.91%	1.87%	2.63%	4.24%
EFFICIENCY
Debtor Days	144	154	133	114	141	96	66	75	65	47
Inventory Days	544	582	504	536	804	745	551	404	238	152
Payable Days	485	584	886	1459	4972	353	108	132	523	986
	203	152	-249	-809	-4026	488	508	346	-220	-787
FINANCIAL HEALTH
Debt to Equity (x)	2.77x	2.12x	2.03x	2.25x	2.76x	2.47x	2.17x	2.12x	0.90x	0.65x
Interest Coverage (x)	1.01x	1.04x	1.04x	1.00x	1.02x	1.05x	1.47x	1.50x	1.84x	2.58x
	1.44x	1.39x	1.28x	1.04x	1.05x	1.05x	1.10x	1.07x	1.38x	1.19x
GROWTH
Revenue Growth %	-19.31%	-4.50%	15.69%	-3.59%	-36.82%	-5.54%	13.01%	11.52%	23.14%	10.16%
Operating Profit Growth %	21.59%	6.41%	-10.00%	-20.43%	3.10%	-25.16%	17.77%	17.81%	17.75%	23.07%
Net Profit Growth %	102.15%	129.31%	33.32%	-78.74%	342.43%	-81.88%	1800.00%	104.32%	57.96%	74.08%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	57.96%	74.08%
VALUATION
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	12.29x	3.71x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.82x	0.39x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	9.79x	5.01x

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	74.05	74.05	74.05	74.05	74.05	74.05	74.05	74.05	74.05
FIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.42	0.42	0.42	0.42	0.42	0.42	0.42	0.42	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	25.53	25.53	25.53	25.53	25.53	25.53	25.53	25.53	25.95

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for BRAHMINFRA

Loading news…

🤖

AI Stock Analyst

Brahmaputra Infrastructure Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

3965.00

32.88

545530.90

0.96

4988.03

15.51

67941.74

6.69

15.98

12.00

RVNL

209.50

48.56

43681.17

0.34

159.52

18.73

4321.23

10.55

10.81

4.41

KPIL

1417.50

21.30

24207.01

0.78

311.53

45.85

6407.97

3.84

18.95

8.77

IRB

19.67

24.90

23757.43

1.32

3062.70

1412.58

21372.72

918.25

7.72

53.93

CEMPRO

1296.30

37.02

22268.82

0.23

140.83

2.64

2720.92

7.02

33.53

10.09

ENGINERSIN

281.90

20.21

15843.97

1.77

157.94

141.49

819.84

-5.80

30.94

20.61

TECHNOE

975.45

26.32

11344.44

0.72

93.33

-31.44

630.34

19.84

14.86

15.79

IRCON

118.65

21.31

11159.22

1.60

92.03

-43.92

1955.83

9.49

10.15

9.81

AFCONS

295.00

74.98

10849.65

0.68

303.00

120.52

26710.00

692.49

12.88

9.42

KEC

406.15

19.53

10811.71

1.35

72.62

-41.72

5023.54

0.01

16.35

5.79

WELENT

765.35

34.66

10593.50

0.39

56.36

-44.29

773.72

-8.44

16.44

19.49

BRAHMINFRA

161.30

7.67

468.07

0.00

16.48

9.57

110.80

20.95

10.78

22.70

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

103

Operating Profit

OPM %

15.87%

17.18%

26.86%

17.24%

15.42%

11.82%

5.12%

30.29%

23.71%

24.68%

22.84%

20.12%

20.67%

Interest

Depreciation

Profit before Tax

Tax %

13.98%

7.04%

4.69%

13.96%

21.69%

33.90%

44.64%

-2.21%

13.76%

14.78%

11.88%

11.96%

17.98%

Net Profit

1.23

1.32

1.82

1.56

2.40

0.13

0.11

7.66

5.18

5.04

5.21

5.10

5.61

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

TTM

223

213

246

237

150

142

160

179

220

242

370

179

170

209

210

129

137

131

142

178

194

288

Operating Profit

OPM %

19.73%

20.36%

14.99%

11.70%

13.68%

3.13%

17.99%

20.37%

19.18%

20.03%

22.05%

Interest

Depreciation

Profit before Tax

Tax %

-44.09%

22.72%

-10.25%

-285.93%

-120.06%

67.44%

43.22%

5.31%

9.77%

5.98%

14.31%

Net Profit

EPS

0.00

0.54

0.12

1.82

3.76

5.92

10.30

—

Dividend Payout %

0.00%

—

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

134

136

110

116

126

227

257

465

412

335

333

325

297

281

292

382

341

Trade Payables

132

145

160

146

125

131

Total Liabilities

712

689

675

689

678

599

572

593

714

696

347

332

348

349

312

267

217

178

108

Cash & Bank

267

278

256

274

248

293

316

360

463

465

Total Assets

712

689

675

689

678

599

572

593

714

696

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

-4

-127

Cash from Investing

-4

-3

Cash from Financing

-63

-75

-14

-27

-50

113

-45

-3

-2

-1

-0

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

PER SHARE

EPS (₹)

0.19

0.42

0.57

0.12

0.53

0.10

1.83

3.75

5.92

10.30

Book Value (₹)

43.32

56.06

56.63

56.80

47.89

48.00

49.82

53.58

88.17

98.45

Dividend per Share (₹)

0.00

Cash EPS (₹)

5.01

4.64

3.58

2.31

2.12

1.55

2.89

4.51

6.52

10.81

PROFITABILITY

Operating Margin %

20.27%

22.58%

17.57%

14.50%

23.66%

18.74%

19.53%

20.64%

19.18%

20.03%

Net Margin %

0.24%

0.58%

0.67%

0.15%

1.03%

0.20%

3.32%

6.09%

7.81%

12.34%

ROE %

0.43%

0.85%

1.00%

0.21%

1.02%

0.20%

3.75%

7.24%

8.35%

11.04%

ROCE %

7.92%

7.75%

7.95%

7.24%

6.66%

3.62%

6.18%

7.33%

8.57%

10.83%

0.07%

0.18%

0.24%

0.05%

0.23%

0.04%

0.91%

1.87%

2.63%

4.24%

EFFICIENCY

Debtor Days

144

154

133

114

141

Inventory Days

544

582

504

536

804

745

551

404

238

152

Payable Days

485

584

886

1459

4972

353

108

132

523

986

203

152

-249

-809

-4026

488

508

346

-220

-787

FINANCIAL HEALTH

Debt to Equity (x)

2.77x

2.12x

2.03x

2.25x

2.76x

2.47x

2.17x

2.12x

0.90x

0.65x

Interest Coverage (x)

1.01x

1.04x

1.00x

1.02x

1.05x

1.47x

1.50x

1.84x

2.58x

1.44x

1.39x

1.28x

1.04x

1.05x

1.10x

1.07x

1.38x

1.19x

GROWTH

Revenue Growth %

-19.31%

-4.50%

15.69%

-3.59%

-36.82%

-5.54%

13.01%

11.52%

23.14%

10.16%

Operating Profit Growth %

21.59%

6.41%

-10.00%

-20.43%

3.10%

-25.16%

17.77%

17.81%

17.75%

23.07%

Net Profit Growth %

102.15%

129.31%

33.32%

-78.74%

342.43%

-81.88%

1800.00%

104.32%

57.96%

74.08%

0.00%

57.96%

74.08%

VALUATION

P/E (x)

0.00x

12.29x

3.71x

P/B (x)

0.00x

0.82x

0.39x

Dividend Yield %

0.00%

0.00x

9.79x

5.01x

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

74.05

FIIs

0.00

0.42

0.00

Government

0.00

25.53

25.95

Brahmaputra Infrastructure Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Brahmaputra Infrastructure Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI