Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

IRB Infrastructure Developers Ltd.

Engineering - Roads Construction

Rating :
65/99

BSE: 532947 | NSE: IRB

NSE BSE
67.56
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  67.94
  •  68.48
  •  66.78
  •  67.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63395768
  •  42896.82
  •  78.15
  •  24.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40,419.03
  • 66.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,305.42
  • 0.45%
  • 2.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.42%
  • 1.09%
  • 15.67%
  • FII
  • DII
  • Others
  • 7.67%
  • 44.45%
  • 0.70%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • -0.93
  • 6.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 1.91
  • 5.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • -3.26
  • 36.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 23.47
  • 34.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.11
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.27
  • 7.70
  • 9.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
2,061.24
1,619.98
27.24%
1,968.54
1,514.14
30.01%
1,745.00
1,342.95
29.94%
1,634.22
1,924.57
-15.09%
Expenses
1,171.38
861.25
36.01%
1,099.07
769.56
42.82%
950.37
677.85
40.20%
856.39
863.95
-0.88%
EBITDA
889.86
758.73
17.28%
869.47
744.58
16.77%
794.63
665.10
19.48%
777.83
1,060.63
-26.66%
EBIDTM
43.17%
46.84%
44.17%
49.18%
45.54%
49.53%
47.60%
55.11%
Other Income
443.25
78.94
461.50%
108.75
56.05
94.02%
129.51
95.86
35.10%
111.25
70.83
57.07%
Interest
614.55
373.28
64.64%
432.70
367.14
17.86%
434.58
389.26
11.64%
381.49
384.95
-0.90%
Depreciation
274.23
222.13
23.45%
251.31
215.03
16.87%
232.69
191.86
21.28%
236.72
203.10
16.55%
PBT
444.34
242.26
83.41%
294.21
218.46
34.67%
256.86
179.84
42.83%
270.88
543.40
-50.15%
Tax
120.14
75.35
59.44%
56.05
64.62
-13.26%
85.82
70.17
22.30%
83.61
146.80
-43.04%
PAT
324.20
166.91
94.24%
238.16
153.83
54.82%
171.04
109.67
55.96%
187.27
396.60
-52.78%
PATM
15.73%
10.30%
12.10%
10.16%
9.80%
8.17%
11.46%
20.61%
EPS
0.31
0.22
40.91%
0.31
0.23
34.78%
0.16
0.14
14.29%
0.22
0.60
-63.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
7,409.00
6,401.64
5,803.70
5,298.63
6,852.22
6,707.02
5,694.10
5,845.94
5,127.94
3,848.88
3,731.89
Net Sales Growth
15.74%
10.30%
9.53%
-22.67%
2.16%
17.79%
-2.60%
14.00%
33.23%
3.13%
 
Cost Of Goods Sold
406.33
418.76
470.13
399.07
436.77
323.11
73.00
268.29
371.30
434.48
502.65
Gross Profit
7,002.67
5,982.89
5,333.57
4,899.56
6,415.45
6,383.91
5,621.09
5,577.65
4,756.65
3,414.40
3,229.23
GP Margin
94.52%
93.46%
91.90%
92.47%
93.63%
95.18%
98.72%
95.41%
92.76%
88.71%
86.53%
Total Expenditure
4,077.21
3,166.02
3,002.79
2,781.13
3,871.56
3,763.48
3,005.40
2,788.60
2,461.45
1,630.96
1,973.96
Power & Fuel Cost
-
12.80
17.38
13.62
12.83
13.37
15.16
12.84
10.69
8.23
7.71
% Of Sales
-
0.20%
0.30%
0.26%
0.19%
0.20%
0.27%
0.22%
0.21%
0.21%
0.21%
Employee Cost
-
346.16
287.32
261.86
287.35
286.17
291.46
272.62
246.51
189.84
179.88
% Of Sales
-
5.41%
4.95%
4.94%
4.19%
4.27%
5.12%
4.66%
4.81%
4.93%
4.82%
Manufacturing Exp.
-
1,958.57
1,792.60
1,710.89
2,720.45
2,743.61
2,291.63
2,007.31
1,661.11
870.76
1,170.06
% Of Sales
-
30.59%
30.89%
32.29%
39.70%
40.91%
40.25%
34.34%
32.39%
22.62%
31.35%
General & Admin Exp.
-
349.32
342.63
261.58
340.92
322.12
244.91
118.65
105.89
68.88
70.09
% Of Sales
-
5.46%
5.90%
4.94%
4.98%
4.80%
4.30%
2.03%
2.06%
1.79%
1.88%
Selling & Distn. Exp.
-
12.46
10.88
21.70
5.12
7.91
28.89
18.72
28.18
18.42
19.77
% Of Sales
-
0.19%
0.19%
0.41%
0.07%
0.12%
0.51%
0.32%
0.55%
0.48%
0.53%
Miscellaneous Exp.
-
67.95
81.86
112.42
68.11
67.19
60.34
90.18
37.78
40.35
19.77
% Of Sales
-
1.06%
1.41%
2.12%
0.99%
1.00%
1.06%
1.54%
0.74%
1.05%
0.64%
EBITDA
3,331.79
3,235.62
2,800.91
2,517.50
2,980.66
2,943.54
2,688.70
3,057.34
2,666.49
2,217.92
1,757.93
EBITDA Margin
44.97%
50.54%
48.26%
47.51%
43.50%
43.89%
47.22%
52.30%
52.00%
57.63%
47.11%
Other Income
792.76
301.67
551.75
188.90
194.96
195.60
168.67
123.17
127.16
113.01
121.43
Interest
1,863.32
1,521.21
1,894.04
1,697.28
1,573.62
1,126.31
976.00
1,341.78
1,070.15
937.43
760.42
Depreciation
994.95
832.12
682.77
581.70
468.31
539.51
544.04
854.79
853.34
707.06
477.06
PBT
1,266.29
1,183.96
775.85
427.41
1,133.69
1,473.32
1,337.32
983.94
870.16
686.44
641.88
Tax
345.62
356.94
188.24
144.47
454.37
623.36
544.35
268.52
230.63
144.08
182.25
Tax Rate
27.29%
30.15%
24.26%
33.80%
38.15%
42.31%
37.18%
27.29%
26.50%
20.99%
28.39%
PAT
920.67
720.01
361.40
282.94
736.71
849.97
919.66
715.47
639.09
542.90
459.13
PAT before Minority Interest
920.67
720.01
361.40
282.94
736.71
849.97
919.66
715.42
639.54
542.35
459.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
-0.45
0.55
-0.50
PAT Margin
12.43%
11.25%
6.23%
5.34%
10.75%
12.67%
16.15%
12.24%
12.46%
14.11%
12.30%
PAT Growth
11.33%
99.23%
27.73%
-61.59%
-13.33%
-7.58%
28.54%
11.95%
17.72%
18.25%
 
EPS
1.52
1.19
0.60
0.47
1.22
1.41
1.52
1.18
1.06
0.90
0.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
13,378.90
12,565.64
6,900.77
6,682.88
6,315.15
5,692.52
5,271.60
4,836.29
4,360.86
3,560.70
Share Capital
603.90
603.90
351.45
351.45
351.45
351.45
351.45
351.45
351.45
332.36
Total Reserves
12,775.00
11,961.74
6,549.32
6,331.43
5,963.70
5,341.07
4,920.15
4,484.84
4,009.41
3,228.33
Non-Current Liabilities
25,019.14
26,994.69
28,958.56
20,336.45
27,859.57
27,157.21
34,143.46
33,689.83
32,461.48
9,729.03
Secured Loans
10,751.78
12,501.97
14,585.34
4,871.20
13,324.77
10,905.14
11,354.56
13,283.97
10,804.43
9,397.95
Unsecured Loans
2,546.32
2,262.66
1,918.03
1,586.87
1,082.84
926.12
934.95
0.00
0.00
0.00
Long Term Provisions
53.75
52.04
42.16
39.39
45.67
65.40
197.77
127.82
90.02
251.01
Current Liabilities
4,544.57
3,517.62
6,653.07
14,433.70
7,582.40
7,218.68
6,807.72
3,266.59
2,533.14
2,378.42
Trade Payables
502.23
381.73
714.56
744.03
706.09
405.83
463.22
308.79
233.89
407.82
Other Current Liabilities
2,457.37
1,890.69
2,890.92
9,914.13
3,994.46
5,622.38
5,353.27
1,730.04
1,538.90
1,036.33
Short Term Borrowings
1,339.07
577.57
1,581.70
2,065.99
1,311.54
1,164.50
930.80
1,188.71
631.46
896.51
Short Term Provisions
245.90
667.64
1,465.89
1,709.56
1,570.32
25.97
60.43
39.04
128.89
37.76
Total Liabilities
42,942.61
43,077.95
42,512.40
41,453.03
41,757.12
40,068.41
46,222.78
41,828.21
39,390.53
15,703.76
Net Block
26,480.11
27,271.10
27,102.12
27,670.51
32,943.16
31,070.86
36,833.95
35,148.82
31,763.76
8,554.40
Gross Block
29,779.53
29,779.04
28,937.61
28,940.47
33,896.40
31,546.57
37,542.22
35,933.66
34,422.69
10,585.48
Accumulated Depreciation
3,299.42
2,507.94
1,835.49
1,269.96
953.24
475.71
708.27
784.84
2,658.93
2,031.07
Non Current Assets
35,737.42
37,310.25
35,612.61
35,310.88
37,445.68
37,526.95
43,766.94
39,287.02
37,012.67
13,364.21
Capital Work in Progress
7.54
62.53
673.02
403.03
3,796.61
5,648.46
6,806.95
4,019.84
4,835.33
4,486.73
Non Current Investment
4,945.23
4,440.72
4,486.66
4,133.05
613.06
761.66
0.81
0.78
0.78
1.36
Long Term Loans & Adv.
141.45
609.01
255.26
10.63
2.93
20.20
41.39
34.89
382.31
297.83
Other Non Current Assets
4,163.09
4,926.90
3,095.55
3,093.66
89.92
25.76
83.84
82.69
30.50
23.89
Current Assets
7,205.19
5,767.70
6,899.79
6,142.15
4,311.44
2,516.59
2,455.84
2,541.11
2,374.35
2,339.55
Current Investments
195.70
463.50
312.26
12.80
32.30
183.80
145.09
35.47
8.00
13.17
Inventories
299.00
317.46
321.67
331.36
442.49
487.26
352.71
308.84
259.85
268.34
Sundry Debtors
1,635.23
993.55
340.31
440.76
113.52
132.62
71.34
8.66
4.91
5.52
Cash & Bank
2,417.14
1,743.85
2,338.97
2,270.70
1,560.30
1,267.84
1,468.31
1,500.78
1,575.70
1,482.35
Other Current Assets
2,658.12
279.98
1,534.83
1,171.99
2,162.83
445.08
418.39
687.37
525.89
570.18
Short Term Loans & Adv.
2,092.84
1,969.37
2,051.75
1,914.54
1,746.16
238.89
229.64
566.92
496.21
549.01
Net Current Assets
2,660.62
2,250.08
246.72
-8,291.55
-3,270.97
-4,702.08
-4,351.88
-725.47
-158.79
-38.87
Total Assets
42,942.61
43,077.95
42,512.40
41,453.03
41,757.12
40,068.41
46,222.78
41,828.21
39,390.53
15,703.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,764.13
364.11
866.80
3,709.23
2,709.94
2,132.33
3,192.05
2,339.87
1,823.48
1,655.46
PBT
1,076.95
549.63
261.62
1,175.23
1,473.32
1,464.01
983.94
870.16
686.44
641.88
Adjustment
2,189.07
2,240.34
2,181.44
1,765.04
1,470.46
1,275.99
2,132.70
1,830.39
1,529.97
1,107.17
Changes in Working Capital
-1,299.92
-2,229.56
-1,359.11
1,152.66
114.45
-106.18
423.74
-48.17
-176.60
138.87
Cash after chg. in Working capital
1,966.09
560.41
1,083.95
4,092.93
3,058.24
2,633.82
3,540.37
2,652.38
2,039.81
1,887.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-201.96
-196.29
-217.15
-383.70
-348.30
-501.49
-348.33
-312.51
-216.33
-232.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-650.35
-1,553.43
-8,176.07
-4,905.31
-4,081.38
-2,621.47
-2,980.95
-3,143.98
-2,297.01
-2,394.48
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-482.33
705.80
-2,525.29
-32.14
-613.91
614.50
-3,916.58
-185.17
-449.38
-226.44
Others
-168.02
-2,259.23
-5,650.78
-4,873.17
-3,467.47
-3,235.97
935.63
-2,958.81
-1,847.63
-2,168.04
Cash from Financing Activity
-860.50
588.57
7,519.88
1,387.78
1,437.57
410.16
-201.63
670.89
475.09
925.45
Net Cash Inflow / Outflow
253.28
-600.75
210.62
191.70
66.12
-78.99
9.47
-133.22
1.55
186.43
Opening Cash & Equivalents
47.28
648.04
437.42
272.43
206.30
285.29
275.83
409.65
443.12
256.69
Closing Cash & Equivalent
300.56
47.28
648.04
437.42
272.43
206.30
285.29
276.43
444.67
443.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
22.15
20.81
196.35
190.15
179.69
161.26
150.00
137.61
123.98
107.13
ROA
1.67%
0.84%
0.67%
1.77%
2.08%
2.13%
1.63%
1.57%
1.97%
3.20%
ROE
5.55%
3.71%
4.17%
11.34%
14.19%
16.81%
14.16%
13.91%
13.70%
13.49%
ROCE
9.02%
9.05%
10.27%
14.25%
12.26%
12.54%
11.66%
10.38%
10.28%
10.51%
Fixed Asset Turnover
0.21
0.20
0.18
0.22
0.20
0.16
0.16
0.15
0.17
0.42
Receivable days
74.94
41.94
26.90
14.76
6.70
6.54
2.50
0.48
0.49
0.66
Inventory Days
17.57
20.10
22.49
20.61
25.30
26.92
20.65
20.24
25.04
25.29
Payable days
385.24
425.57
667.02
67.26
51.80
48.81
40.95
31.19
52.45
55.78
Cash Conversion Cycle
-292.72
-363.53
-617.63
-31.89
-19.80
-15.35
-17.80
-10.47
-26.91
-29.82
Total Debt/Equity
1.18
1.27
2.69
1.38
2.63
2.44
2.69
3.23
2.89
3.11
Interest Cover
1.71
1.29
1.25
1.76
2.31
2.50
1.73
1.81
1.73
1.84

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • IRB Infrastructure Developers logs 30% rise in gross toll collection in May 2024
    6th Jun 2024, 18:04 PM

    IRB MP Expressway collected Rs 152.60 crore toll

    Read More
  • IRB Infra.&Developer - Quarterly Results
    7th May 2024, 15:38 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.