BR Goyal Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 544335 | NSE: | Engineering - Construction | Small Cap

BR Goyal Infrastruct Share Price

119.30 -0.10 -0.08%
as on 21-Mar'25 16:59

DeciZen - make an informed investing decision on BR Goyal Infrastruct

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

BR Goyal Infrastructure stock performance -

mw4me loader
P/E Ratio (SA):
13.00
Market Cap:
284.2 Cr.
52-wk low:
95
52-wk high:
152.6

Is BR Goyal Infrastructure Ltd an attractive stock to invest in?

1. Is BR Goyal Infrastructure Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that BR Goyal Infrastructure Ltd is a average quality company.

2. Is BR Goyal Infrastructure Ltd undervalued or overvalued?

The key valuation ratios of BR Goyal Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is BR Goyal Infrastructure Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of BR Goyal Infrastructure Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of BR Goyal Infrastruct:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
BR Goyal Infrastructure Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11.3%11.6%15.2%14.4%14.5%12.8%10.2%12.2%20.7%23.3%-
Value Creation
Index
-0.2-0.20.10.00.0-0.1-0.3-0.10.50.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 100135136142173182200208345579579
Sales YoY Gr.-34.1%0.8%4.5%22.1%5.3%9.6%4.2%65.7%67.6%-
Adj EPS 1.21.63.34.24.54.53.93.99.312.39.2
YoY Gr.-27.6%107.6%27.9%7.2%0.9%-14.2%1.6%135.4%32.4%-
BVPS (₹) 23.224.928.433.337.842.24650.359.672.192.7
Adj Net
Profit
2.12.75.77.37.87.96.76.816.121.322
Cash Flow from Ops. 0.818.418.96.716.86.37.720.422.212.1-
Debt/CF from Ops. 72.33.33.58.63.29.18.42.61.84-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 21.5%27.3%42.5%67.6%
Adj EPS 29.1%22.3%46.8%32.4%
BVPS13.4%13.8%16.2%21.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
5.56.512.213.512.611.38.88.216.918.611.1
Op. Profit
Mgn %
12.610.314.911.811107.89.18.26NAN
Net Profit
Mgn %
2.124.25.14.54.33.43.34.73.73.8
Debt to
Equity
1.51.41.410.80.80.80.60.40.4-
Working Cap
Days
212182196208196213216215126840
Cash Conv.
Cycle
826160737294899061400

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 42.52%

Net Profit is growing at healthy rate in last 3 years 46.83%

Return on Equity has declined versus last 3 years average to 11.10%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - BR Goyal Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) 9.2 9.2
TTM Sales (₹ Cr.) 579 589
BVPS (₹.) 92.7 93.2
Reserves (₹ Cr.) 197 198
P/BV 1.29 1.28
PE 13.00 12.99
From the Market
52 Week Low / High (₹) 95.00 / 152.55
All Time Low / High (₹) 95.00 / 152.55
Market Cap (₹ Cr.) 284
Equity (₹ Cr.) 23.8
Face Value (₹) 10
Industry PE 26.2

Management X-Ray of BR Goyal Infrastruct:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of BR Goyal Infrastruct

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales100135136142173182200208345579
Operating Expenses 88121116125154164184189317544
Manufacturing Costs2647553226869991196442
Material Costs45553740526776789873
Employee Cost 458891087914
Other Costs 131416466811131415
Operating Profit 13142017191815192834
Operating Profit Margin (%) 12.6%10.3%14.9%11.8%11.0%9.9%7.7%9.1%8.2%5.9%
Other Income 2337434467
Interest 7787765788
Depreciation 4567655555
Exceptional Items 0000000000
Profit Before Tax 4491010109102129
Tax 1133222357
Profit After Tax 336788771622
PAT Margin (%) 2.6%2.2%4.5%5.1%4.5%4.3%3.3%3.6%4.7%3.8%
Adjusted EPS (₹)1.51.73.54.24.54.53.84.39.312.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 4043495866738087104125
Share Capital 1111999999
Reserves 394248575765717995117
Minority Interest0000000000
Debt52505647495257463637
Long Term Debt28222416181823191715
Short Term Debt24283231323433282022
Trade Payables13141512182524191422
Others Liabilities 17243127342833454151
Total Liabilities 122131151144167179194198195236

Fixed Assets

Gross Block5870858289908910398109
Accumulated Depreciation21263237424645495153
Net Fixed Assets37445345474444544755
CWIP 14141177913000
Investments 0000000025
Inventories22212627363940505560
Trade Receivables18161729313536262229
Cash Equivalents 54106131313232829
Others Assets26323329333948454158
Total Assets 122131151144167179194198195236

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1181971768202212
PBT 4491010109102129
Adjustment 10111313111091198
Changes in Working Capital -115-0-13-1-11-72-3-18
Tax Paid -1-2-2-3-3-3-2-2-5-6
Cash Flow From Investing Activity -6-11-125-5-3-7-13-13
Capex -6-11-133-5-4-8-12-12
Net Investments 00000000-2-3
Others 1111111122
Cash Flow From Financing Activity 3-9-1-16-5-3-1-11-191
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -6-7-7-7-7-6-5-7-7-6
Dividend Paid 0000000000
Others 10-26-9235-3-138
Net Cash Flow -2-16-4700950
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.667.0613.1313.5112.5911.28.578.9316.9419.09
ROCE (%)11.2811.6415.2314.4114.4912.810.1612.1720.7123.29
Asset Turnover Ratio0.881.070.960.961.111.051.071.061.762.69
PAT to CFO Conversion(x)0.3363.1712.130.751.142.861.380.55
Working Capital Days
Receivable Days58464559636664542516
Inventory Days79596469677572795636
Payable Days99901441231061171171016392

BR Goyal Infrastructure Ltd Stock News

BR Goyal Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of BR Goyal Infrastruct on 21-Mar-2025 16:59 is ₹119.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Mar-2025 16:59 the market cap of BR Goyal Infrastruct stood at ₹284.2.
The latest P/E ratio of BR Goyal Infrastruct as of 21-Mar-2025 16:59 is 13.00.
The latest P/B ratio of BR Goyal Infrastruct as of 21-Mar-2025 16:59 is 1.29.
The 52-week high of BR Goyal Infrastruct is ₹152.6 and the 52-week low is ₹95.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of BR Goyal Infrastruct is ₹578.8 ( Cr.) .

About BR Goyal Infrastructure Ltd

B.R. Goyal Infrastructure Limited was originally formed as Partnership Firm under the Indian Partnership Act, 1932 (Partnership Act) in the name and style of ‘M/s. Balkrishna Ramkaran Goyal pursuant’ to a Deed of Partnership dated August 4, 1986 entered amongst the original partners Bal Krishna Goyal, Gopal Goyal and Sarla Goyal for the purpose of carrying out the business of roads, building and drainage contractor ship having its principal place of business at Indore, Madhya Pradesh, India on the terms and conditions contained in the said partnership deed duly registered by the Registrar of Firms Further for re-constitution of the partnership, changes in the business to be carried out, changes in terms and conditions of the deed, the Partnership Deed was subsequently amended on April 1, 1992, March 31, 1996, April 1, 1998, November 1, 2004 respectively. The business of the Partnership Firm was taken over by the company pursuant to the conversion and ‘M/s. Balkrishna Ramkaran Goyal’ was thereafter converted from a Partnership firm to a Private Limited Company under Part IX of the Companies Act, 1956 in the name and Style of ‘B.R.Goyal Infrastructure Private Limited’ under the provisions of Companies Act, 1956 vide certificate of incorporation dated April 1, 2005 issued by Registrar of Companies, Madhya Pradesh and Chhattisgarh.

Subsequently, the company was converted into a Public Limited Company and the name of the company was changed from ‘B.R. Goyal Infrastructure Private Limited’ to ‘B.R.Goyal Infrastructure Limited’ vide fresh Certificate of Incorporation dated May 9, 2018 issued by the Registrar of Companies, Gwalior.

The company is engaged in the construction and development of infrastructure projects such as roads, highways, bridges and buildings since inception. The company carry out EPC services for third parties (majorly for government departments), primarily in the roads & highways, commercial complex, industrial parks, housing projects and HAM (Hybrid Annuity Mode) Projects. The company is also engaged in wind power generation, manufacturing of Ready-Mix Concrete (RMC) and Toll Collection Contract (TCC).

It executes road construction projects as EPC contractors and construction services providers. For the projects that it delivers on an EPC and construction services basis, the scope of its services typically includes design and engineering of the project, procurement of raw materials, project execution at site with overall project management up to the commissioning of these projects. In addition, it also undertakes repair and maintenance of projects in accordance with its contractual arrangements. Its employee resources and fleet of equipment, together with its engineering skills and capabilities, enable it to execute a range of construction projects involving varying degrees of complexity.

Its Promoters and Directors, has been connected with infrastructure and construction industry for decades. They along with its qualified management team of professionals focuses on timely completion of the projects undertaken by the company and acknowledges that projects are critical to the continued growth and success of the company. Under their leadership, the company has expanded its operation considerably over a period of time.

Business area of the company

The company is engaged in the business of Construction Activities and Wind Power Generation.

History and milestones

  • 2005-06: Incorporation of the company in the name and style of ‘B.R.Goyal Infrastructure Private Limited’. 
  • 2018-19: Converted into Public Limited Company vide fresh certificate of incorporation dated May 9, 2018 BRGIPL JV KTIL LLP- Subsidiary of the company. 
  • 2021-22: B. R Goyal Tollways LLP- Subsidiary of its Company BRGIL-LLP: Associate of the company. 
  • 2022-23: BR-DSR Lateri Shamshabad Private Limited- Subsidiary of the company.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...