Madhav Infra Projects Ltd (539894) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 539894 | NSE: | Engineering - Construction | Small Cap

Madhav Infra Project Share Price

11.51 -0.14 -1.20%
as on 05-Dec'25 13:42

Madhav Infra Projects Ltd (539894) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 539894 | NSE: | Engineering - Construction | Small Cap

DeciZen - make an informed investing decision on Madhav Infra Project

Based on:

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

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Madhav Infra Projects stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
11.24
Market Cap:
314.1 Cr.
52-wk low:
9.7
52-wk high:
18.7

Is Madhav Infra Projects Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Madhav Infra Project: Login to view analysis.

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.
Madhav Infra Projects 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15%13.2%11.3%9.9%12.1%4.2%10.5%18.8%12.4%17.2%-
Value Creation
Index
0.1-0.1-0.2-0.3-0.1-0.7-0.30.3-0.10.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 306335307299200270387322358572615
Sales YoY Gr.-9.3%-8.4%-2.5%-33%34.6%43.4%-16.7%11.2%59.8%-
Adj EPS 0.40.30.30.10.2-0.50.30.50.711
YoY Gr.--14.3%-13.3%-53.9%50%-361.1%NA82.1%33.3%42.7%-
BVPS (₹) 2.52.93.23.33.533.36.16.97.98.4
Adj Net
Profit
9.17.76.73.14.6-12.17.113.818.326.328
Cash Flow from Ops. 21.258.647.61.7-1389.42426.663.3105-
Debt/CF from Ops. 9.545.3154.8-21.62.88.16.921.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.2%23.4%14%59.8%
Adj EPS 12%40.1%51.3%42.7%
BVPS13.7%17.7%33.5%14.5%
Share Price - 14.5% 28.6% -19%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.87.15.32.33.3-8.95.49.110.413.212.8
Op. Profit
Mgn %
12.722.118.520.722.212.512.914.413.110.510.1
Net Profit
Mgn %
32.32.212.3-4.51.84.35.14.64.6
Debt to
Equity
221.91.921.91.61.10.70.60.4
Working Cap
Days
118141217274462327229292259188113
Cash Conv.
Cycle
-25626721721397886661349

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Madhav Infra Projects Ltd.

Standalone Consolidated
TTM EPS (₹) 1 1.3
TTM Sales (₹ Cr.) 615 650
BVPS (₹.) 8.4 8.6
Reserves (₹ Cr.) 199 206
P/BV 1.39 1.35
PE 11.24 9.03
From the Market
52 Week Low / High (₹) 9.72 / 18.70
All Time Low / High (₹) 3.55 / 23.90
Market Cap (₹ Cr.) 314
Equity (₹ Cr.) 27
Face Value (₹) 1
Industry PE 29.6

Management X-Ray of Madhav Infra Project:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Madhav Infra Project - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Madhav Infra Project

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales306335307299200270387322358572
Operating Expenses 267261250238156236337276311512
Manufacturing Costs35113725739122141679476
Material Costs1981101441479089171188201417
Employee Cost 151922211817171189
Other Costs 192013139889711
Operating Profit 39745762443450464760
Operating Profit Margin (%) 12.7%22.1%18.5%20.6%22.2%12.5%12.9%14.4%13.1%10.5%
Other Income 2312329322956
Interest 18333635343227222124
Depreciation 934272623201511119
Exceptional Items 0000000000
Profit Before Tax 14106416-1510422032
Tax 52-1112-331015
Profit After Tax 98735-127321927
PAT Margin (%) 3.0%2.3%2.3%1.1%2.3%-4.5%1.9%10.0%5.2%4.7%
Adjusted EPS (₹)0.40.30.30.10.2-0.50.31.20.71.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 99120133136141129123165186213
Share Capital 41515858587764272727
Reserves 57697579835259138159186
Minority Interest0000000000
Debt184198218225262222169158105103
Long Term Debt1521681861781831691401189267
Short Term Debt33303248805230401336
Trade Payables5191918552459494114137
Others Liabilities 407279963498825846147
Total Liabilities 373481520543489493469476451600

Fixed Assets

Gross Block188217252294277285171190193190
Accumulated Depreciation2534851101081289096104106
Net Fixed Assets 16318316718416915881948984
CWIP 00250000733
Investments 87728244404548423232
Inventories85981928367103789598
Trade Receivables5360681098193951499778
Cash Equivalents 44464138244145354092
Others Assets 176157769289977094213
Total Assets 373481520543489493469476451600

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2159482-1389242763105
PBT 9106416-1510422032
Adjustment 3064595854494052729
Changes in Working Capital -15-12-14-54-8248-18-272455
Tax Paid -3-4-4-6-17-87-8-11
Cash Flow From Investing Activity -162-52-37303-850155-51
Capex -129-54-36-18-8-960-5-2-4
Net Investments -35-1-4458-14-14233-27
Others 23323154-34-20
Cash Flow From Financing Activity 147-9-10-283-73-80-35-74-27
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1181718-837-41-30-21-26-25
Interest Paid -18-33-36-35-34-32-27-22-21-24
Dividend Paid 0000000000
Others 4778160-0-249-2722
Net Cash Flow 6-314-79-77-527

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.3911.178.933.925.26-14.399.1225.6410.6513.53
ROCE (%)1513.2311.349.8812.144.1710.5118.7912.3617.23
Asset Turnover Ratio0.980.780.650.60.410.580.90.780.891.24
PAT to CFO Conversion(x)2.337.386.860.67-2.6N/A3.430.843.323.89
Working Capital Days
Receivable Days3662721011651127912010949
Inventory Days343779981529772897754
Payable Days123236231218278198148183189110

Madhav Infra Projects Ltd Stock News

Madhav Infra Projects Ltd FAQs

The current trading price of Madhav Infra Project on 05-Dec-2025 13:42 is ₹11.51.
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 04-Dec-2025 the market cap of Madhav Infra Project stood at ₹314.1.
The latest P/E ratio of Madhav Infra Project as of 04-Dec-2025 is 11.24.
The latest P/B ratio of Madhav Infra Project as of 04-Dec-2025 is 1.39.
The 52-week high of Madhav Infra Project is ₹18.70 and the 52-week low is ₹9.72.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Madhav Infra Project is ₹615.3 ( Cr.) .

About Madhav Infra Projects Ltd

Madhav Infra Project Private Limited was incorporated in the year 2010, has established itself as Other, Service Provider of Real Estate. Madhav Infra Project Private Limited is operates under Madhav Group which focused on Energy, Highways, Urban Infrastructure and Real Estate industries. Each vertical of the Group has a springboard of sound professional management and an enthusiastic workforce, to deliver challenging and rigorous assignments, in any part of the country, thereby carving an impressive track record with exceptional quality and speed. The company also engaged in the business of Civil Construction Contract. 

Business area of the company

The company is engaged in development, construction as well as operation & maintenance of Infrastructure Projects. The Company undertakes infrastructure developments projects directly or indirectly through Special Purpose Vehicle (SPVs), in terms of the concessional agreements. The company also engaged in the business of Power Generation Business i.e. solar & Hydro.


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.

×