B.R. Goyal Infrastructure Peer Comparison

BSE: 544335

₹186.00

₹-6.40 (-3.33%)

As on 01-Sep-2026IST

Market cap

₹443 Cr

Revenue (TTM)

₹820 Cr

P/E Ratio

9.9

P/B Ratio

1.6

Div. Yield

0.1 %

Edit

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	443	24,080	22,991	23,311	21,404
Revenue (₹ Cr)	820	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	44.92	1,128.57	765.12	954.14	601.20
Net Margin (%)	5.45	4.10	5.86	12.14	5.81
RoE (%)	17.87	14.91	24.04	4.76	27.06
Price to Earnings	9.89	21.19	30.95	24.43	35.58
Price-To-Book	1.62	2.98	7.24	1.07	8.43

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	820.32	27,143.06	12,888.61	7,648.15	10,060.58
Total Income	824.75	27,247.93	13,414.63	7,853.98	10,243.41
Total Expenditure	743.36	24,710.68	12,334.87	3,665.52	9,044.89
EBITDA	76.96	2,432.38	553.74	3,982.63	1,015.69
Depreciation	7.74	510.12	13.07	1,142.04	165.89
EBIT	69.22	1,922.26	540.67	2,840.59	849.80
Interest	10.89	693.06	155.80	1,755.95	215.01
Other Income	4.42	104.87	526.02	205.83	182.83
Exceptional Items	--	36.58	80.16	-42.65	--
Profit before Tax	62.75	1,370.65	991.32	1,247.82	817.62
Provision for Tax	17.83	340.02	248.87	397.46	219.89
Profit after Tax	44.92	1,030.63	742.45	850.36	597.73

Liabilities (₹ Cr)

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	273.75	7,776.55	3,017.26	20,948.78	2,399.59
Minority Interest	0.27	-43.95	198.23	--	--
Non-Current Liabilities	91.26	1,126.26	-102.73	29,269.84	417.73
Current Liabilities	92.88	18,581.86	12,938.93	3,849.72	4,561.87
Total Liabilities	458.17	27,701.73	16,273.78	54,068.33	7,430.53

Assets (₹ Cr)

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	151.39	4,195.03	825.22	49,316.51	1,693.98
Current Assets	306.78	22,942.21	15,226.44	4,751.82	5,685.21
Total Assets	458.17	27,701.73	16,273.78	54,068.33	7,430.53
Total Debt*	76.41	3,306.96	0.00	18,024.88	963.12
Net Current Assets	213.90	4,360.35	2,287.51	902.10	1,123.34
Contingent Liabilities	133.68	255.42	3,557.02	183.82	875.25

Cashflow (₹ Cr)

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	1.94	1,534.38	439.46	2,098.03	499.78
Cash Flow from Investing Activities	-35.21	-0.32	250.06	-909.58	-148.99
Cash from Financing Activities	-2.25	-1,636.40	-200.81	-2,701.67	-242.51
Net Cash Inflow / Outflow	-35.52	-102.34	488.71	-1,513.23	108.28

Ratios

Profitability Ratios

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	22.69	18.95	41.74	7.72	33.53
ROE (%)	17.87	14.42	27.02	4.17	28.24
ROA (%)	10.81	3.91	5.10	1.57	8.84
EBIT Margin (%)	9.92	9.35	8.38	54.76	11.91
Net Margin (%)	5.45	3.78	5.53	10.83	5.84
Cash Profit Margin (%)	6.42	5.68	5.86	26.05	7.59

Growth Ratios

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	60.91	21.63	7.01	0.46	8.81
EBIT Growth (%)	69.27	21.18	5.22	4.00	27.68
Net Profit Growth (%)	77.73	81.68	33.19	-86.88	60.34
EPS Growth (%)	78.00	77.57	33.06	-73.76	60.34
Book Value Growth (%)	19.58	19.39	21.71	5.66	30.88

Valuation Ratios

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	5.87	17.36	29.06	15.70	14.68
Price / Book Value	0.96	2.32	6.94	0.64	3.66
Dividend Yield (%)	0.23	1.04	1.29	1.18	0.59
EV/EBITDA	3.80	7.70	13.35	7.04	7.33
Market Cap (₹ Cr)	263.24	18,060.99	20,927.24	13,352.14	8,771.82

Solvency Ratios

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.28	0.43	0.00	0.86	0.40
Short term debt to equity ratio	0.11	0.23	--	0.03	0.34
Current Ratio	3.30	1.23	1.18	1.23	1.25
Quick Ratio	1.69	1.14	1.08	1.14	1.08
Interest Coverage	6.76	2.98	7.36	1.71	4.80

Operating Efficiency Ratios

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	6.18	30.96	39.51	2.03	12.87
Asset Turnover	1.97	1.03	0.88	0.14	1.49
Receivable days	19.69	109.07	115.45	11.60	41.44
Inventory Days	55.16	21.55	30.70	16.84	25.30
Payable days	242.16	266.90	8,294.50	211.24	230.34
Cash Conversion Cycle	-167.31	-136.28	-8,148.35	-182.80	-163.60