B.R. Goyal Infrastructure Peer Comparison

BSE: 544335

₹190.85

₹6.75 (3.67%)

As on 29-Sep-2026IST

Market cap

₹455 Cr

Revenue (TTM)

₹820 Cr

P/E Ratio

10.1

P/B Ratio

1.7

Div. Yield

0.1 %

Edit

	B.R. Goyal Infrastructure	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Market cap (₹ Cr)	455	23,393	21,330	21,009	20,521
Revenue (₹ Cr)	820	27,380	12,752	10,185	7,686
Net Profit (₹ Cr)	44.92	1,128.57	765.12	601.20	954.14
Net Margin (%)	5.45	4.10	5.86	5.81	12.14
RoE (%)	17.87	14.91	24.04	27.06	4.76
Price to Earnings	10.15	20.58	28.72	34.92	21.51
Price-To-Book	1.66	2.89	6.72	8.27	0.94

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

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

Operating Efficiency Ratios

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