Maruti Infra Peer Comparison

BSE: 531540

₹9.95

₹-0.05 (-0.50%)

As on 22-Sep-2026IST

Market cap

₹93 Cr

Revenue (TTM)

₹45 Cr

P/E Ratio

85

P/B Ratio

3.2

Div. Yield

0 %

Edit

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	93	23,891	22,127	21,716	22,655
Revenue (₹ Cr)	45	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	1.10	1,128.57	765.12	954.14	601.20
Net Margin (%)	2.42	4.10	5.86	12.14	5.81
RoE (%)	3.85	14.91	24.04	4.76	27.06
Price to Earnings	84.96	21.02	29.79	22.76	37.66
Price-To-Book	3.21	2.95	6.97	0.99	8.92

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	56.49	27,143.06	12,888.61	7,648.15	10,060.58
Total Income	56.61	27,247.93	13,414.63	7,853.98	10,243.41
Total Expenditure	53.21	24,710.68	12,334.87	3,665.52	9,044.89
EBITDA	3.28	2,432.38	553.74	3,982.63	1,015.69
Depreciation	0.17	510.12	13.07	1,142.04	165.89
EBIT	3.11	1,922.26	540.67	2,840.59	849.80
Interest	1.57	693.06	155.80	1,755.95	215.01
Other Income	0.13	104.87	526.02	205.83	182.83
Exceptional Items	--	36.58	80.16	-42.65	--
Profit before Tax	1.67	1,370.65	991.32	1,247.82	817.62
Provision for Tax	0.48	340.02	248.87	397.46	219.89
Profit after Tax	1.19	1,030.63	742.45	850.36	597.73

Liabilities (₹ Cr)

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	28.88	7,776.55	3,017.26	20,948.78	2,399.59
Minority Interest	--	-43.95	198.23	--	--
Non-Current Liabilities	1.47	1,126.26	-102.73	29,269.84	417.73
Current Liabilities	37.85	18,581.86	12,938.93	3,849.72	4,561.87
Total Liabilities	68.20	27,701.73	16,273.78	54,068.33	7,430.53

Assets (₹ Cr)

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	1.91	4,195.03	825.22	49,316.51	1,693.98
Current Assets	66.29	22,942.21	15,226.44	4,751.82	5,685.21
Total Assets	68.20	27,701.73	16,273.78	54,068.33	7,430.53
Total Debt*	19.51	3,306.96	0.00	18,024.88	963.12
Net Current Assets	28.44	4,360.35	2,287.51	902.10	1,123.34
Contingent Liabilities	--	255.42	3,557.02	183.82	875.25

Cashflow (₹ Cr)

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	3.10	1,534.38	439.46	2,098.03	499.78
Cash Flow from Investing Activities	0.08	-0.32	250.06	-909.58	-148.99
Cash from Financing Activities	-2.81	-1,636.40	-200.81	-2,701.67	-242.51
Net Cash Inflow / Outflow	0.37	-102.34	488.71	-1,513.23	108.28

Ratios

Profitability Ratios

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	6.89	18.95	41.74	7.72	33.53
ROE (%)	4.22	14.42	27.02	4.17	28.24
ROA (%)	1.75	3.91	5.10	1.57	8.84
EBIT Margin (%)	6.03	9.35	8.38	54.76	11.91
Net Margin (%)	2.11	3.78	5.53	10.83	5.84
Cash Profit Margin (%)	2.41	5.68	5.86	26.05	7.59

Growth Ratios

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	11.34	21.63	7.01	0.46	8.81
EBIT Growth (%)	-10.94	21.18	5.22	4.00	27.68
Net Profit Growth (%)	-38.12	81.68	33.19	-86.88	60.34
EPS Growth (%)	-38.11	77.57	33.06	-73.76	60.34
Book Value Growth (%)	4.31	19.39	21.71	5.66	30.88

Valuation Ratios

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	97.88	17.36	29.06	15.70	14.68
Price / Book Value	4.05	2.32	6.94	0.64	3.66
Dividend Yield (%)	0.00	1.04	1.29	1.18	0.59
EV/EBITDA	39.57	7.70	13.35	7.04	7.33
Market Cap (₹ Cr)	116.81	18,060.99	20,927.24	13,352.14	8,771.82

Solvency Ratios

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.68	0.43	0.00	0.86	0.40
Short term debt to equity ratio	0.61	0.23	--	0.03	0.34
Current Ratio	1.75	1.23	1.18	1.23	1.25
Quick Ratio	0.85	1.14	1.08	1.14	1.08
Interest Coverage	2.06	2.98	7.36	1.71	4.80

Operating Efficiency Ratios

	Maruti Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	47.73	30.96	39.51	2.03	12.87
Asset Turnover	0.83	1.03	0.88	0.14	1.49
Receivable days	161.83	109.07	115.45	11.60	41.44
Inventory Days	234.08	21.55	30.70	16.84	25.30
Payable days	198.11	266.90	8,294.50	211.24	230.34
Cash Conversion Cycle	197.80	-136.28	-8,148.35	-182.80	-163.60

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.