A B Infrabuild Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 24, 2025, 10:05 pm

Market Cap	534 Cr.
Current Price	83.8
High / Low	109/41.8
Stock P/E
Book Value	13.4
Dividend Yield	0.00 %
ROCE	22.3 %
ROE	20.0 %
Face Value	10.0
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for A B Infrabuild Ltd

Competitors of A B Infrabuild Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Modern Engineering and Projects Ltd	46.5 Cr.	30.1	87.3/22.5		32.5	0.00 %	98.7 %	%	10.0
Modis Navnirman Ltd	509 Cr.	260	311/220	60.6	50.0	0.00 %	13.9 %	11.4 %	10.0
Modulex Construction Technologies Ltd	178 Cr.	25.7	35.7/9.28	31.7	42.6	0.00 %	1.85 %	2.57 %	10.0
MPDL Ltd	37.0 Cr.	50.0	92.7/35.0		136	0.00 %	3.39 %	6.29 %	10.0
IITL Projects Ltd	27.4 Cr.	55.0	78.1/34.4	915	70.7	0.00 %	%	%	10.0
Industry Average	14,991.40 Cr	233.34		53.13	121.96	0.15%	23.89%	27.22%	21.31

All Competitor Stocks of A B Infrabuild Ltd

Quarterly Result

Metric	Sep 2022	Mar 2023	Sep 2023	Dec 2023	Jun 2024	Sep 2024	Dec 2024
Sales	43.49	79.60	53.88	52.22	14.15	47.23	75.04
Expenses	41.51	68.88	46.76	46.00	10.93	39.78	65.22
Operating Profit	1.98	10.72	7.12	6.22	3.22	7.45	9.82
OPM %	4.55%	13.47%	13.21%	11.91%	22.76%	15.77%	13.09%
Other Income	1.75	1.02	0.16	-0.19	0.18	0.43	0.20
Interest	2.20	2.25	1.22	1.29	1.49	1.50	1.55
Depreciation	0.35	0.39	0.59	1.20	1.24	1.31	1.42
Profit before tax	1.18	9.10	5.47	3.54	0.67	5.07	7.05
Tax %	37.29%	25.05%	25.41%	22.03%	19.40%	29.59%	25.25%
Net Profit	0.73	6.81	4.08	2.76	0.54	3.58	5.27
EPS in Rs	0.51	4.76	0.82	0.56	0.11	0.72	0.99

Last Updated: March 3, 2025, 5:48 pm

Below is a detailed analysis of the quarterly data for A B Infrabuild Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 75.04 Cr.. The value appears strong and on an upward trend. It has increased from 47.23 Cr. (Sep 2024) to 75.04 Cr., marking an increase of 27.81 Cr..
For Expenses, as of Dec 2024, the value is 65.22 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 39.78 Cr. (Sep 2024) to 65.22 Cr., marking an increase of 25.44 Cr..
For Operating Profit, as of Dec 2024, the value is 9.82 Cr.. The value appears strong and on an upward trend. It has increased from 7.45 Cr. (Sep 2024) to 9.82 Cr., marking an increase of 2.37 Cr..
For OPM %, as of Dec 2024, the value is 13.09%. The value appears to be declining and may need further review. It has decreased from 15.77% (Sep 2024) to 13.09%, marking a decrease of 2.68%.
For Other Income, as of Dec 2024, the value is 0.20 Cr.. The value appears to be declining and may need further review. It has decreased from 0.43 Cr. (Sep 2024) to 0.20 Cr., marking a decrease of 0.23 Cr..
For Interest, as of Dec 2024, the value is 1.55 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.50 Cr. (Sep 2024) to 1.55 Cr., marking an increase of 0.05 Cr..
For Depreciation, as of Dec 2024, the value is 1.42 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.31 Cr. (Sep 2024) to 1.42 Cr., marking an increase of 0.11 Cr..
For Profit before tax, as of Dec 2024, the value is 7.05 Cr.. The value appears strong and on an upward trend. It has increased from 5.07 Cr. (Sep 2024) to 7.05 Cr., marking an increase of 1.98 Cr..
For Tax %, as of Dec 2024, the value is 25.25%. The value appears to be improving (decreasing) as expected. It has decreased from 29.59% (Sep 2024) to 25.25%, marking a decrease of 4.34%.
For Net Profit, as of Dec 2024, the value is 5.27 Cr.. The value appears strong and on an upward trend. It has increased from 3.58 Cr. (Sep 2024) to 5.27 Cr., marking an increase of 1.69 Cr..
For EPS in Rs, as of Dec 2024, the value is 0.99. The value appears strong and on an upward trend. It has increased from 0.72 (Sep 2024) to 0.99, marking an increase of 0.27.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:26 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Sales	86	82	85	71	70	59	55	64	62	64	122	184
Expenses	78	75	77	64	64	51	47	56	58	59	109	160
Operating Profit	8	7	9	7	6	9	8	7	4	5	13	24
OPM %	9%	9%	10%	10%	9%	15%	14%	12%	6%	8%	10%	13%
Other Income	0	1	1	1	0	1	1	-0	-3	1	3	0
Interest	4	5	6	6	5	3	4	3	4	4	4	5
Depreciation	1	1	2	1	1	1	1	0	0	1	1	3
Profit before tax	3	2	1	0	0	5	4	4	-3	1	10	16
Tax %	32%	38%	34%	35%	65%	36%	34%	27%	-25%	23%	27%	27%
Net Profit	2	1	1	0	0	3	3	3	-2	1	8	11
EPS in Rs	7.46	3.43	2.79	1.18	0.57	10.79	2.98	1.82	-1.56	0.60	5.27	2.30
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-50.00%	0.00%	-100.00%	0.00%	0.00%	-166.67%	150.00%	700.00%	37.50%
Change in YoY Net Profit Growth (%)	0.00%	50.00%	-100.00%	100.00%	0.00%	-166.67%	316.67%	550.00%	-662.50%

A B Infrabuild Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	8%
5 Years:	27%
3 Years:	44%
TTM:	50%

Compounded Profit Growth
10 Years:	28%
5 Years:	33%
3 Years:	97%
TTM:	95%

Stock Price CAGR
10 Years:	%
5 Years:	61%
3 Years:	108%
1 Year:	88%

Return on Equity
10 Years:	14%
5 Years:	14%
3 Years:	16%
Last Year:	20%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 4:06 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	2	2	2	2	2	2	8	13	13	13	13	44	44
Reserves	3	4	5	5	6	9	6	16	14	15	23	37	41
Borrowings	24	39	41	34	35	27	25	23	25	30	32	41	30
Other Liabilities	19	25	25	21	32	44	42	60	62	45	58	34	76
Total Liabilities	48	71	73	63	75	82	81	112	113	103	125	157	191
Fixed Assets	8	7	6	4	4	4	2	1	1	2	3	36	36
CWIP	0	0	0	0	0	0	0	0	1	0	2	1	2
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	41	63	67	58	71	78	79	111	112	101	120	119	154
Total Assets	48	71	73	63	75	82	81	112	113	103	125	157	191

Below is a detailed analysis of the balance sheet data for A B Infrabuild Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹44.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 44.00 Cr..
For Reserves, as of Sep 2024, the value is ₹41.00 Cr.. The value appears strong and on an upward trend. It has increased from 37.00 Cr. (Mar 2024) to ₹41.00 Cr., marking an increase of 4.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹30.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 41.00 Cr. (Mar 2024) to ₹30.00 Cr., marking a decrease of 11.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹76.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 34.00 Cr. (Mar 2024) to ₹76.00 Cr., marking an increase of 42.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹191.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 157.00 Cr. (Mar 2024) to ₹191.00 Cr., marking an increase of 34.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹36.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 36.00 Cr..
For CWIP, as of Sep 2024, the value is ₹2.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Mar 2024) to ₹2.00 Cr., marking an increase of 1.00 Cr..
For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹154.00 Cr.. The value appears strong and on an upward trend. It has increased from 119.00 Cr. (Mar 2024) to ₹154.00 Cr., marking an increase of 35.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹191.00 Cr.. The value appears strong and on an upward trend. It has increased from 157.00 Cr. (Mar 2024) to ₹191.00 Cr., marking an increase of 34.00 Cr..

Notably, the Reserves (41.00 Cr.) exceed the Borrowings (30.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-0	-8	3	11	4	3	1	-9	0	1	15	10
Cash from Investing Activity +	-0	0	0	0	-0	3	1	-0	1	-1	-13	-39
Cash from Financing Activity +	-0	10	-5	-13	-3	-6	-3	8	-2	1	-3	38
Net Cash Flow	-0	2	-1	-2	0	-0	-1	-1	-1	0	-1	8

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-16.00	-32.00	-32.00	-27.00	-29.00	-18.00	-17.00	-16.00	-21.00	-25.00	-19.00	-17.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	39	86	102	91	120	120	105	220	213	155	97	42
Inventory Days	98	159	141	157	232	397	430	322	340	315	188	127
Days Payable	98	144	133	147	231	310	225	288	276	203	146	44
Cash Conversion Cycle	39	100	110	101	122	207	310	253	277	267	139	124
Working Capital Days	26	91	103	100	123	111	159	218	258	278	155	139
ROCE %	28%	18%	16%	14%	13%	20%	21%	16%	8%	8%	20%	22%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Jun 2023	Sep 2023	Mar 2024	Sep 2024	Oct 2024
Promoters	59.19%	59.19%	59.19%	59.19%	59.19%	59.29%	59.35%	36.82%	36.82%	36.82%	36.82%	32.73%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%
Public	40.80%	40.81%	40.80%	40.80%	40.80%	40.71%	40.65%	63.18%	63.18%	63.18%	63.18%	67.26%
No. of Shareholders	180	174	154	125	117	136	137	187	187	231	1,125	1,157

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	2.58	5.95	0.68	-1.76	1.98
Diluted EPS (Rs.)	2.96	5.95	0.68	-1.76	1.98
Cash EPS (Rs.)	3.37	6.54	1.33	-1.55	2.32
Book Value[Excl.RevalReserv]/Share (Rs.)	18.44	27.88	21.93	21.19	22.95
Book Value[Incl.RevalReserv]/Share (Rs.)	18.44	27.88	21.93	21.19	22.95
Revenue From Operations / Share (Rs.)	41.57	97.15	50.76	48.77	50.22
PBDIT / Share (Rs.)	5.58	10.57	4.28	3.52	6.06
PBIT / Share (Rs.)	4.79	9.98	3.64	3.31	5.79
PBT / Share (Rs.)	3.52	8.10	0.88	-2.36	2.82
Net Profit / Share (Rs.)	2.58	5.95	0.68	-1.76	2.05
PBDIT Margin (%)	13.43	10.87	8.43	7.20	12.07
PBIT Margin (%)	11.53	10.27	7.16	6.78	11.53
PBT Margin (%)	8.48	8.34	1.74	-4.83	5.61
Net Profit Margin (%)	6.21	6.12	1.34	-3.60	4.08
Return on Networth / Equity (%)	14.00	21.34	3.11	-8.30	8.94
Return on Capital Employeed (%)	21.41	28.98	13.48	15.07	25.05
Return On Assets (%)	7.28	6.01	0.83	-1.96	2.32
Long Term Debt / Equity (X)	0.21	0.23	0.23	0.03	0.00
Total Debt / Equity (X)	0.47	0.87	1.05	0.91	0.79
Asset Turnover Ratio (%)	1.30	1.08	0.59	0.54	0.65
Current Ratio (X)	2.01	1.38	1.41	1.26	1.22
Quick Ratio (X)	1.14	0.73	0.74	0.67	0.66
Interest Coverage Ratio (X)	4.74	3.01	1.38	1.26	2.50
Interest Coverage Ratio (Post Tax) (X)	3.27	2.23	1.10	1.40	2.07
Enterprise Value (Cr.)	320.69	61.12	39.78	31.26	31.34
EV / Net Operating Revenue (X)	1.74	0.49	0.61	0.50	0.49
EV / EBITDA (X)	12.99	4.56	7.33	7.02	4.08
MarketCap / Net Operating Revenue (X)	1.59	0.26	0.19	0.14	0.18
Price / BV (X)	3.58	0.90	0.46	0.32	0.39
Price / Net Operating Revenue (X)	1.59	0.26	0.19	0.14	0.18
EarningsYield	0.03	0.23	0.06	-0.25	0.22

After reviewing the key financial ratios for A B Infrabuild Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 2.58. This value is below the healthy minimum of 5. It has decreased from 5.95 (Mar 23) to 2.58, marking a decrease of 3.37.
For Diluted EPS (Rs.), as of Mar 24, the value is 2.96. This value is below the healthy minimum of 5. It has decreased from 5.95 (Mar 23) to 2.96, marking a decrease of 2.99.
For Cash EPS (Rs.), as of Mar 24, the value is 3.37. This value is within the healthy range. It has decreased from 6.54 (Mar 23) to 3.37, marking a decrease of 3.17.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 18.44. It has decreased from 27.88 (Mar 23) to 18.44, marking a decrease of 9.44.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 18.44. It has decreased from 27.88 (Mar 23) to 18.44, marking a decrease of 9.44.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 41.57. It has decreased from 97.15 (Mar 23) to 41.57, marking a decrease of 55.58.
For PBDIT / Share (Rs.), as of Mar 24, the value is 5.58. This value is within the healthy range. It has decreased from 10.57 (Mar 23) to 5.58, marking a decrease of 4.99.
For PBIT / Share (Rs.), as of Mar 24, the value is 4.79. This value is within the healthy range. It has decreased from 9.98 (Mar 23) to 4.79, marking a decrease of 5.19.
For PBT / Share (Rs.), as of Mar 24, the value is 3.52. This value is within the healthy range. It has decreased from 8.10 (Mar 23) to 3.52, marking a decrease of 4.58.
For Net Profit / Share (Rs.), as of Mar 24, the value is 2.58. This value is within the healthy range. It has decreased from 5.95 (Mar 23) to 2.58, marking a decrease of 3.37.
For PBDIT Margin (%), as of Mar 24, the value is 13.43. This value is within the healthy range. It has increased from 10.87 (Mar 23) to 13.43, marking an increase of 2.56.
For PBIT Margin (%), as of Mar 24, the value is 11.53. This value is within the healthy range. It has increased from 10.27 (Mar 23) to 11.53, marking an increase of 1.26.
For PBT Margin (%), as of Mar 24, the value is 8.48. This value is below the healthy minimum of 10. It has increased from 8.34 (Mar 23) to 8.48, marking an increase of 0.14.
For Net Profit Margin (%), as of Mar 24, the value is 6.21. This value is within the healthy range. It has increased from 6.12 (Mar 23) to 6.21, marking an increase of 0.09.
For Return on Networth / Equity (%), as of Mar 24, the value is 14.00. This value is below the healthy minimum of 15. It has decreased from 21.34 (Mar 23) to 14.00, marking a decrease of 7.34.
For Return on Capital Employeed (%), as of Mar 24, the value is 21.41. This value is within the healthy range. It has decreased from 28.98 (Mar 23) to 21.41, marking a decrease of 7.57.
For Return On Assets (%), as of Mar 24, the value is 7.28. This value is within the healthy range. It has increased from 6.01 (Mar 23) to 7.28, marking an increase of 1.27.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.21. This value is within the healthy range. It has decreased from 0.23 (Mar 23) to 0.21, marking a decrease of 0.02.
For Total Debt / Equity (X), as of Mar 24, the value is 0.47. This value is within the healthy range. It has decreased from 0.87 (Mar 23) to 0.47, marking a decrease of 0.40.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.30. It has increased from 1.08 (Mar 23) to 1.30, marking an increase of 0.22.
For Current Ratio (X), as of Mar 24, the value is 2.01. This value is within the healthy range. It has increased from 1.38 (Mar 23) to 2.01, marking an increase of 0.63.
For Quick Ratio (X), as of Mar 24, the value is 1.14. This value is within the healthy range. It has increased from 0.73 (Mar 23) to 1.14, marking an increase of 0.41.
For Interest Coverage Ratio (X), as of Mar 24, the value is 4.74. This value is within the healthy range. It has increased from 3.01 (Mar 23) to 4.74, marking an increase of 1.73.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 3.27. This value is within the healthy range. It has increased from 2.23 (Mar 23) to 3.27, marking an increase of 1.04.
For Enterprise Value (Cr.), as of Mar 24, the value is 320.69. It has increased from 61.12 (Mar 23) to 320.69, marking an increase of 259.57.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.74. This value is within the healthy range. It has increased from 0.49 (Mar 23) to 1.74, marking an increase of 1.25.
For EV / EBITDA (X), as of Mar 24, the value is 12.99. This value is within the healthy range. It has increased from 4.56 (Mar 23) to 12.99, marking an increase of 8.43.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.59. This value is within the healthy range. It has increased from 0.26 (Mar 23) to 1.59, marking an increase of 1.33.
For Price / BV (X), as of Mar 24, the value is 3.58. This value exceeds the healthy maximum of 3. It has increased from 0.90 (Mar 23) to 3.58, marking an increase of 2.68.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.59. This value is within the healthy range. It has increased from 0.26 (Mar 23) to 1.59, marking an increase of 1.33.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.23 (Mar 23) to 0.03, marking a decrease of 0.20.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of A B Infrabuild Ltd as of April 25, 2025 is: 32.80

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of April 25, 2025, A B Infrabuild Ltd is Overvalued by 60.86% compared to the current share price 83.80

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of A B Infrabuild Ltd as of April 25, 2025 is: 34.37

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of April 25, 2025, A B Infrabuild Ltd is Overvalued by 58.99% compared to the current share price 83.80

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 4.79%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 17.00%, which is a positive sign. The company has shown consistent growth in sales (83.67 cr) and profit (3.58 cr) over the years.	The stock has a high average Working Capital Days of 146.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 170.75, which may not be favorable. The company has higher borrowings (31.23) compared to reserves (14.15), which may suggest financial risk.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in A B Infrabuild Ltd:
1. Net Profit Margin: 6.21%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 21.41% (Industry Average ROCE: 23.89%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 14% (Industry Average ROE: 27.22%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 3.27
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.14
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0 (Industry average Stock P/E: 53.13)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.47
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

AB Infrabuild Ltd. is a Public Limited Listed company incorporated on 06/03/2011 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45202MH2011PLC214834 and registration number is 214834. Currently Company is involved in the business activities of Construction and maintenance of railways and rail-bridges. Company's Total Operating Revenue is Rs. 183.81 Cr. and Equity Capital is Rs. 44.22 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Construction, Contracting & Engineering	No. 104, Shubhangan CHS Ltd, Mumbai Maharashtra 400062	cs@abinfrabuild.com http://www.abinfrabuild.com

Management
Name	Position Held
Mr. Amit Bholanath Mishra	Managing Director
Mr. Mukesh Pandey	Director
Mr. Bharat Kumar Punmaji Parmar	Whole Time Director
Mr. Shreeprakash Deonarayan Singh	Director
Mrs. Vanita Vinodbhai Bhuva	Independent Director
Mr. Udayan Anantrao Chindarkar	Independent Director
Ms. Archana Pandey	Independent Director

FAQ

What is the intrinsic value of A B Infrabuild Ltd?

A B Infrabuild Ltd's intrinsic value (as of 25 April 2025) is ₹32.80 — 60.86% lower the current market price of 83.80, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 534 Cr. market cap, FY2025-2026 high/low of ₹109/41.8, reserves of 41 Cr, and liabilities of 191 Cr.

What is the Market Cap of A B Infrabuild Ltd?

The Market Cap of A B Infrabuild Ltd is 534 Cr..

What is the current Stock Price of A B Infrabuild Ltd as on 25 April 2025?

The current stock price of A B Infrabuild Ltd as on 25 April 2025 is 83.8.

What is the High / Low of A B Infrabuild Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of A B Infrabuild Ltd stocks is ₹109/41.8.

What is the Stock P/E of A B Infrabuild Ltd?

The Stock P/E of A B Infrabuild Ltd is .

What is the Book Value of A B Infrabuild Ltd?

The Book Value of A B Infrabuild Ltd is 13.4.

What is the Dividend Yield of A B Infrabuild Ltd?

The Dividend Yield of A B Infrabuild Ltd is 0.00 %.

What is the ROCE of A B Infrabuild Ltd?

The ROCE of A B Infrabuild Ltd is 22.3 %.

What is the ROE of A B Infrabuild Ltd?

The ROE of A B Infrabuild Ltd is 20.0 %.

What is the Face Value of A B Infrabuild Ltd?

The Face Value of A B Infrabuild Ltd is 10.0.