Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:17 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 535693 | NSE: BRAHMINFRA

Brahmaputra Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹65.45Overvalued by 57.50%vs CMP ₹154.00

P/E (6.7) × ROE (11.0%) × BV (₹109.00) × DY (2.00%)

₹189.96Undervalued by 23.35%vs CMP ₹154.00
MoS: +18.9% (Adequate)Confidence: 48/100 (Moderate)Models: 3 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹102.5126%Over (-33.4%)
Graham NumberEarnings₹237.9719%Under (+54.5%)
DCFCash Flow₹507.9913%Under (+229.9%)
Net Asset ValueAssets₹108.288%Over (-29.7%)
EV/EBITDAEnterprise₹111.3811%Over (-27.7%)
Earnings YieldEarnings₹230.908%Under (+49.9%)
ROCE CapitalReturns₹128.428%Over (-16.6%)
Revenue MultipleRevenue₹41.596%Over (-73%)
Consensus (8 models)₹189.96100%Undervalued
Key Drivers: EPS CAGR 56.6% lifts DCF — verify sustainability. | Wide model spread (₹42–₹508) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 56.6%

*Investments are subject to market risks

Investment Snapshot

64
Brahmaputra Infrastructure Ltd scores 64/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health47/100 · Moderate
ROCE 10.8% AverageROE 11.0% AverageD/E 1.36 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 74.1% Stable
Earnings Quality60/100 · Moderate
OPM stable around 20% SteadyWorking capital: -15 days (improving) Efficient
Quarterly Momentum100/100 · Strong
Revenue (4Q): +92% YoY AcceleratingProfit (4Q): +509% YoY StrongOPM: 23.0% (up 9.0% YoY) Margin expansion
Industry Rank65/100 · Strong
P/E 6.7 vs industry 60.1 Cheaper than peersROCE 10.8% vs industry 9.8% Average3Y sales CAGR: 15% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:17 am

Market Cap 448 Cr.
Current Price 154
Intrinsic Value₹189.96
High / Low 179/38.5
Stock P/E6.69
Book Value 109
Dividend Yield0.00 %
ROCE10.8 %
ROE11.0 %
Face Value 10.0
PEG Ratio0.12

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

View Share Price Target for Brahmaputra Infrastructure Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Brahmaputra Infrastructure Ltd 448 Cr. 154 179/38.56.69 1090.00 %10.8 %11.0 % 10.0
Ekansh Concepts Ltd 254 Cr. 168 308/96.4688 33.30.00 %4.41 %1.88 % 10.0
Power & Instrumentation (Gujarat) Ltd 219 Cr. 103 196/90.616.2 65.50.19 %19.8 %14.5 % 10.0
Rudrabhishek Enterprises Ltd 126 Cr. 69.3 238/60.032.0 85.10.00 %14.9 %9.87 % 10.0
BCPL Railway Infrastructure Ltd 113 Cr. 67.6 120/55.411.5 59.11.48 %12.4 %9.00 % 10.0
Industry Average1,557.11 Cr105.1560.1390.100.22%9.84%14.41%8.15

All Competitor Stocks of Brahmaputra Infrastructure Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 564354615354793232103929193
Expenses 42354550384567282872706871
Operating Profit 148911159135431222322
OPM % 25%19%16%18%27%18%16%15%14%30%24%25%23%
Other Income -0000000000000
Interest 10646944449454
Depreciation 1100000000000
Profit before tax 32446591122171717
Tax % -4%-30%14%7%5%14%22%34%43%-2%14%15%12%
Net Profit 32445470022151515
EPS in Rs 1.130.741.221.321.821.552.340.130.117.655.185.055.21

Last Updated: March 3, 2026, 11:38 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:55 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 260277224214247238150142160179220242379
Expenses 219242179171209200129137131142178194281
Operating Profit 4035444438382142936424898
OPM % 15%13%20%20%15%16%14%3%18%20%19%20%26%
Other Income 1-5117716191850150
Interest 45454137354835172023232023
Depreciation 25171513975432211
Profit before tax -28-32011-0001111193274
Tax % -26%-21%-183%26%-18%-55%-221%123%36%5%10%6%
Net Profit -21-25111-01-0711173067
EPS in Rs -7.21-8.750.180.360.36-0.070.42-0.042.453.685.9110.2223.09
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192020-20212022-20232023-20242024-2025
YoY Net Profit Growth (%)-19.05%104.00%0.00%0.00%-100.00%-100.00%57.14%54.55%76.47%
Change in YoY Net Profit Growth (%)0.00%123.05%-104.00%0.00%-100.00%0.00%157.14%-2.60%21.93%

Brahmaputra Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-1%
5 Years:11%
3 Years:16%
TTM:5%
Compounded Profit Growth
10 Years:14%
5 Years:64%
3 Years:67%
TTM:86%
Stock Price CAGR
10 Years:18%
5 Years:48%
3 Years:56%
1 Year:19%
Return on Equity
10 Years:2%
5 Years:7%
3 Years:9%
Last Year:11%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: January 7, 2026, 5:09 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 29292929292929292929292929
Reserves 1209493130131131105129110121227257286
Borrowings 340384401330334327343314252333231186166
Other Liabilities 282219187197180195191150183117230227225
Total Liabilities 771725710686674682668621575600717699706
Fixed Assets 126116756457511051027977139131128
CWIP 3000000000000
Investments 6712679810132216126
Other Assets 636602623617610622555509483502562556573
Total Assets 771725710686674682668621575600717699706

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 444436876161629-828-12741
Cash from Investing Activity + -3-6224-3-211-02421917
Cash from Financing Activity + -3-43-64-75-75-15-27-28-14-22113-45
Net Cash Flow -2-51-3-2-1-0-028612
Free Cash Flow 1397066731616271227-12641
CFO/OP 23%139%102%152%212%41%72%648%-6%79%-297%87%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-300.00-349.00-357.00-286.00-296.00-289.00-322.00-310.00-223.00-297.00-189.00-138.00

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 185129129173117651137367895840
Inventory Days 1,8132,4152,4202,8525,7949,5692,6851,2771,3763,471217
Days Payable 5465234955497371,260170121109766138
Cash Conversion Cycle 1,4532,0212,0542,4755,1748,3741132,5881,2231,3562,763119
Working Capital Days 141249227223154-1642536629150-15
ROCE %4%4%6%7%6%7%6%5%7%8%9%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.05%74.05%74.05%74.05%74.05%74.05%74.05%74.05%74.05%74.05%74.05%74.05%
DIIs 0.42%0.42%0.42%0.42%0.42%0.42%0.42%0.42%0.42%0.42%0.42%0.42%
Public 25.53%25.53%25.54%25.52%25.52%25.52%25.53%25.53%25.52%25.53%25.52%25.53%
No. of Shareholders 2,3532,3302,5664,3725,1198,6439,79810,2199,95310,5708,9527,987

Shareholding Pattern Chart

No. of Shareholders

Brahmaputra Infrastructure Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 10.295.933.700.01-0.04
Diluted EPS (Rs.) 10.295.933.700.01-0.04
Cash EPS (Rs.) 10.816.414.443.521.11
Book Value[Excl.RevalReserv]/Share (Rs.) 98.4786.7951.0556.7554.32
Book Value[Incl.RevalReserv]/Share (Rs.) 98.4786.7951.0556.7554.32
Revenue From Operations / Share (Rs.) 83.4774.5760.5655.1847.45
PBDIT / Share (Rs.) 18.4014.7112.5011.408.71
PBIT / Share (Rs.) 17.8814.1211.7310.307.57
PBT / Share (Rs.) 10.956.453.883.810.16
Net Profit / Share (Rs.) 10.295.823.672.41-0.03
NP After MI And SOA / Share (Rs.) 10.225.823.622.45-0.03
PBDIT Margin (%) 22.0419.7320.6420.6618.35
PBIT Margin (%) 21.4218.9419.3618.6515.94
PBT Margin (%) 13.118.656.406.900.35
Net Profit Margin (%) 12.337.806.054.37-0.06
NP After MI And SOA Margin (%) 12.247.795.984.44-0.07
Return on Networth / Equity (%) 10.386.707.104.31-0.06
Return on Capital Employeed (%) 9.958.4312.9611.089.32
Return On Assets (%) 4.242.391.791.18-0.01
Long Term Debt / Equity (X) 0.250.400.260.230.14
Total Debt / Equity (X) 0.650.901.461.311.36
Asset Turnover Ratio (%) 0.340.330.290.260.21
Current Ratio (X) 1.191.471.071.101.08
Quick Ratio (X) 0.650.680.520.430.38
Inventory Turnover Ratio (X) 1.800.000.000.260.03
Interest Coverage Ratio (X) 2.651.921.601.681.46
Interest Coverage Ratio (Post Tax) (X) 2.481.761.471.311.23
Enterprise Value (Cr.) 267.40441.22306.26305.77262.36
EV / Net Operating Revenue (X) 1.102.011.711.911.91
EV / EBITDA (X) 5.0110.178.319.2410.38
MarketCap / Net Operating Revenue (X) 0.450.970.480.560.35
Price / BV (X) 0.380.830.570.550.30
Price / Net Operating Revenue (X) 0.450.970.480.560.35
EarningsYield 0.260.070.120.070.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Brahmaputra Infrastructure Ltd. is a Public Limited Listed company incorporated on 02/09/1998 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L55204DL1998PLC095933 and registration number is 095933. Currently company belongs to the Industry of Infrastructure - General. Company's Total Operating Revenue is Rs. 242.24 Cr. and Equity Capital is Rs. 29.02 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Infrastructure - GeneralBrahmaputra House, A-7, Mahipalpur, New Delhi Delhi 110037Contact not found
Management
NamePosition Held
Mr. Sanjay Kumar MozikaJoint Managing Director
Mr. Umang PrithaniJoint Managing Director
Mr. Raktim AcharjeeWhole Time Director
Mr. Lalit KumarIndependent Director
Mr. Vikash KeshriIndependent Director
Ms. Anju KumariIndependent Director

FAQ

What is the intrinsic value of Brahmaputra Infrastructure Ltd and is it undervalued?

As of 14 April 2026, Brahmaputra Infrastructure Ltd's intrinsic value is ₹189.96, which is 23.35% higher than the current market price of ₹154.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (11.0 %), book value (₹109), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Brahmaputra Infrastructure Ltd?

Brahmaputra Infrastructure Ltd is trading at ₹154.00 as of 14 April 2026, with a FY2026-2027 high of ₹179 and low of ₹38.5. The stock is currently near its 52-week high. Market cap stands at ₹448 Cr..

How does Brahmaputra Infrastructure Ltd's P/E ratio compare to its industry?

Brahmaputra Infrastructure Ltd has a P/E ratio of 6.69, which is below the industry average of 60.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Brahmaputra Infrastructure Ltd financially healthy?

Key indicators for Brahmaputra Infrastructure Ltd: ROCE of 10.8 % is moderate. Dividend yield is 0.00 %.

Is Brahmaputra Infrastructure Ltd profitable and how is the profit trend?

Brahmaputra Infrastructure Ltd reported a net profit of ₹30 Cr in Mar 2025 on revenue of ₹242 Cr. Compared to ₹7 Cr in Mar 2022, the net profit shows an improving trend.

Does Brahmaputra Infrastructure Ltd pay dividends?

Brahmaputra Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹154.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Brahmaputra Infrastructure Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports