IndiaOne Finance - Company Dashboard

Governance Classic Home

Madhav Infra Projects LtdCivil ConstructionINE631R01026Standalone₹7.86+0.31 (+4.11%)Jun-26

Valuation

Market Cap₹211.89 Cr

TTM PE8.93x

Forward PE8.80x

PEG0.37

Book Value₹7.89

P/B1.00x

TTM EPS₹0.88

Fwd EPS₹0.89

TTM Revenue₹420.48 Cr

TTM PAT₹23.66 Cr

TTM EBITDA₹51.50 Cr

TTM EBIT₹42.92 Cr

Last Qtr PAT₹4.47 Cr

Last Qtr EBITDA₹11.01 Cr

Last Qtr EBIT₹8.98 Cr

Profitability

ROE11.12%

ROCE13.00%

TTM NPM5.63%

TTM EBITDA %12.25%

Curr OPM7.80%

Last OPM5.03%

Curr NPM—

Last NPM—

Curr EPS₹0.17

Last EPS₹0.39

Balance sheet

Equity₹26.96 Cr

Reserve₹185.87 Cr

Total Debt₹159.97 Cr

D/E0.75x

Interest %99.78%

Curr Interest₹4.46 Cr

Price / range

Close₹7.86

vs 52W High-36.10%

vs 52W Low+18.20%

MA50—

MA200—

Returns

1D+4.11%

1W-2.12%

1M+9.78%

3M-10.99%

6M-1.50%

1Y-32.01%

2Y-60.64%

3Y+26.37%

5Y+97.49%

Diwali-34.28%

Sector peers — Civil Construction

Company	Close	Mkt Cap	TTM P/E	ROE
LT	3885.00	₹5.34L Cr	73.64	6.64%
RVNL	214.29	₹44.68K Cr	53.84	8.43%
KPIL	1445.50	₹24.69K Cr	27.54	11.53%
IRB	18.48	₹22.32K Cr	14.00	5.38%
NBCC	82.40	₹22.25K Cr	29.96	24.52%
ITDCEM	1263.50	₹21.71K Cr	36.53	32.41%
ENGINERSIN	266.35	₹14.97K Cr	22.12	21.53%
TECHNOE	1030.45	₹11.98K Cr	23.28	12.38%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	57.35-32.1%	207.69	51.12	104.32	84.44	447.57
Other Income	1.41	1.68	1.34	1.31	2.80	7.13
Total Income	58.76-32.6%	209.37	52.46	105.62	87.24	454.70
Interest	4.46	0.20	5.80	6.65	6.82	19.07
Expenditure	-52.83+33.0%	-193.92	-48.87	-98.65	-78.80	-420.25
PBDT	0	0	0	0	0	0
EBITDA	11.01-24.8%	16.28	10.17	14.44	14.64	55.11
Depreciation	-2.03	-2.31	-2.12	-2.12	-2.18	-8.72
EBIT	8.98-27.9%	13.97	8.05	12.32	12.46	46.39
PBT	5.92-29.9%	15.45	3.59	6.97	8.44	34.45
Tax	-1.45	-5	-0.63	-1.19	-1.40	-8.32
Equity	0	0	0	0	0	0
OPM	10.33	7.44	7.02	6.68	9.99	8.00
Net Profit	4.47-35.6%	10.45	2.96	5.78	6.94	26.13
NPM	7.80	5.03	5.80	5.54	8.22	6.00
EPS	0.17	0.39	0.11	0.21	0	0.97

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 18-19	FY 17-18	FY 16-17
Revenue	447.57-21.8%	572.21+59.8%	358.03	299.11-2.5%	306.89-8.4%	334.97
Other Income	7.13	5.56	5.07	3.17	12.04	3.38
Total Income	454.70-21.3%	577.77+59.1%	363.09	302.29-5.2%	318.94-5.7%	338.35
Expenditure	-420.25+23.0%	-545.55-59.1%	-342.91	-298.24-4.4%	-285.67+3.2%	-294.97
Interest	-19.07	-24.19	-20.81	-34.91	-35.54	0
PBDT	0	0	0	0	33.27	9.32
EBITDA	55.11-8.0%	59.93+28.2%	46.76	61.54-26.4%	83.56+108.9%	40
Depreciation	-8.72	-9.08	-10.83	-25.76	-26.80	0
EBIT	46.39-8.8%	50.85+41.5%	35.93	35.78-37.0%	56.76+41.9%	40
PBT	34.45+6.9%	32.22+59.7%	20.18	4.05-37.4%	6.47-30.6%	9.32
Tax	-8.32	-5.23	-1.48	-0.78	0.53	-1.66
Equity	0	26.96	0	0	6.41	6.41
OPM (%)	8.00	5.58	6.00	1.00	10.84	2.78
Net Profit	26.13-3.2%	26.99+44.3%	18.70	3.27-53.3%	7-8.7%	7.67
NPM (%)	6.00	4.67	5.00	1.00	2.28	2.29
EPS (Rs)	0.97-3.0%	1+25.0%	0.80	5.10-53.3%	10.92	0
CEPS	0.97	1	0.80	5.10	52.75	11.97

Metric	Dec-25	Jun-25	Mar-25	Dec-24	Sep-24	FY24-25
Revenue	53.70-63.5%	87.54	308.32	147.26	86.77	610.24
Other Income	1.88	2.84	2.16	0.86	2.01	5.94
Total Income	55.58-62.5%	90.38	310.48	148.12	88.79	616.18
Interest	6.90	7.72	7.36	7.82	6.45	27.62
Expenditure	-51.85+64.1%	-81.50	-297.30	-144.48	-83.86	-586.31
PBDT	0	0	0	0	0	0
EBITDA	12.08-20.5%	17.13	22.45	15.19	12.69	66.84
Depreciation	-3.33	-3.37	-4.07	-4.59	-3.33	-15.29
EBIT	8.75-17.5%	13.76	18.38	10.60	9.36	51.55
PBT	3.73+2.5%	8.82	13.17	3.64	4.92	29.87
Tax	-0.60	-1.40	-1.90	-1.07	-0.91	-5.40
Equity	0	0	0	0	0	26.96
OPM	6.72	9.76	4.24	2.46	5.55	4.85
Net Profit	-4.26-269.7%	7.48	11.43	2.51	4.17	24.92
NPM	-7.66	8.28	3.68	1.69	4.69	4.04
EPS	-0.16-260.0%	0.28	0.45	0.10	0.15	0.96

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 23-24
Revenue	610.24+32.6%	460.38
Other Income	5.94	6.13
Total Income	616.18+32.1%	466.51
Expenditure	-586.31-32.7%	-441.75
Interest	-27.62	-23.84
PBDT	0	0
EBITDA	66.84+14.6%	58.31
Depreciation	-15.29	-15.84
EBIT	51.55+21.4%	42.47
PBT	29.87+20.6%	24.76
Tax	-5.40	-2.58
Equity	26.96	0
OPM (%)	4.85	5.31
Net Profit	24.92+14.9%	21.68
NPM (%)	4.04	4.65
EPS (Rs)	0.96+3.2%	0.93
CEPS	0.96	0.93

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

Year	Ratio	Ex-Date
2020	3:1	06 Aug 2020

Split

Year	Ratio	Ex-Date
2020	Rs.10/- to Rs.1/-	27 Apr 2020
2020	Rs.10/- to Rs.1/-	27 Mar 2020

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split