Madhav Infra Projects (MADHAVIPL)₹6.87−1.01%Civil Construction
In the Sep 2026 quarter (consolidated), Madhav Infra Projects reported sales of ₹134 Cr, up 24.8% from Sep 2025, and net profit of ₹3.68 Cr, down 70.5% year on year. For the year to Mar 2026, sales were ₹503 Cr and net profit ₹27.01 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 87.91 | 151 | 68.01 | 86.95 | 148 | 309 | 87.79 | 107 | 53.79 | 255 | 88.53 | 134 |
| Expenses | 71.58 | 142 | 51.44 | 74.13 | 132 | 286 | 70.48 | 90.67 | 49.03 | 233 | 73.02 | 123 |
| Operating Profit | 16.23 | 9.19 | 16.54 | 12.70 | 15.14 | 22.44 | 17.09 | 16.28 | 4.68 | 20.78 | 15.46 | 10.75 |
| OPM % | 18.6% | 6.1% | 24.4% | 14.7% | 10.4% | 7.3% | 19.6% | 15.3% | 8.8% | 8.3% | 17.6% | 8.1% |
| Other Income | 0.80 | 1.67 | 0.90 | 2.17 | 0.87 | 2.39 | 2.98 | 8.41 | 1.87 | 2.38 | 1.77 | 2.01 |
| Interest | 5.99 | 5.21 | 6.00 | 6.46 | 7.83 | 7.37 | 7.73 | 7.56 | 6.91 | 3.14 | 5.67 | 4.49 |
| Depreciation | 3.97 | 4.29 | 3.30 | 3.32 | 4.58 | 4.06 | 3.36 | 3.32 | 3.32 | 3.49 | 3.21 | 3.38 |
| Profit before tax | 7.02 | 1.35 | 8.13 | 5.08 | 3.57 | 13.39 | 8.97 | 13.77 | −3.65 | 16.49 | 8.31 | 4.86 |
| Tax % | 21.7% | −99.2% | 17.8% | 17.9% | 30.0% | 14.7% | 16.7% | 9.8% | 16.5% | 30.4% | 24.9% | 24.1% |
| Net Profit | 4.61 | 2.77 | 6.79 | 4.19 | 2.50 | 11.42 | 7.49 | 12.47 | −4.25 | 11.51 | 6.24 | 3.68 |
| EPS (Rs) | 0.12 | 0.09 | 0.24 | 0.14 | 0.09 | 0.44 | 0.27 | 0.46 | −0.15 | 0.42 | 0.22 | 0.14 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 259 | 400 | 386 | 327 | 204 | 275 | 461 | 514 | 461 | 611 | 503 | 531 |
| Expenses | 178 | 279 | 280 | 254 | 158 | 239 | 409 | 455 | 402 | 543 | 436 | 478 |
| Operating Profit | 79.98 | 120 | 106 | 72.07 | 44.99 | 35.01 | 51.04 | 58.01 | 58.01 | 67.01 | 65.99 | 51.67 |
| OPM % | 31.1% | 30.1% | 27.1% | 22.1% | 22.1% | 13.1% | 11.1% | 11.1% | 13.1% | 11.1% | 13.1% | 9.7% |
| Other Income | 1.99 | 3.99 | 13.99 | 2.99 | 28.97 | 3.01 | 3.01 | 28.99 | 5.99 | 5.99 | 8.01 | 8.03 |
| Interest | 40.03 | 53.99 | 58.99 | 38.99 | 33.99 | 32.02 | 27.99 | 24.98 | 24.01 | 28.01 | 24.99 | 20.21 |
| Depreciation | 28.90 | 54.86 | 51.81 | 29.90 | 23.92 | 20.93 | 15.94 | 12.97 | 15.96 | 14.96 | 13.96 | 13.40 |
| Profit before tax | 14.98 | 13.97 | 7.99 | 5.99 | 15.97 | −14.99 | 8.98 | 47.89 | 24.98 | 29.97 | 35.95 | 26.01 |
| Tax % | 33.1% | 23.1% | −1.0% | 20.0% | 74.1% | −20.0% | 29.0% | 24.1% | 10.1% | 18.0% | 24.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.29 | 0.29 | −0.05 | −0.08 | 0.26 | 18.94 | 0.15 | 0.95 | 2.91 | — |
| Net Profit | 9.99 | 10.99 | 7.99 | 5.01 | 3.01 | −12.99 | 5.99 | 35.98 | 23.01 | 24.99 | 27.01 | 17.18 |
| EPS (Rs) | 0.37 | 0.41 | 0.29 | 0.19 | 0.14 | −0.48 | 0.23 | 1.25 | 0.79 | 0.91 | 1.00 | 0.63 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.01 | 6.02 | 6.02 | 6.02 | 6.01 | 6.01 | 26.06 | 26.09 | 27.07 | 27.06 | 27.10 | 27.10 |
| Reserves | 48.93 | 59.09 | 73.15 | 68.08 | 70.07 | 84.01 | 52.95 | 72.11 | 140 | 162 | 186 | 213 |
| Borrowings | 150 | 417 | 481 | 523 | 345 | 336 | 304 | 256 | 207 | 153 | 161 | 166 |
| Other Liabilities | 151 | 76.37 | 127 | 145 | 148 | 70.35 | 125 | 141 | 201 | 160 | 275 | 202 |
| Total Liabilities | 357 | 559 | 686 | 743 | 570 | 496 | 507 | 494 | 575 | 502 | 649 | 608 |
| Fixed Assets | 69.19 | 394 | 401 | 386 | 209 | 176 | 186 | 96.30 | 132 | 127 | 121 | 150 |
| CWIP | 0.00 | 0.00 | 3.01 | 25.05 | 0.00 | 0.00 | 0.00 | 0.00 | 7.02 | 3.01 | 3.01 | 0.00 |
| Investments | 97.61 | 23.91 | 29.89 | 30.89 | 30.89 | 37.84 | 31.86 | 29.88 | 30.88 | 20.93 | 20.93 | 20.91 |
| Other Assets | 190 | 141 | 253 | 301 | 330 | 283 | 291 | 367 | 405 | 350 | 503 | 438 |
| Inventories | 47.78 | 8.97 | 58.73 | 81.70 | 91.69 | 83.70 | 67.78 | 104 | 94.66 | 95.62 | 97.57 | 71.66 |
| Trade receivables | 7.03 | 50.18 | 58.16 | 69.22 | 110 | 83.25 | 85.24 | 113 | 165 | 99.26 | 89.25 | 109 |
| Cash & equivalents | 47.02 | 58.07 | 56.05 | 69.11 | 42.08 | 24.01 | 43.04 | 47.04 | 56.02 | 51.04 | 97.10 | 86.16 |
| Total Assets | 357 | 559 | 686 | 743 | 570 | 496 | 507 | 494 | 575 | 502 | 649 | 608 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 4.01 | 102 | 79.15 | 101 | 29.03 | 2.01 | 100 | −8.01 | 73.04 | 65.05 | 75.12 | 32.04 |
| Cash from investing activity | −30.89 | −276 | −78.77 | −65.81 | 155 | 0.99 | −41.86 | 65.80 | −17.95 | −3.98 | −24.93 | −30.91 |
| Cash from financing activity | 35.08 | 187 | −2.01 | −21.06 | −213 | −20.05 | −73.26 | −64.20 | −33.10 | −79.24 | −27.09 | −20.05 |
| Net cash flow | 8.01 | 11.02 | −2.01 | 13.03 | −27.08 | −18.04 | −14.04 | −6.02 | 22.06 | −17.05 | 23.04 | −19.04 |
| Capex | 35.48 | 352 | 63.87 | 69.38 | 0.00 | 7.96 | 26.15 | 1.02 | 66.83 | 7.96 | 9.98 | 6.24 |
| Free cash flow | −31.98 | −251 | 13.98 | 30.99 | 236 | −5.99 | 73.92 | 52.01 | 34.98 | 56.99 | 66.91 | 31.98 |
| CFO / OP % | 28.0% | 129.9% | 68.9% | 100.0% | 47.0% | −1.0% | 269.0% | 2.0% | 118.9% | 127.0% | 127.0% | 63.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 9 | 70 | 53 | 65 | 123 | 149 | 113 | 90 | 117 | 78 | 53 | 79 |
| Inventory days | 102 | 17 | 190 | 200 | 218 | 339 | 273 | 222 | 167 | 163 | 85 | 101 |
| Days payable | 183 | 94 | 295 | 228 | 204 | 211 | 187 | 202 | 279 | 222 | 130 | 123 |
| Cash conversion cycle | −71 | −6 | −51 | 37 | 138 | 277 | 199 | 109 | 5 | 20 | 9 | 58 |
| Working capital days | −29 | −74 | −13 | −18 | 51 | 132 | 88 | 108 | 54 | 76 | 20 | 48 |
| ROCE % | — | 15.0% | 12.9% | 11.0% | 9.0% | 12.0% | 4.0% | 10.0% | 12.9% | 13.0% | 16.0% | 15.0% |
For the Sep 2026 quarter, Madhav Infra Projects reported sales of ₹134 Cr, up 24.8% year on year and net profit of ₹3.68 Cr, down 70.5% year on year. The operating margin was 8.1%.
Madhav Infra Projects' sales for the year to Mar 2026 were ₹503 Cr; over the last twelve months they were ₹531 Cr.
Net profit for the year to Mar 2026 was ₹27.01 Cr, and ₹17.18 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.63.
Madhav Infra Projects reported borrowings of ₹166 Cr at Mar 2026, against cash and equivalents of ₹86.16 Cr.
Cash from operations was ₹32.04 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹31.98 Cr.