COMPOSITE RISK SCORE
43
MODERATE
VAL:4/25 · FIN:10/25 · GRO:11/25 · TECH:18/25
📖 P/B RATIO
6.7x
Price to Book
🏛 MARKET CAP
₹63,843Cr
Large Cap
📊 ROE
13.4%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Rail Vikas Nigam Limited
💼 BUSINESS MODEL
Rail Vikas Nigam Limited, together with its subsidiaries, engages in rail infrastructure works in India and internationally.. The company undertakes rail project development and implementation, as well as provides financial resources mobilization services.. It also executes various railway projects, including new lines, doubling, gauge conversion, railway electrification, workshops, bridge work, mega and monumental bridges, metro and metropolitan transport projects, new lines, hilly railway projects, construction of cable stayed bridges, institutional buildings, track renewal, training institutes, railway and other safety works, traffic facilities, and road over bridges, etc.. In addition, the company engages in civil engineering; equipment and engine; installation of solar energy systems, and electricity transmission and control apparatus; installation and maintenance of underwater telecommunications and power cables; contracting of electrical fittings, ports and marine construction, dams, and tunnels; business planning and implementation; consulting; construction of rail links, subways, irrigation systems, canals, water main storage towers, transmission lines, and feeder bays; installation, maintenance, and repair of solar energy collectors; and operation and maintenance of railway facilities.. Operates in Engineering & Construction within the Industrials sector. Workforce of 329 employees.
🏰 MOAT & COMPETITION
Large-cap (₹63,843 Cr) — established player with meaningful market presence. Key competitors: Dilip Buildcon, Engineers India, Central Mine Pla, Larsen & Toubro.
🚀 CATALYSTS
Company's median sales growth is 27.1% of last 10 years Rail Vikas Nigam Ltd (BOM:542649) Q3 2026 Earnings Call Highlights: Strong Order Book and ... (GuruFocus.com) Rail Vikas Nigam Ltd (BOM:542649) Q2 2026 Earnings Call Highlights: Strong Order Book and New ... (GuruFocus.com)
⚖️ ASYMMETRY CHECK
Analyst target range: ₹183 — ₹334 (mean ₹240, 3 analysts). Unfavorable asymmetry — limited upside +9% vs downside -40% (0.2x).P/E of 55.5x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: None (3 analysts). Latest quarter earnings change: +4% YoY — relatively flat.
✅ PROS
Company has been maintaining a healthy dividend payout of 29.8% Company's median sales growth is 27.1% of last 10 years
❌ CONS
The company has delivered a poor sales growth of 6.52% over past five years. Earnings include an other income of Rs.1,019 Cr. Promoter holding has decreased over last 3 years: -5.36%
P/E at 55x
P/B at 6.7x
Analyst target: ₹240 (-21.5%)
1Y return: -14.3%
ROE: 13.4%
Profit margin: 5.7%
Revenue growth: 2.6%
Debt/Equity: 52%
Revenue growth: 2.6%
Earnings growth: 4.0%
Beta: 1.00
Sector: Industrials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
217.4
171.8
126.2
80.6
35.0
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 189.0
Mar 2016: 148.6
Mar 2017: 143.8
Mar 2018: 112.2
Mar 2019: 92.8
Mar 2020: 84.4
Mar 2021: 64.3
Mar 2022: 57.6
Mar 2023: 47.5
Mar 2024: 41.2
Mar 2025: 49.8
TTM: 55.7
55.7
P/B Ratio at current CMP
24.0
19.4
14.8
10.3
5.7
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2015: 20.9
Mar 2016: 18.7
Mar 2017: 17.9
Mar 2018: 16.3
Mar 2019: 14.5
Mar 2020: 12.5
Mar 2021: 11.3
Mar 2022: 10.1
Mar 2023: 8.8
Mar 2024: 7.3
Mar 2025: 6.7
Sep 2025: 6.7
6.7
Market Cap to Sales at current MCap
23.3
18.1
12.9
7.7
2.5
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 20.3
Mar 2016: 14.1
Mar 2017: 10.8
Mar 2018: 8.4
Mar 2019: 6.3
Mar 2020: 4.4
Mar 2021: 4.1
Mar 2022: 3.3
Mar 2023: 3.1
Mar 2024: 2.9
Mar 2025: 3.2
TTM: 3.2
3.2
Earnings Per Share (₹)
8.6
6.8
5.0
3.2
1.4
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 1.6
Mar 2016: 2.1
Mar 2017: 2.1
Mar 2018: 2.7
Mar 2019: 3.3
Mar 2020: 3.6
Mar 2021: 4.8
Mar 2022: 5.3
Mar 2023: 6.4
Mar 2024: 7.4
Mar 2025: 6.2
TTM: 5.5
5.5
💎 Valuation & Financial Metrics
P/E RATIO
55.5x
Trailing twelve months
P/B RATIO
6.7x
Price to Book value
PROFIT MARGIN
5.7%
Net profit margin
OPM
4.5%
Operating profit margin
PEG RATIO
11.14
Price/Earnings to Growth
EV/EBITDA
72.0x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.88%
Annual yield
GROSS MARGIN
7.1%
Gross profit margin
INDUSTRY AVERAGES — CIVIL CONSTRUCTION
P/E 21.7x (above avg)
P/B 5.0x (sector fair)
ROCE 22.5% (below avg)
ROE 20% (sector good)
OPM 20% (sector good)
Div Yield 0.72%
D/E <30 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
N/A —
N/A —
N/A
N/A
Q3 FY25
₹4,567 Cr —
₹311 Cr —
N/A
12.4%
Q4 FY25
₹6,427 Cr +40.7%
₹459 Cr +47.4%
N/A
10.5%
Q1 FY26
₹3,909 Cr -39.2%
₹135 Cr -70.7%
N/A
7.4%
Q2 FY26
₹5,123 Cr +31.1%
₹230 Cr +71.2%
N/A
8.8%
Q3 FY26
₹4,684 Cr -8.6%
₹323 Cr +40.2%
N/A
11.3%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹19,382 Cr —
₹1,110 Cr —
₹4,793 Cr —
FY23
₹20,282 Cr +4.6%
₹1,342 Cr +20.9%
₹-4,064 Cr -184.8%
FY24
₹21,879 Cr +7.9%
₹1,551 Cr +15.6%
₹2,956 Cr +172.7%
FY25
₹19,923 Cr -8.9%
₹1,281 Cr -17.4%
₹1,878 Cr -36.5%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Rail Vikas Nigam Limited Makes Its Money
Quarterly
Annual
Revenue
₹4.7K Cr
Cost of Revenue
₹4.4K Cr
Gross Profit
₹330 Cr
Op. Expenses
₹118 Cr
Operating Inc.
₹212 Cr
Tax
₹91 Cr
Interest
₹105 Cr
Other
₹252 Cr
Net Income
₹323 Cr
(6.9% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹5.1K Cr
Cost of Revenue
₹4.8K Cr
Gross Profit
₹356 Cr
Op. Expenses
₹148 Cr
Operating Inc.
₹208 Cr
Tax
₹112 Cr
Interest
₹100 Cr
Other
₹210 Cr
Net Income
₹230 Cr
(4.5% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹3.9K Cr
Cost of Revenue
₹3.7K Cr
Gross Profit
₹213 Cr
Op. Expenses
₹169 Cr
Operating Inc.
₹44 Cr
Tax
₹39 Cr
Interest
₹108 Cr
Other
₹228 Cr
Net Income
₹135 Cr
(3.4% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹6.4K Cr
Cost of Revenue
₹5.9K Cr
Gross Profit
₹534 Cr
Op. Expenses
₹110 Cr
Operating Inc.
₹424 Cr
Tax
₹87 Cr
Interest
₹117 Cr
Other
₹767 Cr
Net Income
₹459 Cr
(7.1% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹19.9K Cr
Cost of Revenue
₹18.4K Cr
Gross Profit
₹1.5K Cr
SG&A
₹42 Cr
Operating Inc.
₹1.1K Cr
Tax
₹369 Cr
Interest
₹540 Cr
Net Income
₹1.3K Cr
(6.4% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹21.9K Cr
Cost of Revenue
₹20.2K Cr
Gross Profit
₹1.7K Cr
SG&A
₹32 Cr
Operating Inc.
₹1.4K Cr
Tax
₹479 Cr
Interest
₹568 Cr
Net Income
₹1.6K Cr
(7.1% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹20.3K Cr
Cost of Revenue
₹18.7K Cr
Gross Profit
₹1.6K Cr
SG&A
₹31 Cr
Operating Inc.
₹1.2K Cr
Tax
₹378 Cr
Interest
₹581 Cr
Net Income
₹1.3K Cr
(6.6% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹19.4K Cr
Cost of Revenue
₹17.9K Cr
Gross Profit
₹1.5K Cr
SG&A
₹22 Cr
Operating Inc.
₹1.2K Cr
Tax
₹319 Cr
Interest
₹564 Cr
Net Income
₹1.1K Cr
(5.7% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of Rail Vikas Nigam Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹19.8K Cr
Cash & Equiv.: ₹1.1K Cr (5.6%)
Receivables: ₹1.5K Cr (7.7%)
Other Current: ₹8.9K Cr (44.9%)
PP&E: ₹865 Cr (4.4%)
Other Non-Curr.: ₹7.4K Cr (37.3%)
Liab. + Equity
₹19.8K Cr
Current Liab.: ₹5.4K Cr (27.6%)
Long-Term Debt: ₹4.3K Cr (21.9%)
Other Liab.: ₹429 Cr (2.2%)
Equity: ₹9.6K Cr (48.4%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹20.5K Cr
Cash & Equiv.: ₹3.1K Cr (15.3%)
Receivables: ₹1.5K Cr (7.3%)
Other Current: ₹7.1K Cr (34.4%)
PP&E: ₹885 Cr (4.3%)
Other Non-Curr.: ₹7.9K Cr (38.7%)
Liab. + Equity
₹20.5K Cr
Current Liab.: ₹5.7K Cr (27.6%)
Long-Term Debt: ₹4.9K Cr (23.9%)
Equity: ₹9.6K Cr (46.7%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹20.4K Cr
Cash & Equiv.: ₹2.2K Cr (10.6%)
Receivables: ₹1.4K Cr (6.9%)
Inventory: ₹65 Cr (0.3%)
Other Current: ₹8.2K Cr (40.2%)
PP&E: ₹437 Cr (2.1%)
Other Non-Curr.: ₹8.1K Cr (39.9%)
Liab. + Equity
₹20.4K Cr
Current Liab.: ₹6.6K Cr (32.6%)
Long-Term Debt: ₹4.9K Cr (24.0%)
Equity: ₹8.8K Cr (43.1%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹20.5K Cr
Cash & Equiv.: ₹3.1K Cr (15.3%)
Receivables: ₹1.5K Cr (7.3%)
Other Current: ₹7.1K Cr (34.4%)
PP&E: ₹885 Cr (4.3%)
Other Non-Curr.: ₹7.9K Cr (38.7%)
Liab. + Equity
₹20.5K Cr
Current Liab.: ₹5.7K Cr (27.6%)
Long-Term Debt: ₹4.9K Cr (23.9%)
Equity: ₹9.6K Cr (46.7%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹19.6K Cr
Cash & Equiv.: ₹1.1K Cr (5.6%)
Receivables: ₹1.1K Cr (5.4%)
Inventory: ₹65 Cr (0.3%)
Other Current: ₹7.5K Cr (38.3%)
PP&E: ₹931 Cr (4.8%)
Other Non-Curr.: ₹8.9K Cr (45.5%)
Liab. + Equity
₹19.6K Cr
Current Liab.: ₹4.6K Cr (23.3%)
Long-Term Debt: ₹5.5K Cr (28.2%)
Other Liab.: ₹771 Cr (3.9%)
Equity: ₹8.7K Cr (44.6%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹18.3K Cr
Cash & Equiv.: ₹837 Cr (4.6%)
Receivables: ₹969 Cr (5.3%)
Inventory: ₹59 Cr (0.3%)
Other Current: ₹7.2K Cr (39.1%)
PP&E: ₹597 Cr (3.3%)
Other Non-Curr.: ₹8.7K Cr (47.4%)
Liab. + Equity
₹18.3K Cr
Current Liab.: ₹4.4K Cr (24.2%)
Long-Term Debt: ₹6.0K Cr (32.9%)
Other Liab.: ₹625 Cr (3.4%)
Equity: ₹7.2K Cr (39.5%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹20.1K Cr
Cash & Equiv.: ₹4.6K Cr (22.9%)
Receivables: ₹938 Cr (4.7%)
Inventory: ₹50 Cr (0.2%)
Other Current: ₹9.2K Cr (45.6%)
PP&E: ₹564 Cr (2.8%)
Other Non-Curr.: ₹4.7K Cr (23.6%)
Liab. + Equity
₹20.1K Cr
Current Liab.: ₹7.1K Cr (35.4%)
Long-Term Debt: ₹6.3K Cr (31.5%)
Equity: ₹6.3K Cr (31.5%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
💸 Looking into Rail Vikas Nigam Limited's Cash Flow
Annual
Operating CF
₹1.9K Cr
Capital Exp.
₹432 Cr
Free Cash Flow
₹1.4K Cr
Dividends
₹440 Cr
Retained / Other
₹1.0K Cr
FY2025 · All values in ₹ Crores
Operating CF
₹3.0K Cr
Capital Exp.
₹340 Cr
Free Cash Flow
₹2.6K Cr
Dividends
₹444 Cr
Retained / Other
₹2.2K Cr
FY2024 · All values in ₹ Crores
Operating CF
₹4.8K Cr
Capital Exp.
₹116 Cr
Free Cash Flow
₹4.7K Cr
Dividends
₹421 Cr
Debt Repaid
₹214 Cr
Retained / Other
₹4.0K Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 5,572 4,914 4,689 6,714 4,074 4,855 4,567 6,427 3,909 5,123 4,684
YOY Sales Growth % 20.06% 0.11% -6.44% 17.38% -26.88% -1.21% -2.60% -4.28% -4.05% 5.52% 2.56%
Expenses + 5,222 4,616 4,440 6,258 3,892 4,599 4,328 5,994 3,856 4,906 4,464
Employee Cost % 0.84% 0.94% 1.08% 0.68% 1.15% 0.93% 1.11% 0.70% 1.28% 1.03% 1.08%
Operating Profit 349 298 249 456 182 256 239 433 53 217 221
OPM % 6% 6% 5% 7% 4% 5% 5% 7% 1% 4% 5%
Other Income + 289 320 358 323 264 281 326 239 238 234 308
Other income normal 289 320 358 323 264 281 326 239 238 234 308
Interest 146 133 139 150 137 141 145 117 108 100 105
Depreciation 6 6 5 4 7 7 7 9 9 9 9
Profit before tax 487 480 463 625 302 389 413 546 173 342 415
Tax % 30% 18% 22% 23% 26% 26% 25% 16% 23% 33% 22%
Net Profit + 343 394 359 478 224 287 312 459 134 231 324
Minority share -0 -0 0 0 0 -0 -0 0 0 -0 -1
Profit excl Excep 343 394 359 478 224 287 312 459 134 231 324
Profit for PE 343 394 359 479 224 287 311 459 135 230 323
Profit for EPS 343 394 359 479 224 287 311 459 135 230 323
YOY Profit Growth % 15% 3% -6% 33% -35% -27% -13% -4% -40% -20% 4%
EPS in Rs 1.64 1.89 1.72 2.30 1.07 1.38 1.49 2.20 0.65 1.10 1.55
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 7,597 10,069 14,531 15,404 19,382 20,282 21,879 19,923 20,143
Sales Growth % 28.44% 32.53% 44.31% 6.01% 25.82% 4.64% 7.87% -8.94%
Expenses + 7,215 9,538 13,757 14,524 18,199 19,035 20,525 18,798 19,220
Manufacturing Cost % 93% 93% 92% 92% 92% 92% 92% 92%
Employee Cost % 2% 2% 1% 1% 1% 1% 1% 1%
Other Cost % 1% 1% 1% 1% 0% 1% 1% 1%
Operating Profit 382 531 773 880 1,183 1,246 1,354 1,125 923
OPM % 5% 5% 5% 6% 6% 6% 6% 6% 5%
Other Income + 331 366 246 808 831 1,077 1,266 1,095 1,019
Exceptional items 6 12 0 0 0 0 0 0
Other income normal 325 354 246 808 831 1,077 1,266 1,095
Interest 45 52 41 458 564 581 568 540 430
Depreciation 5 6 20 23 21 22 21 31 36
Profit before tax 664 839 958 1,207 1,430 1,719 2,030 1,650 1,477
Tax % 14% 18% 21% 18% 22% 22% 24% 22%
Net Profit + 570 688 757 992 1,110 1,342 1,551 1,282 1,148
Profit from Associates 0 0 0 0 0 0 0 0
Minority share 0 0 0 0 0 0 -0 -0
Exceptional items AT 5 10 0 0 0 0 0 0
Profit excl Excep 564 678 757 992 1,110 1,342 1,551 1,282
Profit for PE 564 678 757 992 1,110 1,342 1,551 1,281
Profit for EPS 570 688 757 992 1,110 1,342 1,551 1,281
Profit Growth % 41% 20% 12% 31% 12% 21% 16% -17%
EPS in Rs 2.73 3.30 3.63 4.76 5.32 6.44 7.44 6.15 5.50
Dividend Payout % 29% 27% 31% 33% 34% 33% 28% 28%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 2,085 2,085 2,085 2,085 2,085 2,085 2,085 2,085 2,085
Reserves 1,839 2,311 3,034 3,551 4,240 5,161 6,637 7,486 7,473
Borrowings + 2,259 3,024 4,257 5,931 6,643 6,441 6,033 5,419 4,981
Long term Borrowings 2,259 3,024 4,257 5,672 6,315 6,031 5,516 4,890 4,321
Short term Borrowings 0 0 0 230 280 377 472 500 638
Lease Liabilities 0 0 0 29 48 33 45 30 22
Other Borrowings 0 0 0 0 0 0 0 0
Other Liabilities + 2,101 4,669 3,019 2,654 7,097 4,656 4,822 5,492 5,212
Non controlling int 0 0 0 0 0 0 0 0 0
Trade Payables 68 168 699 272 223 621 238 380 347
Advance from Customers 70 490 0 0 0 0 0 0
Other liability items 1,962 4,011 2,319 2,383 6,874 4,036 4,584 5,112 4,864
Total Liabilities 8,284 12,089 12,395 14,221 20,066 18,344 19,577 20,482 19,751
Fixed Assets + 249 279 305 292 380 355 367 1,027 1,003
Land 235.48 235.48 292.01 235.48 235.48 235.48 235.48 235.48
Building 16.31 17.02 17.02 87.23 167.22 173.20 212.97 678.89
Plant Machinery 0.00 0.00 0.00 0.00 7.84 15.64 14.86 110.98
Equipments 8.72 10.49 12.60 14.59 15.77 16.37 17.05 15.85
Computers 0.00 0.00 0.00 23.87 25.20 26.39 27.49 24.41
Furniture n fittings 9.53 11.88 14.20 16.02 16.62 17.07 18.13 14.82
Vehicles 0.00 0.00 0.00 0.00 0.00 0.00 2.53 3.18
Wind turbines 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Intangible Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.80
Other fixed assets 15.05 46.19 48.44 29.81 36.18 36.19 36.38 177.18
Gross Block 285.09 321.06 384.27 407.00 504.31 520.34 564.89 1,260.79
Accumulated Depreciation 36.22 41.83 78.98 114.85 124.81 165.59 198.28 233.75
CWIP 21 11 25 53 1 1 94 0 5
Investments 1,231 1,586 1,588 1,730 1,810 1,904 2,381 2,559 2,640
Other Assets + 6,783 10,212 10,476 12,145 17,875 16,084 16,735 16,895 16,103
Inventories 2 4 9 23 50 59 65 0 0
Cash Equivalents 1,403 944 982 2,047 6,824 1,853 3,113 3,886 1,888
Loans n Advances 13 9 29 5 6 17 8 79 4,571
Other asset items 4,652 8,617 8,621 9,090 10,057 13,186 12,484 11,444 8,115
Total Assets 8,284 12,089 12,395 14,221 20,066 18,344 19,577 20,482 19,751
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 571 -363 -695 -962 419 4,793 -4,064 2,956 1,878
Profit from operations 331 391 543 852 899 1,732 1,277 1,378 1,211
Receivables 202 -656 75 -197 -145 42 -32 -97 -419
Inventory 14,058 764 -3 -5 -14 -44 -9 -6 65
Payables 19 -41 72 522 -428 -48 397 -382 141
Operating Deposits 0 0 0 0 0 178 218 -8 -81
Other WC items -13,763 -712 -1,224 -1,988 258 3,233 -5,526 2,532 1,427
Working capital changes 516 -645 -1,081 -1,667 -329 3,361 -4,953 2,038 1,132
Direct taxes -276 -109 -158 -146 -151 -299 -388 -461 -465
Cash from Investing Activity + -25 36 320 124 312 -1,431 1,355 -1,402 1,629
Fixed assets purchased -178 -91 -26 -21 -143 -116 -61 -340 -432
Fixed assets sold 0 0 0 0 0 0 0 15 0
Capital WIP -7 0 0 0 0 0 0 0 0
Investments purchased -10 0 0 0 0 0 0 0 0
Interest received 159 167 204 212 211 245 217 314 884
Dividends received 6 10 18 21 18 10 0 0 0
Investment in group cos 0 -44 -270 -40 -91 -59 -14 -396 -73
Other investing items 5 -6 395 -47 318 -1,512 1,213 -993 1,250
Cash from Financing Activity + -668 -581 319 827 416 -189 -1,048 -1,287 -1,484
Proceeds from borrowings 37 92 1,046 1,408 1,430 700 0 0 0
Repayment of borrowings -182 -219 -241 -263 -271 -230 -280 -377 -472
Interest paid fin -214 -254 -268 -272 -245 -217 -312 -446 -554
Dividends paid -309 -201 -218 -23 -475 -421 -433 -444 -440
Financial liabilities 0 0 0 -23 -23 -21 -23 -20 -18
Net Cash Flow -123 -908 -56 -11 1,148 3,173 -3,757 267 2,023
Free Cash Flow 385 -454 -721 -983 277 4,678 -4,125 2,630 1,447
CFO/OP 372% -66% -101% -105% 65% 430% -295% 252% 208%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 30 34 23 21 23 18 17 18 27
Inventory Days
Days Payable
Cash Conversion Cycle 30 34 23 21 23 18 17 18 27
Working Capital Days 21 70 99 122 129 15 49 34 39
ROCE % 9% 12% 13% 12% 16% 16% 17% 18% 15%
🏭 Industry Peers — Civil Construction
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Dilip Buildcon ★ ₹471 11.7 ₹7,645 14.8% +349.1% 54 2 Engineers India ₹252 18.3 ₹14,192 25.0% +219.3% 54 3 Central Mine Pla ₹186 21.7 ₹13,270 38.1% -32.2% 52 4 Larsen & Toubro ₹4,105 33.1 ₹564,649 14.5% +29.4% 44 5 Cemindia Project ₹685 25.1 ₹11,763 27.6% +27.4% 42 6 NCC ₹166 14.0 ₹10,447 21.7% -24.9% 41 7 Afcons Infrastr. ₹330 20.5 ₹12,120 22.5% -0.2% 39 8 NBCC ₹94 38.3 ₹25,445 33.2% -2.8% 39 9 Rail Vikas ₹306 55.7 ₹63,854 14.7% +3.7% 11
★ Dilip Buildcon ranks higher on combined P/E, ROCE, and growth metrics in Civil Construction
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 72.84% 72.84% 72.84% 72.84% 72.84% 72.84% FIIs 5.10% 5.07% 4.89% 4.66% 4.97% 4.86% DIIs 6.16% 6.21% 6.38% 6.39% 6.37% 6.42% Government 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% Public 15.89% 15.87% 15.89% 16.08% 15.79% 15.87% No. of Shareholders 23,17,903 23,71,568 22,90,745 22,79,946 22,07,488 21,90,491
🟢 CATALYSTS
🏆 Positive Revenue Growth: Revenue growing at 2.6% YoY.
💹 Sector Opportunity: Industrials / Engineering & Construction — positioned in growth sector.
🔴 RISKS
📜 Elevated P/E (55.5x): Above sector expensive threshold of 50x.
💰 Below Analyst Target: CMP above mean target — limited upside consensus.
🔓 Market Risk: Broader market correction or sentiment shift could impact stock.
🕸 Factor Analysis · Radar
Momentum 6/10: 1M +22.7%, 6M -7.7%, RSI 61, MACD bullish, Below 200DMA
Sentiment 3/10: Analyst upside -21.5%, Rec: none
Value 2/10: P/E 55.5, P/B 6.7, PEG 11.14, EV/EBITDA 72.0
Quality 5/10: Margin 5.7%, D/E 52
Low Volatility 5/10: Beta 1.00, Ann. vol 38%
Momentum
6
Sentiment
3
Value
2
Quality
5
Low Vol
5
Momentum 6/10 1M +22.7%, 6M -7.7%, RSI 61, MACD bullish, Below 200DMA
Sentiment 3/10 Analyst upside -21.5%, Rec: none
Value 2/10 P/E 55.5, P/B 6.7, PEG 11.14, EV/EBITDA 72.0
Quality 5/10 Margin 5.7%, D/E 52
Low Volatility 5/10 Beta 1.00, Ann. vol 38%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Benefit from potential re-rating Fundamentals provide base support; P/E 55x vs sector median 22x is a risk
HOLD Retain existing position; wait for better entry; FII stake falling (-0.11%) Miss further upside if momentum continues; 1M return of +22.7% shows momentum
SELL Lock in -14.3% 1Y return; redeploy into Dilip Buildcon at lower P/E Avoid further drawdown; P/E compression risk at 55x
REASONS TO BUY
Limited strong buy signals at current levels
REASONS TO SELL / AVOID
P/E of 55.5x is 2.6x the sector median of 22x
FII stake falling (-0.11%) — institutional exit signal
Dilip Buildcon offers lower P/E (11.7) with ROCE of 14.8% in the same sector
Trading above analyst target — consensus sees -21.5% downside
Rail Vikas Nigam Limited trades at ₹306.20 with a composite risk score of 43/100.
The stock scores 4/25 on valuation, 10/25 on financial health, 11/25 on growth, and 18/25 on technicals.
The company is currently profitable with moderate return on equity.
The stock is trading near or above analyst consensus targets.
Revenue growth is at 2.6%.
Within Civil Construction , Dilip Buildcon (P/E 11.7, ROCE 14.8%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Neutral for Industrials — wait for better entry or catalyst. The current recommendation is HOLD .
EXPENSIVE