Subscribe

Sadbhav Infrastructure Project Limited (SADBHIN.NS)

INR3.11 +0.11 (+3.67%)
IN NSE Industrials General Transportation
Address Sadbhav 380009
Ahmedabad, GJ, IN
CEO Shashin Vishnubhai Patel
IPO 2015-09-16
ISIN INE764L01010

Explore sections of this company profile

Also trades on Bombay Stock Exchange · SADBHIN.BO (INR) National Stock Exchange of India · SADBHIN.NS (INR)
Description

Sadbhav Infrastructure Project Limited engages in the development, construction, operation, and maintenance of infrastructure projects in India. The company develops roadways and highways. It is also involved in the business of build operate transfer; and hybrid annuity model; and provision of consulting and advisory services. The company also offers related consulting, advisory, and project management services. It primarily serves government agencies. The company was incorporated in 2007 and is based in Ahmedabad, India. Sadbhav Infrastructure Project Limited is a subsidiary of Sadbhav Engineering Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR3.11 +0.11 (+3.67%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
260.2K
Beta
0.65
Float Shares
332.98M
Free Float %
94.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.91% +3.35% +2.58% -14.20% -27.42% -27.79% -38.90% -23.84% -87.28% -97.14% -97.38%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.11
DCF (Unlevered) 41.89 +1,246.9%
DCF (Levered) 139.75 +4,393.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.29
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth General Transportation: +8.4%
    +10.0% Q1'26: +1.0% (vs Q1'25)
  • EPS growth General Transportation: +7.5%
    +74.7% Q1'26: +175.1% (vs Q1'25)
  • FCF margin FCF growth · General Transportation: -11.7%
    +84.3% Q1'26: +203.8% (vs Q1'25)
  • EBIT margin General Transportation: +13.5%
    +50.7% Q1'26: +40.0% (vs Q1'25)
  • ROIC General Transportation: +6.1%
    +14.6% Q1'26: +16.6% (vs Q1'25)
  • Share dilution General Transportation: +0.0%
    +4.5% Q1'26: +3.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · General Transportation: 0.56×
    4.90× Q1'26: 5.43× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.67) × ERP
WACC = 4% × Ke + 96% × Kd (10.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 41.89 Current price: 3.11
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
5.11B
est: 3.74B (+36.4%)
7.42B
est: 7.38B (+0.6%)
13.42B
est: 11.18B (+20.1%)
22.72B
est: 7.38B (+208.0%)
35.42B
est: 11.18B (+216.9%)
22.62B
est: 22.76B (-0.6%)
12.68B
est: 32.77B (-61.3%)
9.60B
est: 30.49B (-68.5%)
8.25B
est: 19.82B (-58.4%)
7.79B
est: 20.88B (-62.7%)
7.04B
est: 7.38B (-4.6%)
11.18B
11.18B – 11.18B
+51.5% YoY
11.18B
11.18B – 11.18B
+0.0% YoY
22.76B
22.76B – 22.76B
+103.7% YoY
32.77B
32.77B – 32.77B
+44.0% YoY
30.49B
30.49B – 30.49B
-7.0% YoY
19.82B
19.82B – 19.82B
-35.0% YoY
20.88B
20.88B – 20.88B
+5.3% YoY
EBITDA
2.85B
est: 1.79B (+58.9%)
7.50B
est: 3.53B (+112.2%)
9.25B
est: -13.64B (+167.8%)
10.82B
est: -16.33B (+166.3%)
12.84B
est: -16.37B (+178.4%)
26.71B
est: -9.84B (+371.6%)
7.54B
est: 672.11M (+1,021.4%)
8.98B
est: 14.61B (-38.5%)
2.38B
est: 569.93M (+318.1%)
-410.90M
est: 10.00B (-104.1%)
4.43B
est: 3.66B (+20.9%)
5.55B
5.55B – 5.55B
+51.5% YoY
5.55B
5.55B – 5.55B
+0.0% YoY
11.30B
11.30B – 11.30B
+103.7% YoY
16.28B
16.28B – 16.28B
+44.0% YoY
15.14B
15.14B – 15.14B
-7.0% YoY
9.84B
9.84B – 9.84B
-35.0% YoY
10.37B
10.37B – 10.37B
+5.3% YoY
EBIT
1.49B
est: 1.35B (+10.4%)
3.88B
est: 2.65B (+46.2%)
6.88B
est: 8.26B (-16.7%)
7.94B
est: 2.65B (+199.3%)
9.62B
est: 4.02B (+139.1%)
23.61B
est: 8.99B (+162.7%)
6.37B
est: 11.20B (-43.1%)
8.00B
est: 10.97B (-27.1%)
1.52B
est: 9.50B (-84.0%)
-1.42B
est: 7.59B (-118.8%)
3.25B
est: 2.66B (+22.2%)
4.03B
4.03B – 4.03B
+51.5% YoY
4.03B
4.03B – 4.03B
+0.0% YoY
8.21B
8.21B – 8.21B
+103.7% YoY
11.83B
11.83B – 11.83B
+44.0% YoY
11.00B
11.00B – 11.00B
-7.0% YoY
7.15B
7.15B – 7.15B
-35.0% YoY
7.53B
7.53B – 7.53B
+5.3% YoY
Net Income
-3.43B
est: -1.36B (-152.7%)
-2.61B
est: -2.52B (-3.2%)
-3.53B
est: -4.87B (+27.5%)
-3.29B
est: -6.05B (+45.7%)
-2.45B
est: -5.53B (+55.6%)
10.34B
est: -2.74B (+477.7%)
-2.78B
est: 5.60B (-149.7%)
-210.24M
est: -2.24B (+90.6%)
-3.75B
est: 4.75B (-179.0%)
-5.43B
est: -1.22B (-344.2%)
-749.83M
est: -2.64B (+71.6%)
-2.76B
-2.76B – -2.76B
-4.7% YoY
-2.76B
-2.76B – -2.76B
+0.0% YoY
-3.30B
-3.30B – -3.30B
-19.7% YoY
-1.86B
-1.86B – -1.86B
+43.6% YoY
-2.34B
-2.34B – -2.34B
-25.7% YoY
-2.02B
-2.02B – -2.02B
+13.6% YoY
-1.28B
-1.28B – -1.28B
+36.8% YoY
SGA
141.98M
est: 210.47M (-32.5%)
149.69M
est: 414.62M (-63.9%)
236.15M
est: 1.07B (-78.0%)
283.96M
est: 1.54B (-81.6%)
466.03M
est: 3.42B (-86.4%)
553.98M
est: 2.30B (-75.9%)
336.99M
est: 1.15B (-70.7%)
356.80M
est: 1.71B (-79.2%)
320.36M
est: 975.87M (-67.2%)
617.22M
est: 1.17B (-47.4%)
698.56M
est: 466.16M (+49.9%)
706.38M
706.38M – 706.38M
+51.5% YoY
706.38M
706.38M – 706.38M
+0.0% YoY
1.44B
1.44B – 1.44B
+103.7% YoY
2.07B
2.07B – 2.07B
+44.0% YoY
1.93B
1.93B – 1.93B
-7.0% YoY
1.25B
1.25B – 1.25B
-35.0% YoY
1.32B
1.32B – 1.32B
+5.3% YoY
EPS
-11.09
est: -4.00 (-177.3%)
-7.40
est: -7.43 (+0.4%)
-10.03
est: -7.78 (-28.9%)
-9.34
est: -7.43 (-25.7%)
-6.96
est: -7.78 (+10.5%)
29.35
est: -9.31 (+415.1%)
-7.90
est: -5.25 (-50.5%)
-0.60
est: -6.60 (+90.9%)
-10.65
est: -5.70 (-86.8%)
-15.42
est: -3.60 (-328.3%)
-2.21
est: -7.43 (+70.3%)
-7.78
-7.78 – -7.78
-4.7% YoY
-7.78
-7.78 – -7.78
+0.0% YoY
-9.31
-9.31 – -9.31
-19.7% YoY
-5.25
-5.25 – -5.25
+43.6% YoY
-6.60
-6.60 – -6.60
-25.7% YoY
-5.70
-5.70 – -5.70
+13.6% YoY
-3.60
-3.60 – -3.60
+36.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 D+ 1/5 1/5 2/5 1/5 1/5 1/5 1/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.11B
OE per share TTM
11.78
Owner's Yield
420.40%
Maintenance CapEx ratio
2.55%
Maint CapEx / Avg PPE
0.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
71.44M
Shares Outstanding
352.23M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Shashin Vishnubhai Patel Executive Chairman & Whole Time Director 18M male
Kedar Pandya Company Secretary & Compliance Officer 630.0K male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits