A B INFRABUILD LIMITED
ABINFRA · General/Diversified · NSE
₹16
Current Market Price
Fair Value (DCF)
₹5
Margin of Safety
-68.4%
Updated 2d ago
YieldIQ Score
35/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
16%
ROE
—
Debt/Equity
0.58
WACC
11.1%
Market Cap
₹993 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.6%
Return on capital employed
EV / EBITDA
25.7×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
5.1×
EBIT covers interest
Current Ratio
1.69×
Short-term liquidity
Asset Turnover
0.84×
Revenue per ₹ of assets
Revenue CAGR (3Y)
47.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹15.55
Bear case
₹2.75
MoS -465.5%
Base case
₹4.91
MoS -216.7%
Bull case
₹6.47
MoS -140.3%
Ratio Trends
ABINFRA · last 4 annual periods
ROE
14.6%
ROCE
16.6%
Operating Margin
—
Debt / Equity
0.78×
PE
—
EV / EBITDA
—
Historical Financials
ABINFRA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹64.3 Cr | ₹123 Cr | ₹184 Cr | ₹208 Cr | +47.9% |
| EBITDA | ₹5.5 Cr | ₹15.0 Cr | ₹23.8 Cr | ₹32.7 Cr | +81.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.9 Cr | ₹7.5 Cr | ₹11.4 Cr | ₹16.1 Cr | +165.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹0.8 Cr | ₹15.3 Cr | ₹5.4 Cr | ₹-23.6 Cr | — |
| CapEx | ₹-1.3 Cr | ₹-3.8 Cr | ₹-35.5 Cr | ₹-4.4 Cr | — |
| FCF | ₹-0.5 Cr | ₹11.5 Cr | ₹-30.1 Cr | ₹-28.0 Cr | — |
| Total Assets | ₹103 Cr | ₹125 Cr | ₹157 Cr | ₹249 Cr | +34.2% |
| Total Debt | ₹30.1 Cr | ₹32.3 Cr | ₹41.1 Cr | ₹85.8 Cr | +41.8% |
| Shareholders' Equity | ₹27.8 Cr | ₹35.3 Cr | ₹81.5 Cr | ₹110 Cr | +58.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ABINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ARIS ARISINFRA SOLUTIONS LTD | -26.1% | 43 | Overvalued | 0.9% | — |
| SRM SRM | — | — | Pending | 20.0% | — |
| RIIL RIIL | — | — | Pending | 2.6% | — |
| BLKASHYAP B.L.KASHYAP & SON LTD | -82.5% | 20 | Data Limited | 5.2% | — |
| WALCHANNAG WALCHANDNAGAR INDUSTRIES | -100.0% | 12 | Data Limited | -23.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ABINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ABINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ABINFRA →
Compare
Head-to-head with peers
Compare ABINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ABINFRANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.