IRB Infrastructure Developers Limited
IRB · General/Diversified · NSE
₹22
Current Market Price
Fair Value (DCF)
₹6
Margin of Safety
-72.3%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
23%
ROE
32.7%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.27 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.1%
Return on capital employed
EV / EBITDA
11.8×
Enterprise multiple
Debt / EBITDA
5.2×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.58×
Short-term liquidity
Asset Turnover
0.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.8%
3-year revenue growth
Revenue CAGR (5Y)
19.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹22.18
Bear case
₹0
MoS -Infinity%
Base case
₹6.14
MoS -261.2%
Bull case
₹12.17
MoS -82.3%
Ratio Trends
IRB · last 8 annual periods
ROE
32.7%
ROCE
23.7%
Operating Margin
—
Debt / Equity
1.04×
PE
40.8×
EV / EBITDA
5.4×
Historical Financials
IRB · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2750 Cr | ₹2600 Cr | ₹4160 Cr | ₹7409 Cr | ₹7052 Cr | +26.5% |
| EBITDA | — | ₹3038 Cr | ₹3352 Cr | ₹3693 Cr | ₹9596 Cr | +33.3% |
| EBIT | ₹695 Cr | ₹1150 Cr | ₹830 Cr | ₹3130 Cr | — | +45.7% |
| PAT | ₹189 Cr | ₹320 Cr | ₹372 Cr | ₹606 Cr | ₹6481 Cr | +142.1% |
| EPS (diluted) | ₹5.36 | ₹7.69 | ₹0.62 | ₹1.00 | — | -34.3% |
| CFO | ₹1422 Cr | ₹-290 Cr | ₹250 Cr | ₹4054 Cr | ₹1971 Cr | +8.5% |
| CapEx | — | — | — | — | ₹-199 Cr | — |
| FCF | — | — | — | — | ₹1773 Cr | +0.0% |
| Total Assets | — | ₹42.6K Cr | ₹16.9K Cr | ₹44.9K Cr | ₹53.9K Cr | +6.1% |
| Total Debt | — | — | ₹3042 Cr | ₹1795 Cr | ₹20.6K Cr | +61.3% |
| Shareholders' Equity | — | — | ₹8953 Cr | ₹13.7K Cr | ₹19.8K Cr | +22.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IRB vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CPPLUS CPPLUS | — | — | Pending | 34.5% | — |
| TIMKEN TIMKEN | — | — | Pending | 15.7% | — |
| NBCC NBCC (India) Limited | -19.1% | 56 | Above Fair Value | 20.3% | — |
| SCHNEIDER SCHNEIDER | — | — | Pending | 47.7% | — |
| KIRLOSENG Kirloskar Oil Engines Limited | -31.6% | 53 | Above Fair Value | 16.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.50/sh
Last payout
2026-02-18
₹0.04
Peak payout
₹0.25
Trailing yield
0.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IRB →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IRB →
Compare
Head-to-head with peers
Compare IRB side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IRBNow →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.