IRB Infrastructure Developers Limited
IRB · General/Diversified · NSE
₹21
Current Market Price
Fair Value (DCF)
₹13
Discount to FV
-35.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
45%
ROE
4.1%
Debt/Equity
0.96
WACC
12.8%
Market Cap
₹24,784 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.1%
Return on capital employed
EV / EBITDA
11.2×
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
0.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.4%
3-year revenue growth
Revenue CAGR (5Y)
3.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹20.52
Bear case
Discount -Infinity%
Base case
Discount -53.9%
Bull case
Discount -28.2%
Ratio Trends
IRB · last 9 annual periods
ROE
4.1%
ROCE
10.1%
Operating Margin
—
Debt / Equity
0.96×
PE
31.4×
EV / EBITDA
11.2×
Historical Financials
IRB · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5689 Cr | ₹6325 Cr | ₹7362 Cr | ₹7062 Cr | ₹6330 Cr | +2.7% |
| EBITDA | ₹3038 Cr | ₹3352 Cr | ₹3693 Cr | ₹9691 Cr | ₹4145 Cr | +8.1% |
| EBIT | ₹2666 Cr | ₹2699 Cr | ₹3130 Cr | — | — | +4.1% |
| PAT | ₹361 Cr | ₹720 Cr | ₹606 Cr | ₹6481 Cr | ₹850 Cr | +23.9% |
| EPS (diluted) | ₹8.69 | ₹1.19 | ₹1.00 | — | — | -41.8% |
| CFO | ₹364 Cr | ₹1764 Cr | ₹4054 Cr | ₹1971 Cr | ₹2098 Cr | +54.9% |
| CapEx | ₹-1390 Cr | ₹-431 Cr | ₹-239 Cr | ₹-199 Cr | ₹-732 Cr | — |
| FCF | ₹-1025 Cr | ₹1333 Cr | ₹3815 Cr | ₹1773 Cr | ₹1366 Cr | — |
| Total Assets | ₹42.6K Cr | ₹42.8K Cr | ₹44.9K Cr | ₹53.9K Cr | ₹54.1K Cr | +6.2% |
| Total Debt | ₹16.7K Cr | ₹16.7K Cr | ₹18.7K Cr | ₹20.6K Cr | ₹20.0K Cr | +4.7% |
| Shareholders' Equity | ₹12.6K Cr | ₹13.4K Cr | ₹13.7K Cr | ₹19.8K Cr | ₹20.9K Cr | +13.6% |
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 | 19.6% | — |
 TIMKEN TIMKEN | — | — | Pending | 15.7% | — |
 NBCC NBCC | — | — | Pending | 23.9% | — |
 SCHNEIDER SCHNEIDER | — | — | Pending | 47.7% | — |
 KIRLOSENG KIRLOSENG | — | — | Pending | 15.9% | 33.6× |
Click a ticker to view its fair-value analysis.
Dividend History
18 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.55/sh
Last payout
2026-05-26
₹0.05
Peak payout
₹0.25
Trailing yield
0.76%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
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.