International Orders: 46% of the total order book.
Dividend: ₹34 per share.
2. Order Inflow and Order Book Analysis
Category
Q4 FY25
FY25
Growth (%)
Total Order Inflow
₹896 bn
₹3,566 bn
22%
Domestic Orders
₹469 bn
₹1,491 bn
24%
International Orders
₹427 bn
₹2,075 bn
18%
Order Book
₹5,791 bn
-
22%
Order Book Split
Domestic: 54%, International: 46%
-
-
Segmental Order Share (FY25)
Infrastructure: 49%
Energy: 25%
Hi-Tech Manufacturing: 5%
Services: 19%
Others: 3%
3. Segmental Revenue & Growth
Segment
Q4 FY25 Revenue
Growth (YoY)
FY25 Revenue
Growth (YoY)
Infrastructure
₹389.0 bn
2%
₹1,299 bn
15%
Energy
₹122.5 bn
49%
₹406.7 bn
38%
Hi-Tech Manufacturing
₹33.5 bn
36%
₹97.0 bn
18%
IT & Tech Services
₹124.8 bn
11%
₹478.5 bn
8%
Financial Services
₹38.1 bn
6%
₹151.9 bn
16%
Development Projects
₹8.1 bn
2%
₹56.2 bn
-4%
Others
₹21.2 bn
4%
₹76.3 bn
9%
Total Revenue
₹744 bn
11%
₹2,557 bn
16%
4. Consolidated Income Statement Analysis
Particulars
Q4 FY24
Q4 FY25
Growth (%)
FY24
FY25
Growth (%)
Revenue
₹670.8 bn
₹743.9 bn
11%
₹2,211 bn
₹2,557 bn
16%
EBITDA
₹72.3 bn
₹82.0 bn
13%
₹234.9 bn
₹264.3 bn
13%
EBITDA Margin
10.8%
11.0%
-
10.6%
10.3%
-
Finance Cost
₹9.3 bn
₹7.5 bn
-19%
₹35.5 bn
₹33.3 bn
-6%
Depreciation
₹10.2 bn
₹10.5 bn
3%
₹36.8 bn
₹41.2 bn
12%
Profit Before Tax (PBT)
₹44.0 bn
₹55.0 bn
25%
₹130.6 bn
₹150.4 bn
15%
Net Profit (PAT)
₹43.0 bn
₹50.2 bn
17%
₹129.7 bn
₹145.6 bn
12%
Reported PAT
₹44.0 bn
₹55.0 bn
25%
₹130.6 bn
₹150.4 bn
15%
EPS (Basic)
₹39.98
₹24.43
-
₹109.36
₹93.96
-
5. Balance Sheet Analysis
Particulars
FY24
FY25
Change
Total Assets
₹3,40,136 crore
₹3,79,524 crore
+₹39,388 crore
Net Worth
₹1,02,550 crore
₹1,15,404 crore
+₹12,854 crore
Total Borrowings
₹83,341 crore
₹93,531 crore
+₹10,190 crore
Debt to Equity
0.81x
0.81x
Stable
Current Ratio
1.21x
1.23x
Improved
PBV (Price to Book Value)
3.4x
3.2x
Reduced
Trade Receivables
₹48,771 crore
₹53,714 crore
+₹4,943 crore
6. Consolidated Cash Flow Analysis
Particulars
FY24
FY25
Change
Cash from Operating Activities
₹45,200 crore
₹50,300 crore
+₹5,100 crore
Cash from Investing Activities
-₹15,000 crore
-₹17,500 crore
-₹2,500 crore
Cash from Financing Activities
-₹25,000 crore
-₹27,000 crore
-₹2,000 crore
Net Cash Flow
₹5,200 crore
₹5,800 crore
+₹600 crore
Free Cash Flow (FCF)
₹17,400 crore
₹17,800 crore
+₹400 crore
7. Key Ratios
PE Ratio (CMP: ₹3,320): 22.1x
Interest Coverage Ratio (ICR): 6.5x
ROE: 16.3% (up 140 bps YoY)
Net Working Capital (NWC) as % of Revenue: 11.0% (down from 12.0%)
8. Near-Term & Short-Term Outlook
Strong order book across diversified sectors provides revenue visibility.
Focus on timely project execution and margin stability.
Expansion in renewable energy, green hydrogen, and digital infrastructure.
Emphasis on international growth, especially in the Middle East and Europe.
Dividend policy remains shareholder-friendly with ₹34 per share.
9. Disclosure
This analysis is for educational purposes and should not be considered financial advice. Investors are advised to conduct their own research before making investment decisions.