Loading...

Government Spending And NHAI Delays Will Shape Future Execution

Published
17 Jan 25
Updated
05 Sep 25
AnalystConsensusTarget's Fair Value
₹217.18
10.3% undervalued intrinsic discount
05 Sep
₹194.80
Loading
1Y
-43.6%
7D
-2.6%

Author's Valuation

₹217.2

10.3% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update05 Sep 25

With both the discount rate and future P/E ratio showing only marginal movement, KNR Constructions’ consensus analyst price target remains effectively unchanged at ₹217.18.


What's in the News


  • Board meeting scheduled to consider and approve unaudited standalone and consolidated Q1 FY26 financial statements.
  • KNR Constructions, as lead partner in a joint venture, received a Letter of Acceptance for a short-term contract to develop and operate the Banhardih Coal Mining Block in Jharkhand, valued at INR 4800.57 crore over 5+ years.

Valuation Changes


Summary of Valuation Changes for KNR Constructions

  • The Consensus Analyst Price Target remained effectively unchanged, at ₹217.18.
  • The Discount Rate for KNR Constructions remained effectively unchanged, moving only marginally from 16.23% to 16.20%.
  • The Future P/E for KNR Constructions remained effectively unchanged, moving only marginally from 43.68x to 43.65x.

Key Takeaways

  • Diversification into new segments and strong order book position KNR to withstand sector cyclicality and stabilize earnings.
  • Efficient operations, smart tech adoption, and prudent balance sheet management support profitability and growth amid industry regulatory changes.
  • Weak order inflow, delayed payments, limited diversification, and new segment risks are straining KNR's growth visibility, liquidity, and profitability prospects.

Catalysts

About KNR Constructions
    Engages in the construction, engineering, and infrastructure development activities in India.
What are the underlying business or industry changes driving this perspective?
  • The government's continued emphasis on infrastructure investment-evidenced by an ₹3.4 trillion pipeline of highways and expressways-supports a healthy, long-term outlook for KNR's order inflows and revenue growth, especially as delayed projects due to land acquisition are expected to clear and accelerate execution.
  • The company's diversification into segments such as mining and water/pipeline projects, alongside traditional roads, is expected to provide new revenue streams and cushion margins against cyclicality or slowdowns in any one segment, supporting more stable consolidated earnings and cash flows.
  • Regulatory tightening and technological adoption (smart construction tech, stricter bidding norms) are likely to benefit well-managed, efficient contractors like KNR, improving project execution, reducing delays, and potentially leading to better margin realization.
  • Secured advances in order book quality (more projects in Hybrid Annuity and PPP modes, strict eligibility norms) indicate KNR is positioned to win higher-quality, lower-risk projects, which should result in more predictable net margins and earnings.
  • Consistently lean balance sheet and strong working capital management, combined with anticipated monetization of HAM assets, is expected to provide ample headroom for growth capital/execution and reduce interest costs, helping drive improvements in bottom-line profitability.

KNR Constructions Earnings and Revenue Growth

KNR Constructions Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming KNR Constructions's revenue will decrease by 5.6% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 21.7% today to 5.9% in 3 years time.
  • Analysts expect earnings to reach ₹2.2 billion (and earnings per share of ₹13.46) by about September 2028, down from ₹9.5 billion today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 43.7x on those 2028 earnings, up from 5.8x today. This future PE is greater than the current PE for the IN Construction industry at 20.9x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 16.23%, as per the Simply Wall St company report.

KNR Constructions Future Earnings Per Share Growth

KNR Constructions Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Persistent delays and muted order inflow from government bodies (notably NHAI) due to stricter land acquisition requirements and cabinet approvals have resulted in weak revenue visibility and execution pipeline, which may constrain both near and long-term revenue growth.
  • Significant receivables and payment delays in the irrigation segment, including over ₹1,300 crores pending from state governments, have led to high working capital days and increased liquidity risk, potentially pressuring cash flows and net margins.
  • Entry into the mining segment with large capex (₹300–₹400 crores planned in FY27) brings exposure to new operational and regulatory risks, while the initial years will see limited revenue, margin dilution, and elevated depreciation
  • possibly reducing overall earnings quality.
  • Intensifying bidding competition has prevented KNR from achieving L1 status in several new projects, limiting order wins versus ambitions, and margin guidance has already been revised lower (from 13–14% EBITDA to potentially ~12%), indicating a squeeze on profitability.
  • Order book diversification remains limited, with a heavy dependence on government/EPC/HAM projects and slow progress in metro/railway diversification, leaving KNR vulnerable to industry cyclicality, funding constraints, and shifting government infrastructure priorities, all of which can impact future revenues and margins.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹217.176 for KNR Constructions based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹340.0, and the most bearish reporting a price target of just ₹129.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹36.8 billion, earnings will come to ₹2.2 billion, and it would be trading on a PE ratio of 43.7x, assuming you use a discount rate of 16.2%.
  • Given the current share price of ₹196.65, the analyst price target of ₹217.18 is 9.5% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives