Vishnu Prakash R Punglia

Regulatory Delays Will Pressure Margins While Government Tenders Drive Recovery

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

24 Aug 25

Updated

24 Aug 25

AnalystConsensusTarget's Fair Value

₹131.00

11.9% overvalued

24 Aug

₹146.61

-42.6%

-2.2%

-42.6%

-2.2%

Author's Valuation

₹131.0

11.9% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

₹131.0

11.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

17.93%

Construction revenue growth rate

0.20%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

16.43%

Calculation

₹2.14b

Earnings '28

12.08x

PE Ratio '28

₹25.83b

Market Cap '28

₹25.83b

Market Cap '28

125.63m

No. shares '28

₹205.58

Share Price '28

₹205.58 Share Price '28

Discounted to 2025 @ 16.40% p.a.

₹130.35

Fair Value '25