IndiGrid Infrastructure Trust

IndiGrid Infrastructure Trust

168.78
INR
-0.13
(-0.08%)
6.39EPS
27.92P/E
168.51BMarket Cap
Nov 11Next Earn
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
2.14
12.66
16.68
15.23
22.65
22.43
28.74
32.06
33.3
39.07
40.68
55.32
56.24
Basic EPS, GAAP
-1.69
-2.8
-10.76
7.16
5.24
9.13
5.72
5.03
6.51
3.89
4.93
4.57
6.34
Free Cash Flow per Basic Share
-26.46
-3.9
14.56
-137.51
12.07
-86.47
-65.4
14.08
3.63
-7.71
26.45
-6.11
- -
Dividend per Share
- -
- -
- -
6.3
11.57
11.01
12.1
12.93
13.19
13.93
14.81
16.27
- -
Book Value per Share
11.19
8.38
- -
97.44
91.09
83.56
66.87
77.38
70.81
67.51
61.87
63.75
- -
Tangible Book Value per Share
11.17
8.38
- -
97.44
91.09
83.56
66.87
76.67
70.15
45.79
42.54
47.72
- -
Basic Weighted Avg Shares
280
280
280
294
294
554
583
693
700
733
808
862
892
Sales/Revenue/Turnover
599
3,542
4,667
4,476
6,656
12,427
16,769
22,222
23,318
28,640
32,876
47,684
50,152
Operating Margin (%)
32.02
65.05
12.2
65.66
63.33
67.36
65.08
60.54
59.86
52.52
54.47
40.63
41.88
Depreciation Expense
377
966
3,801
1,157
1,809
3,101
4,305
6,655
7,041
9,395
11,007
11,447
11,707
Net Income, GAAP
-472
-784
-3,011
2,104
1,539
5,057
3,337
3,484
4,556
2,854
3,984
3,942
5,651
Effective Tax Rate (%)
- -
- -
- -
- -
0.41
- -
2.23
1.72
0.64
5.89
7.59
11.19
7.05
Profit Margin (%)
-78.81
-22.13
-64.52
47
23.13
40.69
19.9
15.68
19.54
9.96
12.12
8.27
11.27
Working Capital
-2,171
-2,297
- -
-2,103
2,801
5,170
18,310
-4,685
4,554
5,912
697
-8,599
- -
LT Debt
32,578
34,849
- -
19,113
25,902
62,637
136,065
111,338
135,768
181,549
173,918
188,381
- -
Total Equity
3,129
2,346
- -
28,633
26,766
50,486
48,505
54,979
50,405
53,843
52,587
61,939
- -
Return on Invested Capital (%)
- -
- -
- -
- -
7.11
- -
6.27
6.94
7.29
6.41
6.62
6.5
- -
Return on Capital (%)
- -
- -
- -
- -
7.21
- -
6.51
7.24
7.55
6.77
7.04
7
- -
Return on Common Equity (%)
- -
-28.63
-256.76
14.69
5.56
13.09
6.86
6.9
8.78
5.57
7.62
7.02
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
25,211
- -
LT Borrowings
- -
187,719
- -
LT Finance Leases
- -
662
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
861
953
953
Market Capitalization
145,130
157,516
168,508

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
31,082
- -
Cash, Cash Equivalents & STI
- -
15,977
- -
Accounts Receivable, Net
- -
7,795
- -
Inventories
- -
327
- -
Total Current Liabilities
- -
39,682
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
25,211
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
5.46%
17.78%
Free Cash Flow
-426.91%
-224.91%
-124.65%
Net Income, GAAP
31.85%
7.27%
-1.04%
Sales/Revenue/Turnover
31.81%
24.02%
45.04%
Total Cash Common Dividend
- -
14.99%
17.13%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
8,351
8,060
7,722
8,743
32,876
2026
8,399
8,267
8,622
22,396
47,684
2027
10,867
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1.71
1.22
0.66
1.36
4.93
2026
0.87
0.52
1.14
1.96
4.57
2027
2.55
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
14.81
2026
- -
- -
- -
- -
16.27
2027
- -
- -
- -
- -
- -

Company Description

CEO
Harsh Dinesh Shah
Full Time Employees
570
Sector
Finance
Industry
Financial conglomerates
Address
Unit No. 101, First Floor, Windsor, Village KoleKalyan, Santacruz (E) Mumbai MA India 400098
IPO Date
Jun 6, 2017
Business
IndiGrid Infrastructure Trust (NSE: INDIGRID, BSE: 540565) is India's first and largest publicly listed Infrastructure Investment Trust (InvIT) in the power sector, owning, operating, and managing a diversified portfolio of power transmission networks, renewable energy generation assets, and energy storage facilities that deliver reliable power across the country. The trust's core assets include 53 transmission lines spanning approximately 9,336 circuit kilometers, 16 substations with 25,050 MVA transformation capacity, 20 solar projects with around 1.1 GWp generation capacity, and battery energy storage systems (BESS) comprising 400 MWh under construction, distributed across 20 states and 2 union territories. Established on October 21, 2016, and registered with the Securities and Exchange Board of India (SEBI), IndiGrid is backed by KKR as sponsor and offers investors AAA-rated cash yields from long-term contracted revenues; it is headquartered in Mumbai, India. IndiGrid's portfolio spans operational transmission lines and substations acquired from sponsors like Sterlite Power and Techno Electric; solar generation assets including a 300 MW (AC) portfolio purchased from ReNew Solar Power; and emerging energy storage solutions such as the 20 MW/40 MWh BESS project won in 2023 and additional 430 MW/860 MWh greenfield BESS capacities secured in 2024. The trust targets stable, regulated cash flows from transmission service agreements typically lasting 25-35 years, serving utilities and power consumers nationwide through inter-state transmission system (ISTS) projects developed on build-own-operate-transfer (BOOT) or tariff-based competitive bidding (TBCB) models. In recent developments, IndiGrid acquired Virescent Renewable Energy Trust in 2023 at an enterprise valuation of INR 40 billion to bolster its renewable capabilities and raised INR 107.3 billion through a preferential institutional placement that year. The trust won three greenfield ISTS transmission projects (Ishanagar Power Transmission Limited, Dhule Power Transmission Limited, and Kallam Transco Limited) and two BESS projects in 2024 with a combined capex outlay of approximately INR 13.5 billion for transmission alone, alongside acquiring a 300 MW solar asset from ReNew for INR 15.5 billion. Further expanding its greenfield focus, IndiGrid signed definitive agreements in 2024 with British International Investment (BII) and Norfund to establish EnerGrid, a USD 300 million platform for transmission and BESS opportunities, and announced a INR 4,100 crore capex plan emphasizing under-construction transmission projects.