Search for stocks /

SPML Infra Ltd — ₹3,000 Cr Order Book, 27% Pledge, and a BESS Side-Quest: Water Warrior or Mirage Maker?

1) At a Glance

SPML Infra is that veteran contractor who’s laid pipes in half the country, then suddenly discovered batteries. From 650+ projects across water, power T&D, waste and civil works to fresh headlines about AMRUT 2.0 megadeals and Battery Energy Storage System (BESS) forays, the plot has drama. The stock has doubled-ish in three years, sales have shrunk over 5–10 years, and profitability just woke up—because “Other Income” and leaner interest costs decided to help. Also, promoter pledge ~27% is the kind of spice nobody ordered.


2) Introduction

Let’s set the scene. SPML used to be the default municipal contractor for water supply, sewerage, and allied infra. Think pipelines, WTPs, distribution networks—the unsexy arteries of a city. Then the cycle turned, payments slowed, debt piled, and returns slipped into the “let’s not talk about it” zone. In the last couple of years, the company has worked through legacy issues, settled a few disputes (hello, Powergrid), trimmed debt, and started bagging new work with O&M tails—a smarter mix for margins and cash visibility.

2025 brought fresh spice: three chunky wins—₹1,073 cr Indore water (AMRUT 2.0), ₹385 cr Rajasthan JJM, ₹258 cr Chennai water—plus a BESS plan (land allotted by MIDC, partnership with Energy Vault, ₹175 cr manufacturing capex guided). Management now talks a ₹3,000 cr order book and 50% revenue growth in FY26. The base is small, so the math co-operates. The catch? Working capital discipline and execution quality have to show up in the cash flow statement, not just in investor decks.

Question for you: is BESS a clever adjacency to even out cash flows—or a shiny distraction while core EPC still struggles?


3) Business Model – WTF Do They Even Do?

  • Water Infrastructure (core): Design–build EPC for water treatment plants, transmission mains, distribution, metering, often with 10–20 yrs O&M. These O&M add-ons can be P&L-friendly if priced right and if municipalities pay on time.
  • Power & Civil: Transmission lines/substations (smaller today), and pockets of civil projects.
  • Waste & Urban Infra: Solid & liquid waste systems; again, largely government capex-led.
  • New Toy – BESS: Moving into battery energy storage manufacturing/solutions with vendor tie-ups. The promise: higher-tech margin profile vs pipe-laying, with industrial customers who (hopefully) pay faster than city councils. Execution risk: high.

Moat? Relationships, qualification credentials, and a scarred-but-surviving balance sheet. Not an impregnable moat—but in water, experience plus bank guarantees still counts.


4) Financials Overview (Quarterly reality check)

MetricLatest Qtr (Q1 FY26)Same Qtr LY (Q1 FY25)Prev Qtr (Q4 FY25)YoY %QoQ %
Revenue₹156 cr₹207 cr₹189 cr-24.6%-17.5%
EBITDA (Operating Profit)₹7 cr₹12 cr₹10 cr-41.7%-30.0%
PAT₹12 cr₹13 cr₹12 cr-7.7%+0.7%
EPS (₹)1.692.181.68-22.5%+0.6%

Annualised EPS (Q1×4)₹6.76Recalc P/E₹261 / 6.76 ≈ 38.6×.
Spicy note: QoQ revenue cooled; PAT held up thanks to other income being the silent hero. Operating engine still needs protein.


5) Valuation – Fair Value Range only (with steps)

Given: CMP ₹261, Market Cap ₹1,869 cr, EV ~₹2,029 cr, EV/EBITDA ~21.5×, TTM EBITDA implied EV / 21.5 ≈ ₹94–95 cr, TTM EPS ~₹6.97 (screen).

A) P/E method

  • Scenario 1 (conservative, earnings near TTM): EPS ₹7.0. Apply 10–16× (reflecting WC risk, pledge, govt-pay cycles): ₹70 – ₹112.
  • Scenario 2 (optimistic, annualised latest EPS ₹6.76–7.5 if execution improves): Apply 12–20×: ₹81 – ₹150.
  • Takeaway: On pure P/E sanity, intrinsic looks lower than CMP unless margins/collections lift meaningfully.

B) EV/EBITDA method

  • Assume FY26 EBITDA band ₹100–120 cr if order wins convert and O&M mix helps.
  • Apply 8–12× (small-cap EPC, govt-heavy receivables): EV ₹800 – ₹1,440 cr.
  • Net debt ≈ EV – MCap ≈ ₹160 cr → Equity value EV – NetDebt ≈ ₹640 – ₹1,280 cr.
  • Per share (≈ 7.17 cr shares): ₹89 – ₹178.

C) DCF (sanity check)

  • Base FCF (mid-cycle) ₹30–45 cr (lumpy; EPC reality), growth 6–8% for 5–6 yrs, terminal 3–4%, WACC 15–16% (small-cap infra, pledge & policy risk).
  • Equity value clusters ₹700 – ₹1,100 cr₹98 – ₹153/share.

Blended Fair Value Range: ₹90 – ₹180

This fair value range is for educational purposes only and is not investment advice.

Would you stretch the range if BESS scaling surprises? Sure—but first show order-to-cash discipline and >8–9% EBITDA margins without other-income aerobics.


6) What’s Cooking – News, Triggers, Drama

  • Big Water Wins:
    • ₹1,073 cr Indore AMRUT 2.0 water supply (30-month EPC + 10-yr O&M).
    • ₹385 cr Rajasthan JJM water project (10-yr O&M).
    • ₹258 cr Chennai water infra (20-yr O&M).
  • Order Book & Guidance:
error: Content is protected !!