HOLD
₹126
₹119.45
₹136
7.94%
Prabhudas Lilladher retained its HOLD rating on IRCON International and its sum-of-the-parts target price of Rs 136 per share in its August 13, 2026 Q1 FY27 result update. With the stock at a CMP of Rs 126, the broker characterises the investment case as a standalone recovery, with order momentum as the key trigger.
IRCON's Q1 FY27 standalone revenue growth marked the first growth quarter after the 17 per cent revenue decline in FY26. However, PL considers the recovery thin because core operating profitability remains weak and order inflows lagged execution.
IRCON reported standalone revenue of Rs 18,003 million in Q1 FY27, up 8.2 per cent year on year and 7.1 per cent ahead of PL's estimate of Rs 16,808 million. Revenue declined 40 per cent sequentially, reflecting the usual Q4 skew.
| Metric | Q1 FY27 | Year-on-year change | PL estimate |
|---|---|---|---|
| Standalone revenue | Rs 18,003 million | Up 8.2% | Rs 16,808 million |
| Core EBITDA | Rs 955 million | Down 6.9% | Rs 756 million |
| Core EBITDA margin | 5.3% | Down 86 bps from 6.2% | — |
| EBITDA including other income | Rs 2,218 million | Up 5.7% | — |
| Profit before tax | Rs 2,035 million | Up 4.6% | — |
| Adjusted PAT | Rs 1,635 million | Up 8.6% | Rs 1,271 million |
Core EBITDA fell 6.9 per cent year on year to Rs 955 million, although it was 26.3 per cent above PL's estimate. Core EBITDA margin compressed to 5.3 per cent from 6.2 per cent, indicating that the revenue recovery had not yet translated into operating leverage. EBITDA including other income increased 5.7 per cent to Rs 2,218 million, supported by other income of Rs 1,263 million, which rose 17.8 per cent.
Reported profit before tax rose 4.6 per cent year on year to Rs 2,035 million. Depreciation increased 31 per cent to Rs 150 million, while finance cost remained negligible at Rs 33 million. A 9 per cent lower tax outgo supported adjusted PAT growth of 8.6 per cent to Rs 1,635 million, 28.7 per cent above PL's estimate. EPS was Rs 1.74 versus Rs 1.60 in Q1 FY26. PAT growth was therefore aided by higher other income and lower tax rather than an improvement in core EBITDA.
IRCON's order book stood at Rs 2,34,000 million as of June 30, 2026, compared with Rs 2,50,000 million at FY26-end. This represents approximately 2.7 times trailing standalone revenue. PL notes that the sequential decline implies Q1 order inflows were below execution.
| Order book classification | Value | Share |
|---|---|---|
| Total order book | Rs 2,34,000 million | 100% |
| Railways | Rs 1,80,000 million | 77% |
| Highways | Rs 37,000 million | 16% |
| Other segments | Rs 16,000 million | 7% |
| Domestic projects | Rs 2,14,000 million | 91% |
| International projects | Rs 20,000 million | 9% |
| Competitively bid projects | Rs 1,29,000 million | 55% |
| Nomination-based projects | Rs 1,04,000 million | 45% |
Management had earlier guided for FY27E revenue broadly in line with FY26 at about Rs 85,000 million to Rs 90,000 million, standalone EBITDA margin of 4.0 per cent to 4.5 per cent, and PAT margin of 6.0 per cent to 6.3 per cent.
| Metric | FY27E | FY28E |
|---|---|---|
| Revenue | Rs 87,444 million | Rs 1,00,326 million |
| EBITDA | Rs 3,791 million | Rs 4,573 million |
| PAT | Rs 6,554 million | Rs 7,224 million |
PL retained its forecasts. The principal potential re-rating trigger is sustained conversion of order inflows in an improved railway sanctioning environment. PL notes FY27 Union Budget outlays of Rs 2.78 trillion for Indian Railways and Rs 3.10 trillion for roads.
PL's target price of Rs 136 per share is based on a sum-of-the-parts valuation. The target and estimates were unchanged.
| Component | Value per share | Valuation basis |
|---|---|---|
| EPC business | Rs 96 | FY28E EPS excluding other income of Rs 3.2 at a 30 times price-to-earnings multiple |
| Railway subsidiaries and joint ventures | Rs 30 | One times book value |
| Cash excluding advances | Rs 10 | Cash valuation |
| Total target price | Rs 136 | Sum of the parts |
Disclaimer: This is a summary of a research report published by the broker/research house identified above. The views, recommendations, target prices and estimates are those of the respective broker and do not represent DSIJ investment advice. The summary may be AI-assisted, hence please refer to the original report for complete details, disclosures and risks.
Copyright 2026 by DSIJ Wealth Advisory Pvt. Ltd. (Formerly Known as DSIJ Pvt. Ltd.)