investorscraft@gmail.com

Intrinsic ValueReliance Infrastructure Limited (RIFS.L)

Previous Close£3.00
Intrinsic Value
Upside potential
Previous Close
£3.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Reliance Infrastructure Limited operates as a diversified infrastructure company in India, primarily focusing on power generation, transmission, and distribution. Its core segments include Power, Engineering and Construction (E&C), and Infrastructure, with operations spanning energy production, toll roads, metro rail systems, and urban development projects. The company holds a strategic position in India's regulated utilities sector, leveraging its extensive power distribution network in Delhi and transmission assets across multiple states. Its E&C segment provides critical construction and contracting services, while the Infrastructure division develops high-impact projects like smart cities and airports. Reliance Infrastructure also explores coal bed methane and oil & gas blocks, diversifying its revenue streams beyond traditional utilities. Despite regulatory challenges in India's power sector, the company maintains a competitive edge through integrated operations and long-term contracts. Its market position is reinforced by legacy assets, though financial performance remains volatile due to sector-specific risks and high leverage.

Revenue Profitability And Efficiency

Reliance Infrastructure reported revenue of $220.7 billion (INR) for FY2024, underscoring its scale in India's infrastructure sector. However, net income stood at a loss of -$16.1 billion (INR), reflecting operational challenges and sectoral headwinds. Operating cash flow of $40.97 billion (INR) suggests some cash generation capability, though capital expenditures of -$9.27 billion (INR) indicate ongoing investment needs. The absence of dividends aligns with its current loss-making position.

Earnings Power And Capital Efficiency

The company's diluted EPS of -42.66 (INR) highlights significant earnings pressure, likely due to high interest costs and project execution risks. While operating cash flow covers some capital needs, the negative net income and substantial debt load constrain capital efficiency. The beta of 2.325 reflects high market-perceived risk relative to its utilities sector peers.

Balance Sheet And Financial Health

Reliance Infrastructure's financial position appears strained, with total debt of $98.95 billion (INR) significantly outweighing cash reserves of $17.21 billion (INR). The debt-heavy capital structure raises concerns about financial flexibility, particularly given ongoing losses. No dividend payments in FY2024 suggest capital preservation priorities amid challenging conditions.

Growth Trends And Dividend Policy

Growth prospects are tied to India's infrastructure development, with opportunities in power distribution, metro systems, and energy exploration. However, the lack of recent profitability and high leverage may constrain expansion. The company has suspended dividends, redirecting potential cash flows toward debt management and operational stabilization.

Valuation And Market Expectations

With a market cap of $465.6 million, the company trades at distressed valuation multiples, reflecting investor skepticism about turnaround prospects. The high beta indicates expectations of continued volatility, likely tied to regulatory uncertainties in India's power sector and the company's leveraged position.

Strategic Advantages And Outlook

Reliance Infrastructure benefits from entrenched market positions in Delhi's power distribution and strategic infrastructure assets. However, its outlook remains cautious due to sectoral challenges and balance sheet constraints. Successful execution of ongoing projects and debt restructuring could improve prospects, but near-term risks outweigh potential upside.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount