BSEOthers4d ago · 6 Aug 2026, 01:56 pm
Roadstar Infra Investment Trust has informed the Exchange regarding Disclosure of material issue
Roadstar Infra Investment Trust · 544374
✦ AI SummaryESG
Roadstar Infra Investment Trust has disclosed the valuation report of its assets as at June 30, 2026, with a net asset value of Rs. 90.20 per unit.
Analysis Scores
Earnings Impact0/10
Growth Catalyst0/10
Governance Concern0/10
Regulatory Risk0/10
Balance Sheet Risk0/10
Liquidity Impact0/10
Market Sentiment0/10
✦ Ask a Question
Ask anything about this announcement — AI will answer based on the filing content.
Full Announcement
Roadstar Infra Investment Trust - 544374 - Reg 23(5)(i): Disclosure of material issue
Attachments (1)
📄pdf
Download →
c1a88445-1e33-4ce8-8818-0caf21810128.pdf
View document text
~ ADSTAR
Roadstar Investment Managers Limited
The IL&FS Financial Centre, 6th Floor, Plot C-22,
G Block, Bandra Kurla Complex, Bandra East,
Mumbai 400 051.
August 6, 2026
Corporate Relationship Department Listing Department,
BSE Limited, National Stock Exchange of India Limited
P.J. Tower, Dalal Street, 'Exchange Plaza', Bandra Kurla Complex,
Mumbai 400 001 Bandra (East), Mumbai - 400 051
Scrip ID: 544374 NSE Symbol: ROADSTAR
Subject: Valuation Report for assets of Roadstar Infra Investment Trust as at June 30, 2026
Dear Sir/ Madam,
Pursuant to applicable provisions of SEBI (Infrastructure Investment Trusts) Regulations, 2014 read
with SEBI Master circulars and guidelines issued thereunder, and as amended from time to time (“InvIT
Regulations”), we hereby submit the Valuation Report of the Roadstar Infra Investment Trust (“Trust ”)
as at June 30, 2026, as issued by from Ernst & Young Merchant Banking Services LLP, Registered
Valuer having IBBI Registration Number: IBBI/RV-E/05/2021/155.
Pursuant to Regulation 10(21) of SEBI InvIT Regulation, the Net Asset Value (“NAV”) of the units of
Trust as at June 30, 2026, based on the computation carried out by the Management in accordance with
Valuation Report issued by the Independent Valuer is Rs. 90.20 per unit, as calculated below:
Particulars Details as at June 30, 2026
Assets (A) 74,016.38 Mn
Liabilities (B) 32,933.32 Mn
Net Assets (A – B) (C ) 41,083.06 Mn
Numbers of units (D) 45,54,77,143
NAV (Rs. Per Unit) (C/D) 90.20
The said information is also being uploaded on the website of the Trust i.e. www.roadstarinfra.com
You are requested to take the same on record and oblige.
Thanking you,
For Roadstar Investment Managers Limited
(in the capacity as the Investment Manager of Roadstar Infra Investment Trust)
Jyotsna Matondkar
Company Secretary & Compliance Officer
ICSI Membership No. A19792
Encl: As above
T : 022 2653 3333 | E : riml@roadstarinfra.com | W : www.roadstarinfra.com | CIN : U67100MH2001PLC163992
Ernst & Young Merchant Banking Services LLP Tel: +91 22 61920000
Registered Valuer Fax: +91 22 61920000
Registration No. IBBI/RV-E/05/2021/155 ey.com
5th Floor, Block B-2,
Nirlon Knowledge Park,
Shape the future Off. Western Express Highway,
with confidence Goregaon (E), Mumbai,
Maharashtra, 400064, India
31 July 2026
Roadstar Investment Managers Limited
(acting as the Investment Manager of Roadstar Infra Investment Trust)
The IL&FS Financial Centre,
3rd Floor, G Block, Plot C-22,
Bandra Kurla Complex,
Bandra (E) | Mumbai 400 051
Re: Report on Enterprise Valuation of Specified Assets of Roadstar Infra Investment Trust as per
SEBI (Infrastructure Investment Trusts) Regulations, 2014, as amended (“SEBI InvIT
Regulations”) as at 30 June 2026.
Dear Sir/Madam,
In accordance with instructions of Roadstar Investment Managers Limited (“Client” or “you” or “RIML” or
“Investment Manager”), Ernst & Young Merchant Banking Services LLP (“EYMBSLLP”) has performed
the work set out in our Engagement Agreement dated 23 June 2026 (“Engagement Agreement”). We are
pleased to present the following report (“Report”) in connection with the Enterprise Valuation of Specified
Assets (defined later) of Roadstar Infra Investment Trust (“RIIT” or “Trust” or “InvIT”) as at 30 June 2026
(“Valuation Date”).
It may be noted that for carrying out the valuation, we have relied upon information provided by the
management of RIIT (“Management”). We have been given to understand that the information provided
is correct and accurate and that the Management was duly authorized to provide us the same.
Purpose of our Report and restrictions on its use
EYMBSLLP has been appointed by Roadstar Investment Managers Limited as an independent valuer as
per Securities and Exchange Board of India (Infrastructure Investment Trusts) Regulations, 2014, as
amended and the circulars, notifications and guidelines issued thereunder (“SEBI InvIT Regulations”), to
undertake an independent Enterprise Valuation of Specified Assets (defined later) as on 30 June 2026 for
internal management analysis, disclosure to unit holders and regulatory filings under Chapter V
Regulation 21(4) and Regulation 21(5) of the SEBI InvIT Regulations (“Purpose”). This Report was
prepared solely for the above Purpose and should not be used or relied upon for any other purpose.
We accept no responsibility or liability to any person other than to the Client, or to such party to whom we
have agreed in writing to accept a duty of care in respect of the Report, and accordingly if such other
persons choose to rely upon any of the contents of the Report, they do so at their own risk.
Shape the future
with confidence
Nature and scope of the services
The nature and scope of the services, including the basis and limitations, are detailed in the Engagement
Agreement. The contents of our Report have been reviewed by the Client, who have confirmed to us the
factual accuracy of the Report.
Whilst each part of our Report may address different aspects of the work we have agreed to perform, the
entire Report should be read for a full understanding of our findings and advice.
Please note that the Report must be read in conjunction with the Statement of limiting conditions contained
in Section 4 of this Report. This letter, the Report and the summary of valuation included herein can be
provided to Trust’s advisors and may be made available for the inspection to the public and with the SEBI,
the stock exchanges and any other regulatory and supervisory authority, as may be required. The
valuation analysis should not be construed as investment advice; specifically, EYMBSLLP does not
express any opinion on the suitability or otherwise of entering into any financial or other transaction with
the Trust.
The valuation conclusion included here-in and the Report complies with the SEBI InvIT Regulations and
guidelines, circular, guidance, clarification or notification issued by the Securities and Exchange Board of
India (“SEBI”) thereunder.
This letter should be read in conjunction with the attached Report.
Yours faithfully,
Nilesh Jain
Partner
Membership No. IBBI/RV/05/2024/15540
Ernst & Young Merchant Banking Services LLP
Registration No. IBBI/RV-E/05/2021/155
LLPIN: AAO-2287
Date: 31 July 2026
Report No. EYMBS/RV/2026-27/074
Page 2 of 82
Shape the future
with confidence
Table of Contents
I. Executive Summary 4
II. Valuation Analysis 7
III. Sources of Information 8
IV. Statement of Limiting Conditions 9
V. Industry Overview 11
VI. Background of the SPVs 11
VII. Procedures Adopted 27
VIII. Valuation Methodology 28
IX. Valuation Assumptions 34
X. Basis and Premise of Valuation 36
XI. Valuation Conclusion 37
Page 3 of 82
Shape the future
with confidence
I. Executive Summary
Roadstar Infra Investment Trust (“RIIT” or “Trust” or “InvIT”) is registered as an infrastructure investment
trust with Securities and Exchange Board of India ("SEBI") pursuant to the SEBI (Infrastructure Investment
Trusts) Regulations, 2014, as amended and the circulars, notifications and guidelines issued thereunder
(“SEBI InvIT Regulations”). It was registered on December 22, 2020 [Registration No.: IN/InvIT/20-
21/0015].
The InvIT owns and operates a portfolio of 6 road SPVs; which are involved in operating and managing
road assets under concession agreements with NHAI and respective state authorities. The InvIT Assets
have an aggregate length of approximately 685 km (3,145 lane kms) spread across 6 states. The following
are InvIT Assets owned by the Trust:
1. Moradabad Bareilly Expressway Limited (“MBEL”)
2. Sikar Bikaner Highway Limited (“SBHL”)
3. Pune Sholapur Road Development Company Limited (“PSRDCL”)
4. Barwa Adda Expressway Limited (“BAEL”)
5. Hazaribagh Ranchi Expressway Limited (“HREL”)
6. Thiruvananthapuram Road Development Company Limited (“TRDCL”)
Assets from Sr. No 1 – 4 operate under the Design, Build, Finance, Operate and Transfer model and are
hereinafter referred to as “BOT Toll Assets”. Assets from Sr. No 5 - 6 opera
[Showing first 8,000 characters — download PDF for full document]