Ircon International Ltd
Ircon International Limited (IRCON) commenced its business in 1976 as a railway construction company, it diversified progressively since 1985 as an integrated engineering and construction PSU specializing in large and technologically complex infrastructure projects in various sectors such as railways, highways, etc. [1] [2]
- Market Cap ₹ 22,681 Cr.
- Current Price ₹ 241
- High / Low ₹ 281 / 77.4
- Stock P/E 27.4
- Book Value ₹ 58.1
- Dividend Yield 1.24 %
- ROCE 18.0 %
- ROE 15.8 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 38.1%
Cons
- Company has a low return on equity of 12.5% over last 3 years.
- Earnings include an other income of Rs.394 Cr.
- Promoter holding has decreased over last 3 years: -8.01%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Infrastructure Developers & Operators Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3,578 | 4,221 | 4,057 | 2,864 | 2,419 | 3,024 | 3,891 | 4,415 | 5,202 | 4,956 | 6,910 | 9,921 | 11,971 | |
3,116 | 3,401 | 2,985 | 2,255 | 2,089 | 2,718 | 3,513 | 4,036 | 4,725 | 4,587 | 6,540 | 9,338 | 11,255 | |
Operating Profit | 462 | 820 | 1,072 | 609 | 329 | 306 | 377 | 379 | 477 | 369 | 370 | 584 | 717 |
OPM % | 13% | 19% | 26% | 21% | 14% | 10% | 10% | 9% | 9% | 7% | 5% | 6% | 6% |
204 | 250 | 249 | 254 | 344 | 304 | 231 | 263 | 239 | 244 | 271 | 340 | 394 | |
Interest | 7 | 11 | 38 | 9 | 43 | 61 | 65 | 16 | 27 | 15 | 4 | 3 | 9 |
Depreciation | 57 | 44 | 34 | 10 | 28 | 18 | 13 | 12 | 16 | 25 | 27 | 38 | 44 |
Profit before tax | 602 | 1,015 | 1,249 | 844 | 602 | 532 | 530 | 615 | 673 | 574 | 610 | 883 | 1,057 |
Tax % | 22% | 28% | 27% | 31% | 34% | 31% | 27% | 28% | 27% | 30% | 11% | 12% | |
470 | 730 | 906 | 579 | 395 | 369 | 388 | 445 | 490 | 405 | 544 | 777 | 825 | |
EPS in Rs | 47.47 | 36.87 | 45.78 | 29.26 | 19.95 | 3.73 | 4.12 | 4.73 | 5.21 | 4.30 | 5.79 | 8.26 | 8.78 |
Dividend Payout % | 20% | 20% | 20% | 31% | 43% | 100% | 49% | 46% | 46% | 35% | 43% | 36% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 21% |
3 Years: | 24% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 15% |
3 Years: | 18% |
TTM: | 14% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 45% |
3 Years: | 70% |
1 Year: | 208% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 12% |
3 Years: | 13% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 20 | 20 | 20 | 20 | 99 | 94 | 94 | 94 | 94 | 188 | 188 | 188 |
Reserves | 1,733 | 2,281 | 2,973 | 3,334 | 3,647 | 3,729 | 3,657 | 3,855 | 4,067 | 4,312 | 4,433 | 4,990 | 5,277 |
0 | 0 | 0 | 0 | 0 | 0 | 3,200 | 3,077 | 0 | 0 | 0 | 1 | 3 | |
3,786 | 3,910 | 3,165 | 3,395 | 4,470 | 5,340 | 5,749 | 5,943 | 5,785 | 6,258 | 8,106 | 8,497 | 8,730 | |
Total Liabilities | 5,529 | 6,211 | 6,158 | 6,749 | 8,137 | 9,168 | 12,701 | 12,969 | 9,946 | 10,664 | 12,727 | 13,676 | 14,199 |
193 | 178 | 153 | 157 | 146 | 446 | 493 | 607 | 765 | 771 | 748 | 744 | 744 | |
CWIP | 3 | 2 | 17 | 6 | 3 | 0 | 1 | 48 | 10 | 10 | 10 | 3 | 4 |
Investments | 208 | 295 | 494 | 737 | 1,021 | 1,223 | 1,201 | 1,314 | 1,469 | 1,506 | 1,764 | 2,138 | 2,500 |
5,124 | 5,736 | 5,494 | 5,848 | 6,966 | 7,499 | 11,006 | 11,000 | 7,702 | 8,378 | 10,205 | 10,792 | 10,951 | |
Total Assets | 5,529 | 6,211 | 6,158 | 6,749 | 8,137 | 9,168 | 12,701 | 12,969 | 9,946 | 10,664 | 12,727 | 13,676 | 14,199 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
571 | 569 | 64 | 503 | 1,402 | 1,021 | -2,613 | -1,243 | 342 | 805 | 1,351 | -120 | |
85 | 46 | 127 | -648 | 85 | -1,861 | 7 | 685 | -138 | -713 | -130 | 1,313 | |
-62 | -132 | -233 | -191 | -219 | -222 | 2,737 | -93 | -275 | -158 | -337 | -231 | |
Net Cash Flow | 593 | 483 | -42 | -336 | 1,268 | -1,062 | 131 | -650 | -71 | -67 | 884 | 962 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 86 | 95 | 70 | 73 | 105 | 51 | 63 | 42 | 39 | 37 | 37 | 32 |
Inventory Days | 153 | 137 | 152 | 547 | 320 | 74 | 286 | |||||
Days Payable | 441 | 357 | 553 | 905 | 576 | 466 | 1,063 | |||||
Cash Conversion Cycle | 86 | 95 | 70 | 73 | -183 | -169 | -339 | -316 | -217 | -354 | -739 | 32 |
Working Capital Days | -97 | -103 | -67 | -153 | -223 | -182 | -177 | -106 | -114 | -150 | -136 | -55 |
ROCE % | 38% | 51% | 49% | 27% | 18% | 14% | 11% | 9% | 12% | 14% | 14% | 18% |
Documents
Announcements
- Board Meeting Intimation for Consideration And Approval Of The Audited Financial Results (Standalone & Consolidated) For The Quarter And Year Ended On 31St March, 2024, And To Recommend Final Dividend, If Any, For The Financial Year 2023-24 20h
-
Announcement under Regulation 30 (LODR)-Change in Management
3 May - Smt. Pratibha Aggarwal has joined IRCON as General Manger/ Company Affairs, IRCON.
- Intimation Of Filling Of Application To Commissioner (Appeals) In The Matter Of GST Of Ircon Vadodara Kim Expressway Limited (Irconvkel), A Wholly Owned Subsidiary Of IRCON 1 May
-
Announcement under Regulation 30 (LODR)-Change in Directorate
29 Apr - Shri Brijesh Kumar Gupta, Additional Member (CE), Railway Board has been re-designated as Government Nominee (Part Time Official) Director of the Company w.e.f. 29th April, …
-
Announcement under Regulation 30 (LODR)-Change in Directorate
29 Apr - Shri Ashish Bansal, IRSE, PED/Tr.(M&MC), Railway Board has been entrusted the additional charge of Chairman & Managing Director, IRCON w.e.f. 29th April, 2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Feb 2020TranscriptPPT
-
Nov 2019TranscriptPPT
-
Aug 2019TranscriptPPT
-
Jun 2019Transcript PPT
-
Feb 2019TranscriptPPT
Brand Reputation
It is the only Indian PSU & one among five Indian companies to make it to the list of top 250 international contractors. [1]
It is a sectoral leader in transportation infrastructure amongst the public sector construction companies in India with a specialization in the execution of Railway Projects on a turnkey basis. [2]