Cemindia Projects Ltd

Cemindia Project Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Cemindia Projects Ltd

₹ 800 -4.82%
18 Nov 3:42 p.m.
itdcem.co.in BSE: 509496 NSE: CEMPRO
About

ITD Cementation India Limited is engaged in the business of providing design, engineering, procurement and construction (EPC) services for infrastructure projects in India. [1]

Key Points

Percentage
As of June 2024 Italian Thai Development Public Company Ltd (ITD, Bangkok) holds ~47% of the company. [1] ITD, Bangkok is amongst the leading infrastructure & construction company in Thailand. It provides access to the latest technology and know-how, international design and engineering, and skilled personnel to augment the company’s local strength. [2]

Website BSE NSE
  • Market Cap ₹ 13,746 Cr.
  • Current Price ₹ 800
  • High / Low ₹ 944 / 477
  • Stock P/E 30.9
  • Book Value ₹ 119
  • Dividend Yield 0.24 %
  • ROCE 27.6 %
  • ROE 21.8 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 37.5% CAGR over last 5 years
  • Company's median sales growth is 17.9% of last 10 years

Cons

  • Company's cost of borrowing seems high

* 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

Industrials Construction Construction Civil Construction

Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
1,035 1,327 1,631 1,833 1,610 2,017 2,258 2,381 1,991 2,245 2,480 2,542 2,175
975 1,223 1,491 1,671 1,452 1,812 2,037 2,160 1,809 2,039 2,221 2,310 1,972
Operating Profit 60 104 140 162 158 205 221 221 182 206 258 233 203
OPM % 6% 8% 9% 9% 10% 10% 10% 9% 9% 9% 10% 9% 9%
37 14 7 13 14 15 22 16 23 8 10 22 39
Interest 39 40 51 51 52 58 57 53 57 57 62 50 53
Depreciation 28 30 31 45 53 56 54 49 47 45 51 41 43
Profit before tax 30 47 65 79 68 106 130 135 100 112 155 164 146
Tax % 33% 22% 42% 34% 21% 26% 31% 26% 28% 22% 27% 16% 26%
20 37 38 52 54 79 90 100 72 87 114 137 108
EPS in Rs 1.15 2.13 2.20 3.04 3.12 4.56 5.21 5.83 4.19 5.07 6.61 7.99 6.27
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Mar 2019 15m Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
1,524 1,652 2,892 2,938 2,061 3,170 2,861 2,728 3,809 5,091 7,718 9,097 9,442
1,362 1,561 2,700 2,726 1,796 2,843 2,523 2,515 3,516 4,691 6,973 8,229 8,542
Operating Profit 162 91 192 212 264 327 338 213 293 400 745 868 900
OPM % 11% 6% 7% 7% 13% 10% 12% 8% 8% 8% 10% 10% 10%
34 114 -102 23 7 14 -10 45 45 63 64 56 78
Interest 128 136 138 89 88 124 130 138 142 165 218 229 221
Depreciation 44 43 37 46 58 82 137 100 103 114 208 192 180
Profit before tax 24 27 -85 99 126 134 60 20 94 184 383 503 578
Tax % 61% 28% -30% 48% 42% 38% 27% 20% 26% 32% 28% 26%
9 19 -59 51 73 83 44 16 69 125 274 373 446
EPS in Rs 0.81 1.25 -3.82 3.28 4.69 4.77 2.51 0.92 4.01 7.23 15.93 21.70 25.94
Dividend Payout % 12% 0% 0% 9% 9% 8% 12% 13% 11% 10% 11% 9%
Compounded Sales Growth
10 Years: 19%
5 Years: 26%
3 Years: 34%
TTM: 9%
Compounded Profit Growth
10 Years: 23%
5 Years: 38%
3 Years: 76%
TTM: 31%
Stock Price CAGR
10 Years: 24%
5 Years: 72%
3 Years: 95%
1 Year: 63%
Return on Equity
10 Years: 12%
5 Years: 13%
3 Years: 18%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 12 16 16 16 16 17 17 17 17 17 17 17 17
Reserves 397 552 493 536 602 1,004 1,035 1,049 1,114 1,220 1,477 1,816 2,029
770 765 601 356 489 532 539 458 560 766 889 961 982
682 862 1,336 973 1,282 1,044 1,533 1,669 1,925 3,013 3,534 3,710 3,645
Total Liabilities 1,860 2,195 2,445 1,881 2,388 2,597 3,125 3,192 3,616 5,017 5,917 6,505 6,673
224 335 349 385 462 529 624 601 655 847 1,081 1,074 1,120
CWIP 7 3 3 6 38 7 5 53 2 117 10 21 25
Investments 0 0 0 1 1 1 255 194 113 45 5 42 56
1,630 1,856 2,093 1,489 1,887 2,060 2,241 2,344 2,847 4,007 4,821 5,367 5,473
Total Assets 1,860 2,195 2,445 1,881 2,388 2,597 3,125 3,192 3,616 5,017 5,917 6,505 6,673

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
187 44 465 326 68 -134 447 191 339 471 704 203
-49 -38 -104 -20 -157 -133 -87 -51 -25 -438 -419 -245
-147 -4 -302 -222 40 244 -212 -250 -56 28 -123 -209
Net Cash Flow -9 1 59 83 -49 -24 147 -110 258 61 162 -251

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 96 91 39 27 42 50 75 71 60 77 57 64
Inventory Days 680 641 530 61 92 75 99 144 118 119 86 73
Days Payable 211 236 340 340 363 171 225 311 276 275 179 202
Cash Conversion Cycle 566 496 229 -252 -229 -45 -51 -96 -99 -78 -36 -64
Working Capital Days -4 8 -34 -36 -38 32 -21 2 -19 -35 -26 -3
ROCE % 13% 5% 14% 19% 24% 20% 15% 10% 14% 19% 27% 28%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
46.64% 46.64% 46.64% 46.64% 46.64% 46.64% 46.64% 46.64% 46.64% 46.64% 67.46% 67.46%
13.30% 12.23% 13.46% 14.42% 13.90% 17.08% 20.00% 20.99% 17.04% 13.95% 9.21% 8.36%
5.64% 5.07% 4.57% 3.38% 1.94% 1.82% 2.44% 2.32% 2.60% 6.14% 0.79% 0.72%
34.42% 36.05% 35.34% 35.56% 37.53% 34.46% 30.92% 30.06% 33.72% 33.28% 22.55% 23.45%
No. of Shareholders 46,63749,85857,19673,00576,05078,34786,9751,08,9881,07,3171,02,14092,68698,422

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls