GVK Power & Infrastructure Ltd

GVK Power Infra. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

GVK Power & Infrastructure Ltd

₹ 4.24 1.92%
10 Jun - close price
gvk.com BSE: 532708 NSE: GVKPIL
About

GVK Power & Infrastructure Limited is primarily engaged in the business of providing operation and maintenance services, manpower & consultancy services, and incidental services to owners of power plants, airports, and infrastructure companies. [1]

Key Points

Business Segments
Energy - Combined Cycle Power Plant (gas/naphtha based), Thermal (coal based) and Hydro Power Projects. [1]
Transportation - It currently operates the 542.4 lane Kms Jaipur - Kishangarh Expressway road project in Rajasthan. [2]
As of FY23, the completion of the official term of the only revenue generating asset under the Transportation sector (Jaipur-Kishangarh Expressway), there is no possibility of reviving any project in Transportation sector. With the closure of business under Airport sector, bleak future in Energy and Transportation sectors coupled with practically no possibility of raising funds from the Lenders, management is unable to diversify into any other area of business.[3]

Website BSE NSE - BE
  • Market Cap ₹ 670 Cr.
  • Current Price ₹ 4.24
  • High / Low ₹ 11.9 / 3.03
  • Stock P/E 8.70
  • Book Value ₹ -3.91
  • Dividend Yield 0.00 %
  • ROCE 10.6 %
  • ROE %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -26.9% over past five years.
  • Contingent liabilities of Rs.480 Cr.
  • Earnings include an other income of Rs.640 Cr.
  • Working capital days have increased from -257 days to 99.0 days

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
602 615 995 325 186 497 380 135 69 224 391 143 44
392 294 322 108 80 47 32 37 38 46 30 28 39
Operating Profit 210 321 672 217 106 450 348 98 31 178 361 115 5
OPM % 35% 52% 68% 67% 57% 90% 92% 73% 45% 80% 92% 80% 11%
303 -189 18 3,455 18 15 16 20 24 17 621 18 -16
Interest 297 391 390 166 127 133 135 133 133 130 110 94 89
Depreciation 93 125 128 82 65 57 58 57 56 56 57 57 55
Profit before tax 122 -384 172 3,423 -68 275 171 -71 -135 9 816 -17 -156
Tax % 21% 4% 10% 1% 25% -0% 9% 8% 6% 48% 1% 33% 25%
96 -400 154 3,402 -85 275 156 -77 -143 5 811 -23 -195
EPS in Rs 0.33 -2.26 -0.07 18.00 -0.23 0.75 0.39 -0.38 -0.64 -0.07 4.57 -0.09 -0.83
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2,809 3,044 3,207 3,516 3,863 4,098 3,847 310 858 2,120 1,080 802
1,803 2,229 2,254 2,501 2,876 2,392 3,191 226 566 805 154 143
Operating Profit 1,006 815 953 1,016 988 1,707 656 84 292 1,316 926 659
OPM % 36% 27% 30% 29% 26% 42% 17% 27% 34% 62% 86% 82%
121 87 729 257 1,004 290 164 -625 2,974 3,301 75 640
Interest 965 1,474 1,651 1,890 1,643 1,513 1,484 305 421 1,074 534 423
Depreciation 438 706 549 669 725 792 802 52 136 400 227 224
Profit before tax -276 -1,278 -518 -1,286 -376 -307 -1,468 -898 2,709 3,143 240 652
Tax % 52% -9% 15% 4% 43% -1% 5% 4% 3% 2% 12% 8%
-393 -1,136 -687 -1,344 -537 -304 -1,545 -937 2,636 3,071 211 598
EPS in Rs -2.49 -5.29 -4.35 -8.25 -3.56 -2.30 -9.46 -4.84 16.75 15.44 0.13 3.58
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -12%
5 Years: -27%
3 Years: -2%
TTM: -26%
Compounded Profit Growth
10 Years: 8%
5 Years: 15%
3 Years: -67%
TTM: 278%
Stock Price CAGR
10 Years: -6%
5 Years: 7%
3 Years: %
1 Year: -61%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 158 158 158 158 158 158 158 158 158 158 158 158
Reserves 2,620 1,781 843 -455 -999 -1,361 -2,855 -3,618 -3,997 -1,309 -1,340 -775
22,464 24,874 16,644 15,811 14,625 13,955 13,217 3,501 10,523 4,839 4,599 3,370
6,782 6,040 4,650 4,993 6,366 8,976 9,914 19,940 4,887 4,001 4,391 2,416
Total Liabilities 32,024 32,852 22,295 20,507 20,150 21,728 20,434 19,981 11,570 7,689 7,808 5,169
11,866 11,484 14,433 14,164 13,986 14,417 12,426 387 7,326 3,861 3,637 3,414
CWIP 10,501 12,504 1,446 1,426 1,602 2,806 3,939 571 0 0 0 0
Investments 2,194 2,062 3,744 1,757 789 893 159 21 1,375 1,501 1,390 125
7,463 6,801 2,672 3,160 3,773 3,612 3,910 19,002 2,870 2,326 2,781 1,630
Total Assets 32,024 32,852 22,295 20,507 20,150 21,728 20,434 19,981 11,570 7,689 7,808 5,169

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,233 1,294 1,643 1,433 2,483 1,249 1,730 377 343 1,620 794 599
-2,894 -1,110 -1,490 897 -8 -782 -515 115 282 -183 -159 81
1,562 -252 -569 -2,172 -2,431 -1,052 -1,326 -221 -535 -1,484 -638 -830
Net Cash Flow -98 -68 -417 159 43 -585 -111 271 90 -47 -4 -150

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 62 38 51 46 40 37 38 2 199 8 17 14
Inventory Days
Days Payable
Cash Conversion Cycle 62 38 51 46 40 37 38 2 199 8 17 14
Working Capital Days -210 -436 -222 -386 -227 -207 -360 -106 -1,256 -280 -589 99
ROCE % 3% 1% 4% 3% 3% 8% 0% 1% 4% 15% 15% 11%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.25%
0.27% 0.28% 0.28% 0.30% 0.30% 0.36% 0.52% 0.85% 0.85% 0.53% 0.19% 0.05%
0.03% 0.52% 0.52% 0.48% 0.48% 0.48% 0.48% 0.48% 0.48% 0.49% 0.49% 0.49%
0.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
45.05% 44.94% 44.94% 44.96% 44.95% 44.89% 44.73% 44.40% 44.41% 44.71% 45.06% 45.20%
No. of Shareholders 2,72,0362,78,1202,79,4292,82,4562,88,8713,14,1073,49,2314,45,7854,81,6864,78,8434,78,4844,78,310

* 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

DRHP

Credit ratings