J Kumar Infraprojects Ltd

₹ 268 -0.59%
27 Jan - close price
About

J Kumar Infraprojects Limited is engaged in the business of execution of contracts of various infrastructure projects including Transportation Engineering, Irrigation Projects, Civil Construction and Piling Work etc. [1]

Key Points

Services
The Co. is engaged in the construction of elevated and underground metro projects, roads, flyovers and bridges and civil construction activities. It has executed around 90 projects in the construction space. It is one of the very few construction players in the country that can qualify for large-sized complex projects without joint ventures. [1]

  • Market Cap 2,027 Cr.
  • Current Price 268
  • High / Low 352 / 152
  • Stock P/E 7.73
  • Book Value 290
  • Dividend Yield 1.12 %
  • ROCE 15.2 %
  • ROE 10.3 %
  • Face Value 5.00

Pros

  • Stock is trading at 0.92 times its book value

Cons

  • Company has a low return on equity of 8.08% over last 3 years.
  • Contingent liabilities of Rs.2,386 Cr.
  • Dividend payout has been low at 5.66% of profits over last 3 years
  • 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
632 793 878 285 477 816 992 675 772 966 1,114 994 1,013
524 675 786 257 414 701 888 578 662 827 955 853 867
Operating Profit 108 118 92 28 63 115 104 97 110 139 159 140 146
OPM % 17% 15% 10% 10% 13% 14% 11% 14% 14% 14% 14% 14% 14%
6 9 8 6 6 7 6 5 6 6 8 6 10
Interest 25 22 25 27 24 24 29 22 26 25 26 25 25
Depreciation 31 31 35 35 35 36 37 37 35 37 38 37 37
Profit before tax 57 74 40 -27 10 62 44 43 54 82 103 84 93
Tax % 2% 25% 23% 24% 28% 27% 26% 25% 24% 29% 28% 26% 27%
Net Profit 56 56 31 -21 7 45 33 32 41 59 74 62 68
EPS in Rs 7.39 7.36 4.10 -2.75 0.94 5.94 4.32 4.24 5.43 7.76 9.78 8.18 8.93
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
949 932 1,001 1,187 1,343 1,409 1,604 2,051 2,787 2,971 2,571 3,527 4,087
806 782 833 981 1,093 1,160 1,354 1,730 2,351 2,542 2,259 3,023 3,503
Operating Profit 143 150 167 206 251 248 251 321 436 429 311 505 584
OPM % 15% 16% 17% 17% 19% 18% 16% 16% 16% 14% 12% 14% 14%
7 7 9 11 13 17 31 29 28 28 25 25 30
Interest 28 37 41 58 77 62 66 70 94 98 104 100 102
Depreciation 16 19 24 35 47 51 56 73 102 126 144 147 149
Profit before tax 107 101 111 124 139 153 160 207 268 233 89 283 363
Tax % 31% 33% 32% 32% 32% 36% 33% 34% 34% 21% 28% 27%
Net Profit 74 68 76 84 94 98 107 137 177 184 64 206 262
EPS in Rs 13.29 12.24 13.62 15.12 14.63 13.02 14.18 18.05 23.40 24.26 8.45 27.21 34.65
Dividend Payout % 8% 9% 13% 12% 14% 15% 14% 11% 10% 5% 12% 0%
Compounded Sales Growth
10 Years: 14%
5 Years: 17%
3 Years: 8%
TTM: 26%
Compounded Profit Growth
10 Years: 12%
5 Years: 14%
3 Years: 5%
TTM: 74%
Stock Price CAGR
10 Years: 9%
5 Years: -4%
3 Years: 20%
1 Year: 59%
Return on Equity
10 Years: 10%
5 Years: 9%
3 Years: 8%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
28 28 28 28 32 38 38 38 38 38 38 38 38
Reserves 350 411 476 547 757 1,254 1,353 1,471 1,630 1,793 1,849 2,049 2,156
167 171 236 557 515 354 437 580 691 708 567 472 477
106 244 418 521 388 318 936 1,272 1,139 1,141 1,191 1,386 1,384
Total Liabilities 651 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,645 3,944 4,055
114 147 209 326 430 430 511 716 779 854 806 790 884
CWIP 60 60 101 175 63 68 71 126 80 99 150 152 39
Investments 0 0 0 2 1 179 0 15 32 1 2 2 1
477 646 848 1,150 1,198 1,287 2,180 2,504 2,607 2,725 2,688 3,000 3,131
Total Assets 651 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,645 3,944 4,055

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-28 118 100 -25 59 64 -22 265 83 259 369 381
-80 -45 -140 -238 -53 -226 65 -323 -108 -123 -111 -91
76 -5 18 252 3 171 10 55 -1 -148 -271 -224
Net Cash Flow -32 67 -22 -12 8 9 53 -3 -27 -11 -13 65

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 39 35 42 41 55 77 111 94 65 79 88 92
Inventory Days 91 172 230 303 248 200 243 246 195 63 65 59
Days Payable 21 32 53 97 62 47 68 99 64 92 104 92
Cash Conversion Cycle 110 175 219 246 241 230 286 241 196 50 49 59
Working Capital Days 94 75 65 84 109 157 108 67 80 82 85 87
ROCE % 29% 24% 22% 19% 18% 15% 13% 14% 16% 14% 8% 15%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
45.32 45.32 45.32 45.32 46.51 46.65 46.65 46.65 46.65 46.65 46.64 46.64
9.65 8.19 7.71 7.96 8.54 9.24 8.62 8.00 6.41 8.44 9.71 9.85
11.69 11.19 10.87 10.83 10.62 10.39 10.56 10.47 10.54 13.24 13.04 13.04
33.34 35.30 36.10 35.90 34.33 33.72 34.17 34.88 36.40 31.68 30.62 30.47

* 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

Concalls