J Kumar Infraprojects Ltd

J Kumar Infra Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

J Kumar Infraprojects Ltd

₹ 258 -1.47%
30 May - close price
jkumar.com BSE: 532940 NSE : JKIL
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]

Website BSE NSE
  • Market Cap ₹ 1,954 Cr.
  • Current Price ₹ 258
  • High / Low ₹ 352 / 216
  • Stock P/E 7.12
  • Book Value ₹ 309
  • Dividend Yield 1.16 %
  • ROCE 17.4 %
  • ROE 12.4 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Stock is trading at 0.84 times its book value

Cons

  • Company has a low return on equity of 8.96% over last 3 years.
  • Contingent liabilities of Rs.2,386 Cr.
  • Dividend payout has been low at 7.16% 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.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
878 285 477 816 992 675 772 966 1,114 994 1,013 1,062 1,134
786 257 414 701 888 578 662 827 955 853 867 911 975
Operating Profit 92 28 63 115 104 97 110 139 159 140 146 152 159
OPM % 10% 10% 13% 14% 11% 14% 14% 14% 14% 14% 14% 14% 14%
8 6 6 7 6 5 6 6 8 6 10 6 9
Interest 25 27 24 24 29 22 26 25 26 25 25 22 27
Depreciation 35 35 35 36 37 37 35 37 38 37 37 39 41
Profit before tax 40 -27 10 62 44 43 54 82 103 84 93 97 100
Tax % 23% 24% 28% 27% 26% 25% 24% 29% 28% 26% 27% 26% 26%
Net Profit 31 -21 7 45 33 32 41 59 74 62 68 71 74
EPS in Rs 4.10 -2.75 0.94 5.94 4.32 4.24 5.43 7.76 9.78 8.18 8.93 9.39 9.76
Raw PDF

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
932 1,001 1,187 1,343 1,409 1,604 2,051 2,787 2,971 2,571 3,527 4,203
782 833 981 1,093 1,160 1,354 1,730 2,351 2,542 2,259 3,023 3,606
Operating Profit 150 167 206 251 248 251 321 436 429 311 505 597
OPM % 16% 17% 17% 19% 18% 16% 16% 16% 14% 12% 14% 14%
7 9 11 13 17 31 29 28 28 25 25 30
Interest 37 41 58 77 62 66 70 94 98 104 100 99
Depreciation 19 24 35 47 51 56 73 102 126 144 147 155
Profit before tax 101 111 124 139 153 160 207 268 233 89 283 374
Tax % 33% 32% 32% 32% 36% 33% 34% 34% 21% 28% 27% 27%
Net Profit 68 76 84 94 98 107 137 177 184 64 206 274
EPS in Rs 12.24 13.62 15.12 14.63 13.02 14.18 18.05 23.40 24.26 8.45 27.21 36.26
Dividend Payout % 9% 13% 12% 14% 15% 14% 11% 10% 5% 12% 0% 10%
Compounded Sales Growth
10 Years: 15%
5 Years: 15%
3 Years: 12%
TTM: 19%
Compounded Profit Growth
10 Years: 14%
5 Years: 15%
3 Years: 14%
TTM: 34%
Stock Price CAGR
10 Years: 11%
5 Years: -1%
3 Years: 48%
1 Year: 4%
Return on Equity
10 Years: 10%
5 Years: 10%
3 Years: 9%
Last Year: 12%

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
28 28 28 32 38 38 38 38 38 38 38 38
Reserves 411 476 547 757 1,254 1,353 1,471 1,630 1,793 1,849 2,049 2,302
171 236 557 515 354 437 580 691 708 567 472 547
244 418 521 388 318 936 1,272 1,139 1,141 1,191 1,386 1,469
Total Liabilities 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,645 3,944 4,356
147 209 326 430 430 511 716 779 854 806 790 925
CWIP 60 101 175 63 68 71 126 80 99 150 152 107
Investments 0 0 2 1 179 0 15 32 1 2 2 1
646 848 1,150 1,198 1,287 2,180 2,504 2,607 2,725 2,688 3,000 3,323
Total Assets 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,645 3,944 4,356

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
118 100 -25 59 64 -22 265 83 259 369 381 183
-45 -140 -238 -53 -226 65 -323 -108 -123 -111 -91 -186
-5 18 252 3 171 10 55 -1 -148 -271 -224 -43
Net Cash Flow 67 -22 -12 8 9 53 -3 -27 -11 -13 65 -46

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 35 42 41 55 77 111 94 65 79 88 92 99
Inventory Days 172 230 303 248 200 243 246 195 63 65 59 51
Days Payable 32 53 97 62 47 68 99 64 92 104 92 83
Cash Conversion Cycle 175 219 246 241 230 286 241 196 50 49 59 68
Working Capital Days 75 65 84 109 157 108 67 80 82 85 87 99
ROCE % 24% 22% 19% 18% 15% 13% 14% 16% 14% 8% 15% 17%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
45.32 45.32 45.32 46.51 46.65 46.65 46.65 46.65 46.65 46.64 46.64 46.64
8.19 7.71 7.96 8.54 9.24 8.62 8.00 6.41 8.44 9.71 9.85 9.81
11.19 10.87 10.83 10.62 10.39 10.56 10.47 10.54 13.24 13.04 13.04 13.04
35.30 36.10 35.90 34.33 33.72 34.17 34.88 36.40 31.68 30.62 30.47 30.51

* 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

Concalls