J Kumar Infraprojects Ltd

About [ edit ]

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

  • Market Cap 1,463 Cr.
  • Current Price 193
  • High / Low 216 / 65.0
  • Stock P/E 23.5
  • Book Value 239
  • Dividend Yield 0.65 %
  • ROCE 13.5 %
  • ROE 10.5 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Stock is trading at 0.81 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 10.37% for last 3 years.
  • Contingent liabilities of Rs.2790.84 Cr.
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
776 618 515 686 968 668 632 793 878 285 477 816
658 518 424 575 834 556 524 675 786 257 414 701
Operating Profit 117 100 91 111 134 111 108 118 92 28 63 115
OPM % 15% 16% 18% 16% 14% 17% 17% 15% 10% 10% 13% 14%
Other Income 10 6 9 3 10 6 6 9 8 6 6 7
Interest 21 22 21 21 31 26 25 22 25 27 24 24
Depreciation 22 25 26 26 25 29 31 31 35 35 35 36
Profit before tax 84 60 54 67 88 62 57 74 40 -27 10 62
Tax % 35% 33% 34% 34% 34% 34% 2% 25% 23% 24% 28% 27%
Net Profit 55 40 35 44 57 41 56 56 31 -21 7 45
EPS in Rs 7.24 5.31 4.68 5.84 7.58 5.41 7.39 7.36 4.10 -2.75 0.94 5.94
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
406 764 949 932 1,001 1,187 1,343 1,409 1,604 2,051 2,787 2,971 2,457
346 635 806 782 833 981 1,093 1,160 1,354 1,730 2,351 2,542 2,158
Operating Profit 61 129 143 150 167 206 251 248 251 321 436 429 299
OPM % 15% 17% 15% 16% 17% 17% 19% 18% 16% 16% 16% 14% 12%
Other Income 7 5 7 7 9 11 13 17 31 29 28 28 27
Interest 8 15 28 37 41 58 77 62 66 70 94 98 100
Depreciation 11 14 16 19 24 35 47 51 56 73 102 126 141
Profit before tax 49 105 107 101 111 124 139 153 160 207 268 233 84
Tax % 33% 33% 31% 33% 32% 32% 32% 36% 33% 34% 34% 21%
Net Profit 33 70 74 68 76 84 94 98 107 137 177 184 62
EPS in Rs 7.95 12.58 13.29 12.24 13.62 15.12 14.63 13.02 14.18 18.05 23.40 24.26 8.23
Dividend Payout % 13% 9% 8% 9% 13% 12% 14% 15% 14% 11% 10% 5%
Compounded Sales Growth
10 Years:15%
5 Years:17%
3 Years:23%
TTM:-20%
Compounded Profit Growth
10 Years:10%
5 Years:14%
3 Years:20%
TTM:-70%
Stock Price CAGR
10 Years:11%
5 Years:-8%
3 Years:-14%
1 Year:57%
Return on Equity
10 Years:11%
5 Years:10%
3 Years:10%
Last Year:10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
21 28 28 28 28 28 32 38 38 38 38 38 38
Reserves 130 284 350 411 476 547 757 1,254 1,353 1,471 1,630 1,793 1,771
Borrowings 49 57 167 171 236 557 515 354 437 580 691 708 528
88 212 106 244 418 521 388 318 936 1,272 1,139 1,141 1,074
Total Liabilities 287 580 651 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,410
101 103 114 147 209 326 430 430 511 716 779 854 798
CWIP 0 0 60 60 101 175 63 68 71 126 80 99 98
Investments 1 0 0 0 0 2 1 179 0 15 32 1 1
185 477 477 646 848 1,150 1,198 1,287 2,180 2,504 2,607 2,725 2,514
Total Assets 287 580 651 853 1,158 1,653 1,692 1,964 2,763 3,362 3,497 3,680 3,410

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
14 -1 -28 118 100 -25 59 64 -22 265 83 259
-33 -11 -80 -45 -140 -238 -53 -226 65 -323 -108 -123
-2 67 76 -5 18 252 3 171 10 55 -1 -148
Net Cash Flow -20 55 -32 67 -22 -12 8 9 53 -3 -27 -11

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 32% 42% 29% 24% 22% 19% 18% 15% 13% 14% 16% 14%
Debtor Days 34 33 39 35 42 41 55 77 111 94 65 79
Inventory Turnover -0.97 -0.81 4.65 2.73 1.89 1.45 1.47 1.74 1.73 1.68 2.02 3.01

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
43.94 43.94 43.94 44.12 44.13 44.13 44.13 44.66 45.32 45.32 45.32 45.32
23.64 22.86 24.60 22.47 20.50 16.35 15.69 10.74 9.65 8.19 7.71 7.96
11.77 11.79 9.36 8.41 6.59 6.68 6.45 11.50 11.69 11.19 10.87 10.83
20.65 21.41 22.10 25.00 28.78 32.85 33.73 33.10 33.34 35.30 36.10 35.90

Documents

Add document