J Kumar Infraprojects Ltd
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]
- 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.
Peer comparison
Sector: Infrastructure Developers & Operators Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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% |
Documents
Announcements
- Board Meeting Intimation for Consider And Take On Record The Un-Audited Financial Results For The Third Quarter And Nine Months Ended As On December 31, 2022. 2d
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
6 Jan - Certificate As per Regulation 74(5) of the SEBI (Depositories and Participants) Regulations, 2018 for third quarter ended as on December 31, 2022.
- Closure of Trading Window 28 Dec
- Declaration Of Voting Results Of Postal Ballot 15 Dec 2022
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 7 Dec 2022
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
Concalls
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Aug 2022TranscriptPPT
-
Jun 2022Transcript PPT
-
May 2022TranscriptPPT
-
Feb 2022Transcript PPT
-
Nov 2021TranscriptPPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
Feb 2021TranscriptPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
Aug 2018TranscriptPPT
-
May 2018TranscriptPPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptPPT
-
Aug 2017Transcript PPT
-
May 2017TranscriptPPT
-
Feb 2017Transcript PPT
-
Dec 2016TranscriptPPT
-
Sep 2016TranscriptPPT
-
Dec 2015TranscriptPPT
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]