JMC Projects (India) Ltd

JMC Projects (India), a subsidiary of the Kalpataru Power Transmission Ltd. (KPTL), is engaged in the execution of civil and structural works for commercial, residential and institutional buildings, government infrastructure projects, power plant projects and industrial projects.

  • Market Cap: 812.66 Cr.
  • Current Price: 48.40
  • 52 weeks High / Low 132.10 / 29.50
  • Book Value: 32.09
  • Stock P/E:
  • Dividend Yield: 1.45 %
  • ROCE: 13.98 %
  • ROE: 0.13 %
  • Sales Growth (3Yrs): 16.08 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Company has been maintaining a healthy dividend payout of 346.83%
Cons:
Company has low interest coverage ratio.
Company has a low return on equity of 6.60% for last 3 years.
Contingent liabilities of Rs.661.31 Cr.

Peer comparison Sector: Construction // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
726 768 933 980 947 977 966 976 498
631 671 817 858 820 858 840 928 462
Operating Profit 95 97 116 123 127 119 126 49 36
OPM % 13% 13% 12% 12% 13% 12% 13% 5% 7%
Other Income 6 6 7 7 5 9 5 9 5
Interest 58 58 60 54 65 65 65 66 62
Depreciation 26 27 30 27 35 36 41 44 41
Profit before tax 17 18 32 49 32 27 26 -52 -62
Tax % 36% 41% 37% 43% 35% 47% 20% -5% 16%
Net Profit 11 10 20 35 21 14 21 -55 -52
EPS in Rs 0.13 0.12 1.21 2.10 1.23 0.86 1.26 -3.26 -3.11
Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

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
1,312 1,313 1,378 2,065 2,542 2,664 2,470 2,544 2,472 2,888 3,407 3,866 3,418
1,206 1,208 1,262 1,918 2,427 2,528 2,260 2,279 2,160 2,519 2,958 3,423 3,088
Operating Profit 106 105 117 148 115 136 209 265 312 369 449 443 330
OPM % 8% 8% 8% 7% 5% 5% 8% 10% 13% 13% 13% 11% 10%
Other Income 9 13 4 11 7 9 13 8 -21 18 24 27 28
Interest 33 30 34 54 62 87 168 241 236 236 247 282 258
Depreciation 30 35 40 47 55 61 65 89 87 100 110 155 161
Profit before tax 52 53 48 58 6 -3 -11 -56 -32 50 115 33 -61
Tax % 29% 25% 25% 22% -39% -225% -131% -18% -34% 47% 34% 96%
Net Profit 37 40 35 45 9 -11 -24 -66 -43 27 77 1 -72
EPS in Rs 2.46 2.06 2.64 0.49 0.00 0.00 0.00 0.00 1.60 4.56 0.07 -4.25
Dividend Payout % 10% 11% 15% 12% 30% -25% -11% -5% -12% 38% 15% 988%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.40%
5 Years:9.38%
3 Years:16.08%
TTM:-5.79%
Compounded Profit Growth
10 Years:-33.02%
5 Years:15.21%
3 Years:26.33%
TTM:-182.73%
Stock Price CAGR
10 Years:2.83%
5 Years:0.19%
3 Years:-10.42%
1 Year:-60.02%
Return on Equity
10 Years:0.98%
5 Years:-0.32%
3 Years:6.60%
Last Year:0.13%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
43 22 26 26 26 26 26 34 34 34 34 34
Reserves 160 229 346 385 390 425 391 497 448 468 536 505
Borrowings 198 171 187 461 906 1,507 2,005 1,705 1,597 1,689 1,668 1,746
444 465 699 592 685 940 1,120 1,683 1,914 2,334 2,769 2,950
Total Liabilities 820 887 1,259 1,465 2,008 2,898 3,542 3,918 3,992 4,524 5,007 5,235
222 211 228 274 257 679 2,023 2,072 2,058 2,078 2,122 2,186
CWIP 2 8 46 245 875 1,047 32 0 10 4 7 15
Investments 3 6 38 7 7 9 11 23 0 0 0 0
593 661 948 940 869 1,164 1,477 1,822 1,924 2,442 2,877 3,034
Total Assets 820 887 1,259 1,465 2,008 2,898 3,542 3,918 3,992 4,524 5,007 5,235

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1 75 64 34 293 92 73 337 451 392 336 479
-52 -25 -120 -267 -652 -661 -380 -322 -120 -164 -189 -299
57 -42 74 219 376 561 302 -42 -341 -99 -220 -206
Net Cash Flow 4 8 19 -13 16 -9 -5 -27 -10 129 -74 -26

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 25% 20% 17% 16% 6% 5% 7% 8% 9% 13% 16% 14%
Debtor Days 120 137 134 53 17 35 60 94 98 92 99 86
Inventory Turnover 6.24 6.56 4.38 4.56 3.98 3.88 3.45 4.30 5.10 6.15 6.54 7.28

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
67.19 67.19 67.19 67.19 67.19 67.19 67.19 67.19 67.19 67.19 67.36 67.75
0.67 1.14 0.87 1.23 1.21 1.06 1.08 1.11 0.68 0.53 0.50 0.29
12.84 12.79 14.10 14.13 14.44 15.85 16.24 16.49 17.14 17.99 18.49 17.04
0.00 0.06 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
19.30 18.82 17.79 17.45 17.16 15.90 15.49 15.21 14.99 14.29 13.65 14.92