Kalpataru Projects International Ltd
Kalpataru Power Transmission Ltd is a global EPC player with diversified interest in power transmission and distribution, oil and gas pipeline, railways and biomass based power generation.[1]
- Market Cap ₹ 18,896 Cr.
- Current Price ₹ 1,106
- High / Low ₹ 1,449 / 770
- Stock P/E 28.2
- Book Value ₹ 421
- Dividend Yield 0.72 %
- ROCE 13.3 %
- ROE 10.4 %
- Face Value ₹ 2.00
Pros
- Company has been maintaining a healthy dividend payout of 23.2%
Cons
- Stock is trading at 2.63 times its book value
- Company has a low return on equity of 10.1% over last 3 years.
- Promoter holding has decreased over last 3 years: -18.1%
* 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: Transmisson Line Towers / Equipment
Part of BSE 500 BSE Capital Goods Nifty 500 BSE SmallCap Nifty Smallcap 100
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4,022 | 4,381 | 4,265 | 4,841 | 5,741 | 7,115 | 7,904 | 7,671 | 12,407 | 14,337 | 16,760 | 18,888 | |
3,610 | 3,928 | 3,773 | 4,238 | 5,027 | 6,269 | 6,986 | 6,801 | 11,442 | 13,039 | 15,233 | 17,301 | |
Operating Profit | 413 | 453 | 491 | 603 | 715 | 846 | 919 | 869 | 966 | 1,298 | 1,526 | 1,587 |
OPM % | 10% | 10% | 12% | 12% | 12% | 12% | 12% | 11% | 8% | 9% | 9% | 8% |
47 | 52 | 54 | 49 | 48 | 51 | 82 | 248 | 162 | 166 | 78 | 65 | |
Interest | 171 | 167 | 166 | 172 | 187 | 187 | 225 | 171 | 356 | 430 | 498 | 381 |
Depreciation | 70 | 85 | 84 | 78 | 77 | 86 | 110 | 115 | 272 | 295 | 368 | 375 |
Profit before tax | 219 | 253 | 296 | 403 | 499 | 624 | 666 | 831 | 500 | 739 | 739 | 896 |
Tax % | 33% | 35% | 35% | 33% | 36% | 36% | 30% | 26% | 30% | 28% | 28% | 28% |
146 | 166 | 192 | 269 | 322 | 401 | 463 | 615 | 350 | 532 | 533 | 648 | |
EPS in Rs | 9.54 | 10.79 | 12.54 | 17.53 | 20.98 | 26.15 | 29.93 | 41.32 | 23.53 | 32.75 | 32.81 | 37.94 |
Dividend Payout % | 16% | 14% | 12% | 11% | 12% | 11% | 12% | 24% | 28% | 21% | 24% | 24% |
Compounded Sales Growth | |
---|---|
10 Years: | 16% |
5 Years: | 19% |
3 Years: | 15% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 9% |
3 Years: | 32% |
TTM: | 20% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 42% |
3 Years: | 46% |
1 Year: | -10% |
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 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 30 | 30 | 32 | 32 | 34 |
Reserves | 1,923 | 2,040 | 2,184 | 2,448 | 2,739 | 3,121 | 3,505 | 3,833 | 4,907 | 5,287 | 5,718 | 7,151 |
785 | 971 | 599 | 695 | 773 | 647 | 1,334 | 1,309 | 2,757 | 3,012 | 3,330 | 3,461 | |
1,857 | 1,752 | 2,431 | 2,931 | 3,734 | 4,453 | 4,785 | 4,486 | 7,428 | 9,406 | 10,909 | 12,820 | |
Total Liabilities | 4,596 | 4,794 | 5,245 | 6,105 | 7,278 | 8,252 | 9,655 | 9,658 | 15,122 | 17,738 | 19,989 | 23,466 |
574 | 554 | 538 | 521 | 527 | 571 | 634 | 674 | 1,342 | 1,697 | 1,656 | 1,912 | |
CWIP | 18 | 5 | 4 | 3 | 17 | 8 | 40 | 14 | 20 | 48 | 32 | 26 |
Investments | 384 | 394 | 518 | 716 | 785 | 649 | 864 | 886 | 892 | 874 | 859 | 1,163 |
3,621 | 3,841 | 4,185 | 4,866 | 5,949 | 7,025 | 8,117 | 8,083 | 12,867 | 15,119 | 17,442 | 20,364 | |
Total Assets | 4,596 | 4,794 | 5,245 | 6,105 | 7,278 | 8,252 | 9,655 | 9,658 | 15,122 | 17,738 | 19,989 | 23,466 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
84 | 37 | 756 | 322 | 103 | 525 | 243 | 198 | 46 | 559 | 714 | 837 | |
-97 | -43 | -170 | -213 | -186 | -172 | -477 | 244 | 126 | -443 | -469 | -774 | |
24 | 20 | -555 | -3 | -49 | -292 | 401 | -436 | 263 | -223 | -176 | 542 | |
Net Cash Flow | 12 | 14 | 31 | 106 | -132 | 62 | 167 | 6 | 435 | -107 | 68 | 605 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 140 | 149 | 190 | 208 | 209 | 168 | 162 | 178 | 121 | 126 | 117 | 139 |
Inventory Days | 106 | 116 | 87 | 81 | 67 | 77 | 83 | 78 | 59 | 61 | 63 | 65 |
Days Payable | 245 | 263 | 303 | 280 | 265 | 255 | 239 | 300 | 241 | 258 | 265 | 291 |
Cash Conversion Cycle | 2 | 1 | -27 | 10 | 11 | -9 | 6 | -44 | -61 | -71 | -85 | -86 |
Working Capital Days | 101 | 111 | 87 | 72 | 93 | 94 | 115 | 133 | 137 | 104 | 106 | 100 |
ROCE % | 15% | 15% | 16% | 19% | 20% | 22% | 20% | 17% | 12% | 14% | 15% | 13% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7h - Scheduled investor meet on 30 May 2025 at Grand Hyatt Mumbai; no price sensitive info to be shared.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
9h - Annual Secretarial Compliance Report for FY 2024-25 confirming full regulatory compliance.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
12h - Uploaded transcript of earnings call for FY25 Q4 and year ended March 31, 2025.
-
Audio Recording Of Earnings Conference Call Held For Audited Financial Results (Consolidated And Standalone) For The Quarter And Year Ended 31St March, 2025
19 May - Audio recording of Q4 and FY 2025 earnings call available on company website.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
16 May - Of Schedule of Analyst / Institutional Investor Meet under Regulation 30 of the SEBI (LODR) Regulations, 2015
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
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 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2025TranscriptNotesPPT REC
-
Feb 2025Transcript PPT REC
-
Oct 2024Transcript PPT REC
-
Aug 2024Transcript PPT REC
-
May 2024Transcript PPT REC
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
-
May 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019Transcript PPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Feb 2018TranscriptNotesPPT
-
Dec 2017TranscriptNotesPPT
-
Dec 2017Transcript PPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017Transcript PPT
-
Aug 2017TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
May 2017Transcript PPT
-
Mar 2017TranscriptNotesPPT
-
Feb 2017TranscriptNotesPPT
-
Nov 2016Transcript PPT
-
Aug 2016TranscriptPPT
-
May 2016Transcript PPT
-
Feb 2016TranscriptNotesPPT
Business Segments
1) EPC (97% in 9M FY25 vs 96% in FY23): [1] [2] The company is one of the largest specialized EPC companies with a presence across sustainable infrastructure & energy projects including: