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 ₹ 19,022 Cr.
- Current Price ₹ 1,170
- High / Low ₹ 1,223 / 485
- Stock P/E 43.7
- Book Value ₹ 298
- Dividend Yield 0.60 %
- ROCE 14.1 %
- ROE 8.57 %
- Face Value ₹ 2.00
Pros
- Company has been maintaining a healthy dividend payout of 22.0%
Cons
- Company has a low return on equity of 10.7% over last 3 years.
- Promoters have pledged 31.5% of their holding.
- Promoter holding has decreased over last 3 years: -15.9%
* 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: Capital Goods - Electrical Equipment Industry: Transmisson Line Towers / Equipment
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,285 | 6,051 | 7,058 | 7,152 | 7,142 | 7,446 | 8,709 | 10,840 | 12,676 | 12,949 | 14,777 | 16,361 | 18,537 | |
4,754 | 5,546 | 6,434 | 6,412 | 6,305 | 6,525 | 7,609 | 9,426 | 11,133 | 11,376 | 13,482 | 14,872 | 17,029 | |
Operating Profit | 531 | 505 | 623 | 740 | 838 | 921 | 1,100 | 1,414 | 1,543 | 1,574 | 1,295 | 1,490 | 1,508 |
OPM % | 10% | 8% | 9% | 10% | 12% | 12% | 13% | 13% | 12% | 12% | 9% | 9% | 8% |
33 | 35 | 23 | 25 | -18 | 24 | 25 | 44 | 48 | 277 | 274 | 165 | 166 | |
Interest | 188 | 224 | 282 | 373 | 462 | 469 | 473 | 486 | 603 | 532 | 522 | 621 | 508 |
Depreciation | 99 | 122 | 149 | 168 | 186 | 181 | 192 | 211 | 340 | 373 | 351 | 392 | 464 |
Profit before tax | 277 | 194 | 215 | 224 | 171 | 295 | 461 | 761 | 648 | 945 | 696 | 642 | 702 |
Tax % | 26% | 31% | 42% | 48% | 56% | 47% | 40% | 36% | 40% | 30% | 23% | 32% | |
204 | 134 | 124 | 115 | 76 | 157 | 278 | 487 | 390 | 662 | 535 | 435 | 487 | |
EPS in Rs | 12.29 | 8.44 | 7.96 | 7.84 | 7.17 | 12.15 | 18.29 | 30.41 | 25.18 | 45.06 | 36.28 | 27.13 | 30.84 |
Dividend Payout % | 12% | 18% | 19% | 19% | 21% | 16% | 14% | 10% | 14% | 22% | 18% | 26% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 13% |
3 Years: | 9% |
TTM: | 19% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 7% |
3 Years: | 0% |
TTM: | 11% |
Stock Price CAGR | |
---|---|
10 Years: | 26% |
5 Years: | 20% |
3 Years: | 47% |
1 Year: | 117% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 12% |
3 Years: | 11% |
Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 30 | 30 | 32 | 32 |
Reserves | 1,822 | 1,917 | 2,068 | 2,186 | 2,217 | 2,391 | 2,643 | 3,089 | 3,327 | 3,709 | 4,249 | 4,688 | 4,802 |
1,281 | 1,831 | 2,731 | 3,684 | 2,922 | 2,849 | 3,319 | 2,610 | 3,296 | 3,260 | 3,838 | 3,786 | 3,968 | |
2,585 | 2,615 | 3,149 | 3,050 | 4,315 | 4,947 | 6,393 | 8,406 | 9,086 | 8,323 | 8,999 | 11,014 | 11,777 | |
Total Liabilities | 5,719 | 6,394 | 7,980 | 8,951 | 9,485 | 10,218 | 12,385 | 14,135 | 15,741 | 15,321 | 17,116 | 19,521 | 20,579 |
1,089 | 1,278 | 1,766 | 3,204 | 3,081 | 3,061 | 3,062 | 3,141 | 3,444 | 3,472 | 3,559 | 3,124 | 3,064 | |
CWIP | 427 | 1,060 | 1,292 | 398 | 27 | 117 | 724 | 16 | 54 | 34 | 25 | 52 | 14 |
Investments | 84 | 11 | 10 | 11 | 63 | 45 | 51 | 1 | 1 | 1 | 5 | 5 | 0 |
4,119 | 4,045 | 4,912 | 5,338 | 6,313 | 6,995 | 8,549 | 10,977 | 12,241 | 11,814 | 13,528 | 16,339 | 17,501 | |
Total Assets | 5,719 | 6,394 | 7,980 | 8,951 | 9,485 | 10,218 | 12,385 | 14,135 | 15,741 | 15,321 | 17,116 | 19,521 | 20,579 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
112 | 469 | 169 | 72 | 1,104 | 766 | 650 | 1,035 | 937 | 931 | 714 | 656 | |
-367 | -860 | -787 | -605 | -387 | -235 | -699 | -835 | -713 | -6 | -214 | -323 | |
313 | 332 | 635 | 550 | -726 | -439 | 66 | -219 | 40 | -897 | 25 | -438 | |
Net Cash Flow | 58 | -60 | 18 | 18 | -9 | 93 | 17 | -19 | 265 | 29 | 524 | -104 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 135 | 89 | 96 | 114 | 149 | 166 | 166 | 142 | 133 | 141 | 113 | 117 |
Inventory Days | 108 | 130 | 149 | 152 | 113 | 116 | 97 | 91 | 84 | 82 | 62 | 64 |
Days Payable | 220 | 242 | 244 | 245 | 277 | 289 | 267 | 265 | 239 | 287 | 241 | 257 |
Cash Conversion Cycle | 24 | -23 | 0 | 21 | -15 | -7 | -5 | -32 | -22 | -63 | -66 | -75 |
Working Capital Days | 115 | 74 | 85 | 108 | 92 | 95 | 94 | 91 | 117 | 112 | 108 | 103 |
ROCE % | 16% | 11% | 11% | 11% | 11% | 14% | 16% | 21% | 20% | 18% | 13% | 14% |
Documents
Announcements
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 5m
- Certificate Under Regulation 61(4) Of The SEBI (LODR) Regulations, 2015 2h
- Certificate Under Regulation 40(9) Of The SEBI (LODR) Regulations, 2015 2h
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 2d
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 25 Apr
Annual reports
-
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 bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
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 FY23