Reliance Infrastructure Ltd
Reliance Infrastructure Ltd. is one of the largest infrastructure companies engaged in developing infrastructure projects through various Special Purpose Vehicles (SPVs) in several sectors such as power, roads, metro rail and airport in the infrastructure space and the defence sector. The Co. is also a leading utility Company having a presence across the value chain of power businesses i.e. generation, transmission, distribution and power trading. [1]
- Market Cap ₹ 11,916 Cr.
- Current Price ₹ 301
- High / Low ₹ 351 / 144
- Stock P/E
- Book Value ₹ 207
- Dividend Yield 0.00 %
- ROCE 0.04 %
- ROE -10.6 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -15.5% over past five years.
- Promoter holding is low: 16.5%
- Company has a low return on equity of -6.87% over last 3 years.
- Contingent liabilities of Rs.5,082 Cr.
- Company has high debtors of 343 days.
- 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: Engineering - Turnkey Services
Part of Nifty Total Market Nifty Microcap 250 BSE SmallCap BSE Allcap BSE Utilities
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14,432 | 11,474 | 10,595 | 9,932 | 8,916 | 1,076 | 986 | 1,319 | 1,689 | 1,467 | 810 | 425 | 264 | |
12,498 | 9,559 | 8,690 | 8,030 | 6,871 | 1,063 | 7,965 | 1,348 | 1,735 | 1,612 | 990 | 729 | 592 | |
Operating Profit | 1,934 | 1,915 | 1,905 | 1,902 | 2,044 | 13 | -6,979 | -28 | -46 | -145 | -180 | -304 | -328 |
OPM % | 13% | 17% | 18% | 19% | 23% | 1% | -708% | -2% | -3% | -10% | -22% | -72% | -124% |
1,481 | 1,220 | 1,618 | 2,460 | 2,732 | 3,247 | 7,211 | 2,009 | 1,187 | 478 | -2,195 | -880 | 1,642 | |
Interest | 879 | 996 | 1,518 | 2,263 | 2,641 | 1,579 | 1,254 | 920 | 1,193 | 655 | 802 | 738 | 663 |
Depreciation | 392 | 342 | 487 | 903 | 930 | 99 | 82 | 65 | 59 | 42 | 27 | 16 | 12 |
Profit before tax | 2,143 | 1,797 | 1,518 | 1,197 | 1,205 | 1,581 | -1,104 | 996 | -112 | -364 | -3,204 | -1,938 | 638 |
Tax % | 7% | 12% | -1% | 17% | -7% | -5% | -17% | -4% | -83% | 1% | -0% | -0% | |
2,000 | 1,588 | 1,533 | 994 | 1,288 | 1,664 | -913 | 1,031 | -19 | -368 | -3,198 | -1,930 | 649 | |
EPS in Rs | 76.03 | 60.38 | 58.31 | 37.80 | 48.99 | 63.29 | -34.73 | 39.21 | -0.73 | -14.00 | -90.90 | -48.73 | 16.39 |
Dividend Payout % | 10% | 12% | 14% | 22% | 18% | 15% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -28% |
5 Years: | -16% |
3 Years: | -37% |
TTM: | -56% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -33% |
TTM: | 11% |
Stock Price CAGR | |
---|---|
10 Years: | -6% |
5 Years: | 67% |
3 Years: | 48% |
1 Year: | 39% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | -2% |
3 Years: | -7% |
Last Year: | -11% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 263 | 263 | 263 | 263 | 263 | 263 | 263 | 263 | 263 | 263 | 352 | 396 | 396 |
Reserves | 19,973 | 21,030 | 20,924 | 19,036 | 20,732 | 21,722 | 14,028 | 10,184 | 10,113 | 9,878 | 7,000 | 5,911 | 7,787 |
11,451 | 14,842 | 16,814 | 20,343 | 15,637 | 12,229 | 6,079 | 5,701 | 3,808 | 3,843 | 3,372 | 3,060 | 695 | |
12,523 | 12,992 | 11,569 | 19,123 | 20,803 | 24,573 | 7,883 | 7,068 | 6,560 | 6,056 | 6,751 | 5,702 | 4,984 | |
Total Liabilities | 44,209 | 49,126 | 49,571 | 58,764 | 57,435 | 58,787 | 28,252 | 23,217 | 20,744 | 20,039 | 17,474 | 15,069 | 13,862 |
6,877 | 5,981 | 6,718 | 16,313 | 16,418 | 15,934 | 1,132 | 1,066 | 380 | 325 | 302 | 208 | 205 | |
CWIP | 473 | 528 | 984 | 169 | 184 | 217 | 26 | 29 | 17 | 11 | 11 | 2 | 2 |
Investments | 13,301 | 17,552 | 18,107 | 16,194 | 16,876 | 18,222 | 13,606 | 8,010 | 7,655 | 8,435 | 8,194 | 7,099 | 5,820 |
23,559 | 25,065 | 23,762 | 26,089 | 23,958 | 24,414 | 13,489 | 14,112 | 12,693 | 11,268 | 8,967 | 7,760 | 7,836 | |
Total Assets | 44,209 | 49,126 | 49,571 | 58,764 | 57,435 | 58,787 | 28,252 | 23,217 | 20,744 | 20,039 | 17,474 | 15,069 | 13,862 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2,571 | 2,334 | 2,333 | 5,420 | 4,735 | 4,225 | -2,626 | 230 | 445 | -164 | 532 | 238 | |
-4,274 | -3,771 | -1,503 | -6,032 | 906 | 2,093 | 2,533 | 874 | 1,051 | 228 | -3 | 552 | |
1,130 | 1,524 | -922 | 682 | -5,665 | -6,385 | 78 | -1,102 | -1,513 | -50 | -280 | -958 | |
Net Cash Flow | -573 | 87 | -92 | 69 | -24 | -68 | -15 | 2 | -16 | 15 | 249 | -168 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 82 | 150 | 179 | 183 | 207 | 1,629 | 1,418 | 1,136 | 615 | 725 | 608 | 343 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 82 | 150 | 179 | 183 | 207 | 1,629 | 1,418 | 1,136 | 615 | 725 | 608 | 343 |
Working Capital Days | 229 | 271 | 340 | 207 | 215 | 776 | 2,034 | 1,746 | 1,530 | 1,546 | 1,537 | 2,183 |
ROCE % | 8% | 7% | 7% | 8% | 8% | 8% | 22% | 11% | 4% | 2% | 1% | 0% |
Documents
Announcements
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
16h - Information on lost share certificates by shareholders.
-
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
29 Nov - Incorporation of two new subsidiaries by Reliance Velocity Limited.
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
28 Nov - Information on lost share certificates by shareholders.
-
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
26 Nov - JR Toll Road settles Rs 271.18 crore debt with Yes Bank.
-
Announcement under Regulation 30 (LODR)-Credit Rating
26 Nov - India Ratings withdraws NCD rating; reaffirms working capital limits.
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
Business Segments 9M FY24
Power (91%)- The Power segment is engaged in the generation, transmission and distribution of electrical power at various locations. It operates a 220 MW Combined Cycle Power Plant at Samalkot, a 48 MW Combined Cycle Power Plant at Mormugao, and a 9.39 MW wind farm at Chitradurga. BRPL and BYPL (subsidiaries) distribute the power in the city of Delhi. BRPL caters to around 19 lakh subscribers in South and West Delhi, while BYPL caters to around 30 lakh subscribers in East and Central Delhi.