Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • J Kumar Infraproject
Join Channel
Consolidated Standalone

J Kumar Infraproject

₹619.2 2.9 | 0.5%

Market Cap ₹4685 Cr.

Stock P/E 15.5

P/B 1.8

Current Price ₹619.2

Book Value ₹ 336.1

Face Value 5

52W High ₹715

Dividend Yield 0.57%

52W Low ₹ 253.2

Edit Ratio

J Kumar Infraproject Research see more...

Stocx User

How J. Kumar lnfraprojects Limited plans to play its infrastructure game

Overview Inc. Year: 1999Industry: Engineering - Construction

J. Kumar Infraprojects Ltd is engaged in construction activities. It designs and constructs flyovers, subways, over bridges, skywalks, roads, bridges, and railway terminus/stations, among others. The Company's services in civil construction section consist of workplace/commercial buildings, sports activities complexes and swimming pools. In Irrigation Projects section, the Company builds dams, canals, aqueducts and irrigation tanks, and spillways. The Company has approximately 20 hydraulic piling rigs, which might be used to build pile foundations for building and flyovers, marine systems and offshore platforms. Its Piling segment caters to various real estate and infrastructure businesses. The Company's projects consist of Underground Metro CC-24, Delhi Metro Tunnel, Ahmedabad Metro, Balewadi Bridge and Dhankawadi Flyover. Its other projects consist of Kapurbawadi, Kherwadi , Amarmahal, Amarmahal, Thakur, Bhivandi and Aurangabad Flyover.

Read More..

J Kumar Infraproject Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

J Kumar Infraproject Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 772 966 1114 994 1013 1062 1134 1131 1104 1219
Other Income 6 6 8 6 10 6 9 7 6 7
Total Income 778 972 1123 999 1022 1068 1144 1138 1110 1226
Total Expenditure 662 827 955 853 867 911 975 969 945 1039
Operating Profit 116 144 168 146 155 157 169 169 165 187
Interest 26 25 26 25 25 22 27 27 27 33
Depreciation 35 37 38 37 37 39 41 41 42 43
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 54 82 103 84 93 97 100 100 96 111
Provision for Tax 13 24 29 22 25 26 26 27 22 28
Profit After Tax 41 59 74 62 68 71 74 73 73 83
Adjustments 0 -0 -0 0 0 0 0 0 -0 0
Profit After Adjustments 41 59 74 62 68 71 74 73 73 83
Adjusted Earnings Per Share 5.4 7.8 9.8 8.2 8.9 9.4 9.8 9.6 9.7 10.9

J Kumar Infraproject Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1001 1187 1343 1409 1604 2051 2787 2971 2571 3527 4203 4588
Other Income 9 11 13 17 31 29 28 28 25 25 30 29
Total Income 1010 1198 1356 1426 1635 2079 2815 2999 2596 3552 4234 4618
Total Expenditure 833 981 1093 1160 1354 1730 2351 2542 2259 3023 3606 3928
Operating Profit 176 217 264 266 282 350 464 457 337 529 628 690
Interest 41 58 77 62 66 70 94 98 104 100 99 114
Depreciation 24 35 47 51 56 73 102 126 144 147 155 167
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 111 124 139 153 160 207 268 233 89 283 374 407
Provision for Tax 35 40 45 54 53 70 91 50 25 77 99 103
Profit After Tax 76 84 94 99 107 137 177 184 64 206 274 303
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 76 84 94 99 107 137 177 184 64 206 274 303
Adjusted Earnings Per Share 13.6 15.1 14.6 13 14.2 18 23.4 24.3 8.4 27.2 36.3 40

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% 12% 15% 15%
Operating Profit CAGR 19% 11% 12% 14%
PAT CAGR 33% 14% 15% 14%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 132% 51% 37% 19%
ROE Average 12% 9% 10% 11%
ROCE Average 18% 14% 14% 16%

J Kumar Infraproject Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 503 575 789 1292 1391 1509 1667 1831 1887 2087 2340
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 86 135 53 29 34 113 141 98 58 32 83
Other Non-Current Liabilities 5 8 15 27 19 29 37 47 45 114 117
Total Current Liabilities 564 935 835 616 1371 1773 1724 1703 1655 1711 1816
Total Liabilities 1158 1653 1692 1964 2814 3424 3569 3680 3645 3944 4356
Fixed Assets 209 326 430 430 511 716 779 855 806 790 925
Other Non-Current Assets 220 319 250 431 320 413 447 449 570 499 543
Total Current Assets 729 1009 1012 1103 1982 2295 2344 2376 2270 2655 2887
Total Assets 1158 1653 1692 1964 2814 3424 3569 3680 3645 3944 4356

J Kumar Infraproject Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 46 23 12 20 48 101 97 70 59 46 111
Cash Flow from Operating Activities 100 -25 59 64 -22 265 83 259 369 381 183
Cash Flow from Investing Activities -140 -238 -53 -226 65 -323 -108 -123 -111 -91 -186
Cash Flow from Financing Activities 18 252 3 171 10 55 -1 -148 -271 -224 -43
Net Cash Inflow / Outflow -22 -12 8 9 53 -3 -27 -11 -13 65 -46
Closing Cash & Cash Equivalent 23 12 20 29 101 97 70 59 46 111 65

J Kumar Infraproject Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 13.62 15.12 14.64 13.02 14.18 18.05 23.4 24.26 8.45 27.21 36.26
CEPS(Rs) 18.01 21.37 21.99 19.79 21.54 27.66 36.91 40.95 27.44 46.61 56.71
DPS(Rs) 1.75 1.88 2 2 2 2 2.25 1.25 1 3 3.5
Book NAV/Share(Rs) 90.39 103.46 122.43 170.72 183.81 199.4 220.38 241.98 249.37 275.77 309.22
Core EBITDA Margin(%) 16.72 17.34 18.65 17.63 15.62 15.66 15.65 14.44 12.11 14.31 14.21
EBIT Margin(%) 15.16 15.32 16.09 15.23 14.09 13.51 13 11.14 7.51 10.85 11.25
Pre Tax Margin(%) 11.11 10.47 10.38 10.85 9.96 10.08 9.63 7.85 3.45 8.01 8.89
PAT Margin (%) 7.57 7.08 7.02 6.99 6.69 6.66 6.35 6.18 2.49 5.84 6.53
Cash Profit Margin (%) 10 10.01 10.55 10.63 10.16 10.21 10.02 10.43 8.08 10 10.21
ROA(%) 7.53 5.98 5.64 5.39 4.49 4.38 5.06 5.06 1.75 5.43 6.61
ROE(%) 16.12 15.6 13.84 9.47 8 9.42 11.15 10.49 3.44 10.36 12.4
ROCE(%) 22.55 19.44 17.75 14.54 13.02 14.14 16.29 13.61 7.84 15.51 17.59
Receivable days 37.11 37.92 45.2 64.31 88.93 90.32 67.27 70.24 89.77 78.02 88.11
Inventory Days 122.18 147.7 150.6 133.34 128.52 129.74 113.47 75.64 42.5 33.73 32.93
Payable days 41.25 72.97 72.43 51.4 55.62 76.93 67.05 76.67 103.95 82.93 78.84
PER(x) 7.19 5.69 23.23 21.04 18.33 14.89 6.82 3.08 22.98 6.1 7.02
Price/Book(x) 1.08 0.83 2.78 1.6 1.41 1.35 0.72 0.31 0.78 0.6 0.82
Dividend Yield(%) 1.79 2.18 0.59 0.73 0.77 0.74 1.41 1.67 0.52 1.81 1.37
EV/Net Sales(x) 0.67 0.77 1.9 1.6 1.17 1.03 0.51 0.25 0.58 0.37 0.49
EV/Core EBITDA(x) 3.8 4.22 9.68 8.48 6.68 6.02 3.08 1.63 4.43 2.48 3.29
Net Sales Growth(%) 7.42 18.6 13.18 4.87 13.89 27.83 35.91 6.58 -13.46 37.2 19.16
EBIT Growth(%) 10.17 19.79 18.91 -0.79 5.36 22.54 30.76 -8.63 -41.7 98.32 23.55
PAT Growth(%) 11.28 10.97 12.3 4.36 8.95 27.24 29.67 3.68 -65.18 222.11 33.28
EPS Growth(%) 11.28 10.97 -3.12 -11.11 8.95 27.24 29.67 3.68 -65.18 222.11 33.28
Debt/Equity(x) 0.47 0.97 0.65 0.27 0.31 0.38 0.41 0.37 0.28 0.21 0.22
Current Ratio(x) 1.29 1.08 1.21 1.79 1.45 1.29 1.36 1.4 1.37 1.55 1.59
Quick Ratio(x) 0.59 0.47 0.56 1 0.98 0.84 0.83 1.23 1.22 1.35 1.38
Interest Cover(x) 3.74 3.16 2.82 3.48 3.41 3.94 3.86 3.39 1.85 3.83 4.77
Total Debt/Mcap(x) 0.43 1.17 0.24 0.17 0.22 0.29 0.57 1.19 0.36 0.34 0.27

J Kumar Infraproject Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 46.65 46.65 46.65 46.65 46.65 46.65 46.65 46.65 46.65 46.65
FII 8 6.41 8.44 9.71 9.85 9.8 10.05 10.01 8.69 10.14
DII 10.47 10.55 13.24 13.03 13.03 13.03 13.31 14.79 16.65 16.54
Public 34.88 36.4 31.68 30.61 30.47 30.52 30 28.55 28.01 26.68
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 82.93 to 78.84days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 46.65%.
  • Company has a low return on equity of 9% over the last 3 years.

* 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.

J Kumar Infraproject News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!