Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹176 Cr.
Stock P/E
1
P/B
-0
Current Price
₹1.3
Book Value
₹ -55
Face Value
10
52W High
—
52W Low
—
Dividend Yield
0%

Jaypee Infratech Overview

Business

Jaypee Infratech Ltd. (JPINFRATEC) is primarily involved in the development and operation of infrastructure projects and integrated real estate. Its core business revolves around the construction and maintenance of the Yamuna Expressway, a 165 km access-controlled highway connecting Greater Noida with Agra. A significant part of its business model also involves the development of real estate projects (residential, commercial, and mixed-use) on large land parcels acquired along the Yamuna Expressway in the Uttar Pradesh region. The company historically made money through toll collection on the expressway and, more substantially, through the sale of developed real estate properties.

Revenue Mix

The company's primary business segments are:

Infrastructure Development: This includes the construction, operation, and maintenance of the Yamuna Expressway and related toll collection.

Real Estate Development: This segment encompasses the development and sale of residential units (apartments, villas), commercial spaces, and other mixed-use properties on land banks along the expressway corridor.

While specific revenue contributions are not publicly available in detail, real estate sales were intended to be the major revenue driver for the company, leveraging the land parcels received as part of the expressway project concession.

Industry

Jaypee Infratech operates within the highly competitive and cyclical Indian construction and real estate industry. This sector is characterized by fragmentation, capital intensity, long project cycles, and significant reliance on regulatory approvals and economic conditions. Historically, JPINFRATEC was positioned as a major integrated infrastructure and real estate developer, especially prominent in the National Capital Region (NCR) due to its flagship Yamuna Expressway project and associated land banks. However, due to severe financial distress and ongoing corporate insolvency proceedings, its market positioning has been severely impacted, and it is no longer an active developer under its original management.

MOAT

Jaypee Infratech, under its previous management, largely lacked a durable competitive advantage or "moat" that consistently protected its profitability. While the ownership of the Yamuna Expressway and the substantial accompanying land bank in a strategic growth corridor (NCR) represented significant assets, the company's inability to effectively monetize these assets, coupled with high debt and execution challenges, demonstrates the absence of a sustainable competitive edge. Issues like project delays, customer dissatisfaction, and financial mismanagement overshadowed any potential first-mover advantage or scale benefits it might have had.

Growth Drivers

Future growth for Jaypee Infratech is entirely dependent on the successful completion of its Corporate Insolvency Resolution Process (CIRP) and the capabilities of the new resolution applicant (e.g., Suraksha Group) to revive the company. Potential growth drivers post-resolution include:

Monetization of Land Bank: Developing and selling the remaining unutilized land parcels along the Yamuna Expressway.

Completion of Stalled Projects: Finishing and delivering existing residential and commercial projects to unlock value and address buyer grievances.

Infrastructure Asset Optimization: Efficient operation and potential expansion or upgrades of the Yamuna Expressway to maximize toll revenues.

Improved Market Conditions: A revival in the real estate sector, particularly in the NCR region, would support demand and pricing.

Risks

Insolvency Resolution & Legal Delays: The primary risk is the prolonged and complex nature of the CIRP, including potential legal challenges by dissenting creditors or other parties, which could further delay the resolution and value realization.

Execution Risk: The new management/resolution applicant faces significant execution challenges in completing stalled real estate projects, dealing with legacy issues, and managing buyer expectations.

Real Estate Market Cyclicality: The real estate sector is inherently cyclical, and any downturn in demand or pricing could hamper the ability to sell properties and generate cash flows.

Funding & Liquidity: Securing adequate funding for project completion and ongoing operations will be critical, especially given the company's history of financial distress.

Regulatory & Environmental Approvals: Obtaining timely approvals for development projects can be a significant hurdle in India.

Brand Perception: Rebuilding trust and a positive brand image after years of project delays and financial turmoil will be challenging.

Management & Ownership

Jaypee Infratech was originally promoted by the Jaiprakash Associates Ltd. (Jaypee Group). However, due to its severe financial distress, the company entered the Corporate Insolvency Resolution Process (CIRP) under the Insolvency and Bankruptcy Code (IBC). Consequently, the original promoters lost control of the company. Currently, the ownership and management are subject to the outcome of the CIRP. The National Company Law Tribunal (NCLT) has approved the resolution plan submitted by Mumbai-based Suraksha Group, but this approval has faced legal challenges, and the transfer of ownership is still pending finality and complete implementation. Therefore, the future management team will be appointed by the successful resolution applicant.

Outlook

The outlook for Jaypee Infratech is cautiously optimistic, provided the ongoing insolvency resolution process reaches a conclusive and implementable outcome. The company possesses valuable assets, including the operational Yamuna Expressway and significant land banks in a strategically important real estate market. If the resolution plan (e.g., by Suraksha Group) is successfully implemented, new management could potentially revive the company by completing stalled projects, monetizing the land parcels, and operating the expressway efficiently.

However, the path ahead is fraught with challenges. The successful resolution is still subject to legal finality, and the new management will face the immense task of raising substantial capital, executing projects amidst legacy issues, rebuilding customer trust, and navigating the complexities of the real estate market. The outlook balances the potential for a successful turnaround based on existing assets against significant execution risks, market uncertainties, and the lengthy, litigious nature of the insolvency process.

Jaypee Infratech Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Jaypee Infratech Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 354 270 308 290 215 208 219 310 421 246
Other Income 3 5 5 8 8 10 12 17 20 26
Total Income 358 276 313 298 223 218 231 327 441 272
Total Expenditure 241 181 188 162 119 131 121 218 314 159
Operating Profit 117 95 124 135 104 88 109 110 127 113
Interest 683 709 710 189 0 0 0 -0 0 1
Depreciation 22 21 15 112 16 14 17 30 20 19
Exceptional Income / Expenses 0 0 0 4671 0 0 0 0 0 0
Profit Before Tax -588 -635 -601 4504 88 73 92 80 108 93
Provision for Tax 0 0 0 76 0 0 0 148 0 0
Profit After Tax -588 -635 -601 4428 88 73 92 -68 108 93
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -588 -635 -601 4428 88 73 92 -68 108 93
Adjusted Earnings Per Share -4.2 -4.6 -4.3 316312.1 6300 5218.6 6574.3 -4851.4 8.6 7.4

Jaypee Infratech Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 3319 3255 2886 1158 724 1611 1877 798 1066 892 952 1196
Other Income 13 13 11 6 15 3 5 7 13 24 51 75
Total Income 3332 3268 2897 1164 739 1613 1882 804 1079 916 1003 1271
Total Expenditure 2016 1915 2301 1542 1402 1313 2089 554 949 492 593 812
Operating Profit 1317 1353 596 -378 -664 300 -207 250 130 425 411 459
Interest 896 899 1059 900 1181 1598 1865 2130 2464 2190 -0 1
Depreciation 21 30 51 77 75 83 88 84 88 142 77 86
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 9 4336 0 0
Profit Before Tax 399 424 -513 -1355 -1921 -1380 -2160 -1963 -2413 2429 334 373
Provision for Tax 101 74 -98 -366 0 22 90 0 0 76 148 148
Profit After Tax 298 350 -416 -989 -1921 -1402 -2250 -1963 -2413 2353 185 225
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 298 350 -416 -989 -1921 -1402 -2250 -1963 -2413 2353 185 225
Adjusted Earnings Per Share 2.1 2.5 -3 -7.1 -13.8 -10.1 -16.2 -14.1 -17.4 43.4 3.4 1738.9

Jaypee Infratech Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 6053 6347 5943 5166 3033 815 -1435 -3398 -5811 10366 10551
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 8014 6769 8517 7873 7516 7109 6419 5801 5121 0 0
Other Non-Current Liabilities 388 472 354 -12 209 230 561 562 688 1907 2051
Total Current Liabilities 6181 6335 3897 5579 8282 16694 18379 21194 24214 9153 9103
Total Liabilities 20636 19921 18711 18606 19040 24849 23925 24160 24212 21426 21705
Fixed Assets 9654 9663 10260 10184 10816 10808 10863 10781 10669 9923 9857
Other Non-Current Assets 1388 1342 840 1311 314 290 31 11 14 143 162
Total Current Assets 9595 8917 7611 7110 7910 13750 13031 13367 13529 11359 11686
Total Assets 20636 19921 18711 18606 19040 24849 23925 24160 24212 21426 21705

Jaypee Infratech Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 229 375 125 38 29 38 29 109 309 414 477
Cash Flow from Operating Activities 757 2039 1215 1071 158 52 111 203 213 -5020 628
Cash Flow from Investing Activities 20 89 -368 -116 -24 -6 -6 -2 -101 -33 37
Cash Flow from Financing Activities -631 -2378 -934 -963 -125 -55 -25 -1 -4 5115 -0
Net Cash Inflow / Outflow 146 -250 -87 -9 9 -9 80 199 107 63 665
Closing Cash & Cash Equivalent 375 125 38 29 38 29 109 309 416 477 1142

Jaypee Infratech Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 2.14 2.52 -2.99 -7.12 -13.83 -10.1 -16.2 -14.14 -17.38 43.42 3.42
CEPS(Rs) 2.3 2.74 -2.62 -6.57 -13.29 -9.5 -15.57 -13.53 -16.74 46.03 4.85
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 43.58 45.69 42.79 37.19 21.83 5.87 -10.33 -24.46 -41.84 201.27 204.69
Core EBITDA Margin(%) 39.27 41.18 20.29 -33.18 -93.83 18.49 -11.3 30.49 10.94 44.89 37.75
EBIT Margin(%) 39.03 40.65 18.89 -39.28 -102.19 13.52 -15.71 20.84 4.74 517.88 35.04
Pre Tax Margin(%) 12.03 13.04 -17.79 -117.02 -265.47 -85.7 -115.08 -246.17 -226.42 272.33 35.05
PAT Margin (%) 8.98 10.77 -14.4 -85.41 -265.47 -87.06 -119.87 -246.17 -226.42 263.82 19.47
Cash Profit Margin (%) 9.62 11.7 -12.63 -78.8 -255.04 -81.93 -115.18 -235.69 -218.17 279.71 27.58
ROA(%) 1.44 1.73 -2.15 -5.3 -10.2 -6.39 -9.23 -8.17 -9.98 10.31 0.86
ROE(%) 4.92 5.65 -6.76 -17.81 -46.86 -72.88 0 0 0 92.34 1.69
ROCE(%) 8.79 8.77 3.55 -3.1 -5.7 2.01 -3.42 2.53 1.14 67.9 3.19
Receivable days 14.6 36.96 83.95 210.36 194.78 50.76 42.49 102.93 70.68 65.47 32.23
Inventory Days 739.73 732.77 769.92 1801.06 3012.26 2120.74 2331.03 5338.52 4033.91 4392.37 3740.2
Payable days 229.04 260.35 191.88 200.16 530.15 354.99 248.06 4661.07 1994.01 562.3 106.53
PER(x) 9.88 6.64 0 0 0 0 0 0 0 0.03 0
Price/Book(x) 0.49 0.37 0.2 0.28 0.38 0.42 -0.06 -0.06 -0.07 0.01 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.39 3.46 3.63 8.87 13.82 5.73 4.75 11.22 8.46 -0.46 -0.63
EV/Core EBITDA(x) 8.54 8.33 17.57 -27.14 -15.06 30.71 -43.05 35.83 69.45 -0.97 -1.47
Net Sales Growth(%) 0 -1.92 -11.33 -59.87 -37.53 122.61 16.54 -57.51 33.64 -16.33 6.74
EBIT Growth(%) 0 2.16 -58.79 -183.43 -62.55 129.46 -235.4 156.37 -69.63 9048.04 -92.78
PAT Growth(%) 0 17.64 -218.57 -138.05 -94.19 27 -60.47 12.74 -22.92 197.49 -92.12
EPS Growth(%) 0 17.64 -218.57 -138.05 -94.19 27 -60.47 12.74 -22.92 349.86 -92.12
Debt/Equity(x) 1.43 1.43 1.57 1.72 2.93 10.94 -6.23 -2.66 -1.56 0 0
Current Ratio(x) 1.55 1.41 1.95 1.27 0.96 0.82 0.71 0.63 0.56 1.24 1.28
Quick Ratio(x) 0.46 0.41 0.46 0.27 0.19 0.08 0.08 0.08 0.07 0.19 0.2
Interest Cover(x) 1.45 1.47 0.52 -0.51 -0.63 0.14 -0.16 0.08 0.02 2.11 -3051.86
Total Debt/Mcap(x) 2.95 3.91 8.02 6.08 7.64 25.99 100.51 42.03 23.7 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +7% +6% -10% -12%
Operating Profit CAGR -3% +18% +6% -11%
PAT CAGR -92% — — -5%
Share Price CAGR 0% -13% -9% -18%
ROE Average +2% +31% +19% -4%
ROCE Average +3% +24% +14% +8%

Jaypee Infratech Shareholding Pattern

Latest · Dec 2024
100% held
Promoters 100 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 0 %
# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 60.9860.9860.9860.9860.9860.9860.98100100100
FII 0000000000
DII 3.413.413.413.413.413.413.41000
Public 35.6135.6135.6135.6135.6135.6135.61000
Others 0000000000
Total 100100100100100100100100100100

Jaypee Infratech Peer Comparison

Construction - Real Estate Edit Columns

Jaypee Infratech Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Jaypee Infratech Pros & Cons

Pros

  • Stock is trading at -0 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 31%
  • Debtor days have improved from 562.3 to 106.53days.
  • Company is almost debt free.

Cons

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp