Construction - Real Estate · Founded 2007 · www.jaypeeinfratech.com · BSE 533207 · NSE JPINFRATEC · ISIN INE099J01015
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 6% | -10% | -12% |
| Operating Profit CAGR | -3% | 18% | 6% | -11% |
| PAT CAGR | -92% | 0% | 0% | -5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -13% | -9% | -18% |
| ROE Average | 2% | 31% | 19% | -4% |
| ROCE Average | 3% | 24% | 14% | 8% |
| #(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 |
| #(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 |
| # | 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 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 100 | 100 | 100 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 0 | 0 | 0 |
| Public | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 12.5 | 12.5 | 12.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 0 | 0 | 0 |
| Public | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 12.5 | 12.5 | 12.5 |
| # | 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% |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 60.98 | 100 | 100 | 100 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 | 0 | 0 | 0 |
| Public | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 84.7 | 12.5 | 12.5 | 12.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 | 0 | 0 | 0 |
| Public | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 49.46 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 138.89 | 12.5 | 12.5 | 12.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.