WEBSITE BSE:522263 NSE : JMC PROJECTS 10 Jan, 00:00
Market Cap ₹1988 Cr.
Stock P/E 18.5
P/B 3.6
Current Price ₹118.6
Book Value ₹ 32.9
Face Value 2
52W High ₹0
Dividend Yield 0.84%
52W Low ₹ 0
JMC Projects (India) Ltd is an India-based engineering and construction services enterprise. The Company is engaged within the construction of buildings and others. It executes numerous kinds of tasks involving construction offerings that comprises layout, procurement, deliver, installation, testing and commissioning. Its commercial enterprise segments include constructing and housing, infrastructure, industrial and power, and special projects. The Company specializes in diverse regions, which includes automobile and ancillary, chemical, meals processing, metals, pharmaceutical and energy. It has over 60 tasks across various infrastructure sectors, which include buildings and factories, roads, bridges, water pipelines, metro, power and railways. It presents infrastructure support to industrial, retail, IT enabled provider and offerings region. It is also engaged inside the construction of public buildings, inclusive of sports complexes, stadium and auditoriums.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 498 | 843 | 1111 | 1392 | 1161 | 1362 | 1391 | 1605 | 1672 | 1841 |
| Other Income | 5 | 6 | 6 | 11 | 5 | 6 | 12 | 23 | 7 | 7 |
| Total Income | 503 | 848 | 1117 | 1403 | 1166 | 1369 | 1403 | 1628 | 1679 | 1848 |
| Total Expenditure | 454 | 744 | 986 | 1222 | 1056 | 1291 | 1282 | 1443 | 1514 | 1659 |
| Operating Profit | 50 | 105 | 132 | 181 | 111 | 77 | 120 | 185 | 165 | 189 |
| Interest | 62 | 64 | 63 | 62 | 60 | 61 | 64 | 65 | 62 | 70 |
| Depreciation | 41 | 44 | 47 | 48 | 49 | 51 | 54 | 53 | 53 | 55 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -15 | -40 | 0 | 0 | 0 |
| Profit Before Tax | -53 | -4 | 21 | 72 | 2 | -50 | -37 | 67 | 49 | 63 |
| Provision for Tax | -10 | 6 | 13 | 20 | 3 | -59 | -10 | 9 | 18 | 17 |
| Profit After Tax | -43 | -10 | 8 | 51 | -1 | 8 | -27 | 58 | 31 | 47 |
| Adjustments | -9 | -8 | -6 | -10 | -9 | -10 | -1 | -0 | 0 | 0 |
| Profit After Adjustments | -52 | -18 | 3 | 41 | -10 | -1 | -29 | 58 | 31 | 47 |
| Adjusted Earnings Per Share | -3.1 | -1.1 | 0.2 | 2.5 | -0.6 | -0.1 | -1.7 | 3.5 | 1.9 | 2.8 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2065 | 2542 | 2664 | 2470 | 2544 | 2472 | 2888 | 3407 | 3866 | 3942 | 5519 | 6509 |
| Other Income | 11 | 7 | 12 | 32 | 26 | 32 | 42 | 54 | 64 | 56 | 71 | 49 |
| Total Income | 2077 | 2550 | 2676 | 2502 | 2570 | 2504 | 2930 | 3461 | 3930 | 3998 | 5589 | 6558 |
| Total Expenditure | 1918 | 2427 | 2532 | 2279 | 2258 | 2177 | 2521 | 2968 | 3437 | 3503 | 5046 | 5898 |
| Operating Profit | 158 | 123 | 144 | 223 | 312 | 327 | 409 | 494 | 494 | 495 | 543 | 659 |
| Interest | 54 | 62 | 87 | 168 | 241 | 236 | 236 | 247 | 283 | 279 | 300 | 261 |
| Depreciation | 47 | 55 | 61 | 65 | 89 | 87 | 100 | 110 | 155 | 181 | 207 | 215 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55 | -40 |
| Profit Before Tax | 58 | 6 | -3 | -11 | -17 | 4 | 73 | 136 | 56 | 36 | -19 | 142 |
| Provision for Tax | 12 | -2 | 7 | 14 | 10 | 11 | 24 | 39 | 31 | 30 | -57 | 34 |
| Profit After Tax | 45 | 9 | -11 | -24 | -27 | -7 | 50 | 97 | 25 | 6 | 38 | 109 |
| Adjustments | 0 | 0 | 0 | 0 | -39 | -35 | -23 | -20 | -23 | -32 | -20 | -1 |
| Profit After Adjustments | 45 | 9 | -11 | -24 | -66 | -43 | 27 | 77 | 1 | -26 | 18 | 107 |
| Adjusted Earnings Per Share | 3.3 | 0.6 | -0.8 | -1.8 | -3.9 | -2.6 | 1.6 | 4.6 | 0.1 | -1.6 | 1.1 | 6.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 40% | 17% | 17% | 10% |
| Operating Profit CAGR | 10% | 3% | 11% | 13% |
| PAT CAGR | 533% | -27% | 0% | -2% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 5% | 1% | 21% |
| ROE Average | 7% | 4% | 8% | 4% |
| ROCE Average | 13% | 14% | 15% | 12% |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 412 | 416 | 451 | 417 | 530 | 481 | 501 | 570 | 539 | 490 | 527 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 310 | 697 | 1292 | 1626 | 1239 | 1166 | 1224 | 1251 | 1296 | 1089 | 934 |
| Other Non-Current Liabilities | 42 | 123 | 245 | 355 | 682 | 858 | 940 | 979 | 897 | 1093 | 1164 |
| Total Current Liabilities | 694 | 753 | 895 | 1129 | 1455 | 1545 | 1931 | 2284 | 2579 | 2948 | 3562 |
| Total Liabilities | 1457 | 1990 | 2882 | 3527 | 3907 | 4050 | 4596 | 5083 | 5310 | 5620 | 6186 |
| Fixed Assets | 274 | 257 | 679 | 2023 | 2073 | 2057 | 2077 | 2122 | 2186 | 2154 | 2168 |
| Other Non-Current Assets | 355 | 982 | 1163 | 154 | 126 | 115 | 68 | 67 | 126 | 153 | 268 |
| Total Current Assets | 810 | 728 | 1026 | 1336 | 1708 | 1877 | 2451 | 2895 | 2998 | 3314 | 3751 |
| Total Assets | 1457 | 1990 | 2882 | 3527 | 3907 | 4050 | 4596 | 5083 | 5310 | 5620 | 6186 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 31 | 18 | 34 | 26 | 64 | 37 | 27 | 156 | 82 | 55 | 175 |
| Cash Flow from Operating Activities | 35 | 293 | 92 | 73 | 337 | 451 | 392 | 336 | 479 | 640 | 468 |
| Cash Flow from Investing Activities | -267 | -652 | -661 | -380 | -322 | -120 | -164 | -189 | -299 | -217 | -342 |
| Cash Flow from Financing Activities | 219 | 376 | 561 | 302 | -42 | -341 | -99 | -220 | -206 | -303 | -176 |
| Net Cash Inflow / Outflow | -13 | 16 | -9 | -5 | -27 | -10 | 129 | -74 | -26 | 120 | -50 |
| Closing Cash & Cash Equivalent | 18 | 34 | 26 | 21 | 37 | 27 | 156 | 82 | 55 | 175 | 125 |
| # | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.31 | 0.63 | -0.78 | -1.78 | -3.92 | -2.56 | 1.6 | 4.56 | 0.07 | -1.56 | 1.08 |
| CEPS(Rs) | 6.77 | 4.65 | 3.69 | 2.98 | 3.66 | 4.74 | 8.9 | 12.36 | 10.71 | 11.12 | 14.59 |
| DPS(Rs) | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.7 | 0.7 | 0.7 | 1 |
| Book NAV/Share(Rs) | 28.64 | 28.74 | 31.97 | 29.57 | 31.59 | 28.65 | 29.84 | 33.94 | 32.09 | 29.18 | 31.37 |
| Core EBITDA Margin(%) | 7.13 | 4.54 | 4.96 | 7.72 | 11.26 | 11.94 | 12.7 | 12.9 | 11.11 | 11.13 | 8.56 |
| EBIT Margin(%) | 5.39 | 2.67 | 3.13 | 6.38 | 8.8 | 9.69 | 10.7 | 11.25 | 8.76 | 7.97 | 5.09 |
| Pre Tax Margin(%) | 2.79 | 0.24 | -0.12 | -0.43 | -0.67 | 0.14 | 2.53 | 3.99 | 1.45 | 0.9 | -0.34 |
| PAT Margin (%) | 2.19 | 0.34 | -0.4 | -0.98 | -1.07 | -0.3 | 1.72 | 2.85 | 0.64 | 0.15 | 0.69 |
| Cash Profit Margin (%) | 4.47 | 2.5 | 1.89 | 1.65 | 2.41 | 3.22 | 5.18 | 6.09 | 4.65 | 4.74 | 4.44 |
| ROA(%) | 3.33 | 0.5 | -0.44 | -0.76 | -0.73 | -0.19 | 1.15 | 2.01 | 0.47 | 0.11 | 0.65 |
| ROE(%) | 12.32 | 2.19 | -2.56 | -5.79 | -5.84 | -1.48 | 10.09 | 18.14 | 4.43 | 1.17 | 7.49 |
| ROCE(%) | 16.06 | 6.3 | 5.14 | 7.25 | 9.64 | 11.11 | 14.48 | 17.31 | 15.1 | 14.35 | 12.8 |
| Receivable days | 71.39 | 29.98 | 25.64 | 49.1 | 76.35 | 97.55 | 88.65 | 89.17 | 86.81 | 85.96 | 64.52 |
| Inventory Days | 30.3 | 30.44 | 31.12 | 36.52 | 29.44 | 24.97 | 23.5 | 23.6 | 23.11 | 21.94 | 17.95 |
| Payable days | 74.6 | 64.87 | 75.16 | 102.75 | 124.49 | 161.08 | 153.07 | 150.05 | 143.19 | 145.89 | 115.91 |
| PER(x) | 6.23 | 23.93 | 0 | 0 | 0 | 0 | 68.47 | 26.13 | 474.65 | 0 | 73.98 |
| Price/Book(x) | 0.72 | 0.52 | 0.54 | 1.19 | 1.38 | 1.85 | 3.67 | 3.51 | 1.05 | 2.58 | 2.55 |
| Dividend Yield(%) | 1.86 | 1.27 | 1.11 | 0.55 | 0.46 | 0.57 | 0.55 | 0.59 | 2.08 | 0.93 | 1.25 |
| EV/Net Sales(x) | 0.34 | 0.42 | 0.64 | 1 | 0.94 | 0.99 | 1.17 | 1.05 | 0.57 | 0.68 | 0.51 |
| EV/Core EBITDA(x) | 4.49 | 8.77 | 11.87 | 11.05 | 7.67 | 7.53 | 8.24 | 7.27 | 4.47 | 5.43 | 5.2 |
| Net Sales Growth(%) | 49.83 | 23.1 | 4.77 | -7.28 | 3.01 | -2.83 | 16.83 | 17.97 | 13.47 | 1.95 | 40.02 |
| EBIT Growth(%) | 36.58 | -39.05 | 22.81 | 89.28 | 41.91 | 7.05 | 29.04 | 23.99 | -11.68 | -7.15 | -10.65 |
| PAT Growth(%) | 27.37 | -81 | -223.66 | -128.93 | -12.28 | 72.58 | 762.38 | 96.02 | -74.7 | -75.54 | 533.67 |
| EPS Growth(%) | 27.37 | -81 | -223.66 | -128.94 | -120.03 | 34.69 | 162.47 | 185.46 | -98.44 | -2297.61 | 169.44 |
| Debt/Equity(x) | 1.18 | 2.31 | 3.46 | 4.97 | 3.21 | 3.32 | 3.37 | 2.93 | 3.17 | 3.36 | 3.27 |
| Current Ratio(x) | 1.17 | 0.97 | 1.15 | 1.18 | 1.17 | 1.22 | 1.27 | 1.27 | 1.16 | 1.12 | 1.05 |
| Quick Ratio(x) | 0.86 | 0.69 | 0.88 | 0.96 | 1.06 | 1.1 | 1.17 | 1.16 | 1.07 | 1.05 | 0.97 |
| Interest Cover(x) | 2.07 | 1.1 | 0.96 | 0.94 | 0.93 | 1.01 | 1.31 | 1.55 | 1.2 | 1.13 | 0.94 |
| Total Debt/Mcap(x) | 1.64 | 4.41 | 6.42 | 4.19 | 2.34 | 1.8 | 0.92 | 0.83 | 3.02 | 1.3 | 1.28 |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 | 67.75 |
| FII | 0.25 | 0.25 | 0.24 | 0.53 | 0.93 | 1.05 | 1 | 0.98 | 1.04 | 0.86 |
| DII | 17.06 | 16.62 | 16.47 | 16.38 | 16.77 | 17.3 | 19.37 | 19.43 | 19.12 | 19.84 |
| Public | 14.94 | 15.38 | 15.54 | 15.34 | 14.55 | 13.9 | 11.88 | 11.84 | 12.1 | 11.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 |
| FII | 0.04 | 0.04 | 0.04 | 0.09 | 0.16 | 0.18 | 0.17 | 0.16 | 0.17 | 0.14 |
| DII | 2.87 | 2.79 | 2.76 | 2.75 | 2.82 | 2.9 | 3.25 | 3.26 | 3.21 | 3.33 |
| Public | 2.51 | 2.58 | 2.61 | 2.58 | 2.44 | 2.33 | 1.99 | 1.99 | 2.03 | 1.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 |
Pros
Cons
* 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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
