Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Engineering - Construction

Rating :
N/A

BSE: 532940 | NSE: JKIL

767.35
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  752.00
  •  774.00
  •  742.35
  •  741.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  281239
  •  2147.80
  •  936.80
  •  536.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,131.26
  • 13.54
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,347.55
  • 0.59%
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.65%
  • 5.34%
  • 18.22%
  • FII
  • DII
  • Others
  • 10.5%
  • 9.56%
  • 9.73%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 10.43
  • 11.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.88
  • 10.42
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 12.35
  • 16.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.46
  • 16.88
  • 19.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.32
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 6.97
  • 9.16

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
43.71
53.5
69.4
82.3
P/E Ratio
16.98
13.87
10.69
9.02
Revenue
4879
5624
6687
7716
EBITDA
704
822
977
1129
Net Income
329
385
472
567
ROA
7.3
0.1
0.1
11
P/Bk Ratio
2.13
1.89
1.65
1.42
ROE
13.19
13.7
14.74
15.41
FCFF
22.05
-6.02
139.24
394.32
FCFF Yield
0.38
-0.1
2.41
6.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,486.88
1,218.73
22.00%
1,292.37
1,104.18
17.04%
1,281.50
1,131.33
13.27%
1,424.97
1,134.20
25.64%
Expenses
1,268.25
1,039.26
22.03%
1,103.89
944.62
16.86%
1,097.28
969.41
13.19%
1,221.85
974.76
25.35%
EBITDA
218.63
179.48
21.81%
188.48
159.56
18.12%
184.22
161.91
13.78%
203.12
159.45
27.39%
EBIDTM
14.70%
14.73%
14.58%
14.45%
14.38%
14.31%
14.25%
14.06%
Other Income
6.71
7.12
-5.76%
7.56
5.55
36.22%
8.85
7.05
25.53%
8.69
9.32
-6.76%
Interest
46.61
32.54
43.24%
33.13
27.27
21.49%
32.60
27.39
19.02%
36.67
27.28
34.42%
Depreciation
42.43
43.11
-1.58%
40.69
42.27
-3.74%
40.86
41.45
-1.42%
41.18
41.31
-0.31%
PBT
136.30
110.94
22.86%
122.22
95.56
27.90%
119.61
100.12
19.47%
133.96
100.17
33.73%
Tax
36.57
28.30
29.22%
32.06
22.12
44.94%
33.19
27.29
21.62%
34.28
26.31
30.29%
PAT
99.73
82.64
20.68%
90.16
73.44
22.77%
86.42
72.83
18.66%
99.68
73.86
34.96%
PATM
6.71%
6.78%
6.98%
6.65%
6.74%
6.44%
7.00%
6.51%
EPS
13.21
10.92
20.97%
11.92
9.71
22.76%
11.48
9.63
19.21%
13.46
9.76
37.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 17
Mar 16
Net Sales
5,485.72
4,879.20
4,203.14
1,572.81
1,507.77
Net Sales Growth
19.56%
16.08%
167.24%
4.31%
 
Cost Of Goods Sold
3,608.24
3,170.17
2,783.98
938.38
898.77
Gross Profit
1,877.48
1,709.03
1,419.16
634.43
609.01
GP Margin
34.22%
35.03%
33.76%
40.34%
40.39%
Total Expenditure
4,691.27
4,175.14
3,606.10
1,323.45
1,261.34
Power & Fuel Cost
-
49.28
39.51
10.78
10.75
% Of Sales
-
1.01%
0.94%
0.69%
0.71%
Employee Cost
-
369.12
309.33
125.18
115.09
% Of Sales
-
7.57%
7.36%
7.96%
7.63%
Manufacturing Exp.
-
278.98
232.01
199.20
198.80
% Of Sales
-
5.72%
5.52%
12.67%
13.19%
General & Admin Exp.
-
302.39
237.19
46.55
31.84
% Of Sales
-
6.20%
5.64%
2.96%
2.11%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
5.20
4.08
3.36
6.09
% Of Sales
-
0.11%
0.10%
0.21%
0.40%
EBITDA
794.45
704.06
597.04
249.36
246.43
EBITDA Margin
14.48%
14.43%
14.20%
15.85%
16.34%
Other Income
31.81
28.40
30.46
30.18
18.27
Interest
149.01
123.88
99.20
66.07
63.48
Depreciation
165.16
168.01
154.74
55.63
51.21
PBT
512.09
440.58
373.57
157.84
150.02
Tax
136.10
111.99
99.18
52.24
56.91
Tax Rate
26.58%
25.42%
26.55%
33.10%
37.93%
PAT
375.99
328.59
274.39
105.59
93.10
PAT before Minority Interest
375.99
328.59
274.39
105.59
93.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.85%
6.73%
6.53%
6.71%
6.17%
PAT Growth
24.18%
19.75%
159.86%
13.42%
 
EPS
49.67
43.41
36.25
13.95
12.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 17
Mar 16
Shareholder's Funds
2,644.09
2,339.73
1,389.00
1,291.75
Share Capital
37.83
37.83
37.83
37.83
Total Reserves
2,606.26
2,301.90
1,351.17
1,253.91
Non-Current Liabilities
299.24
199.58
52.05
55.49
Secured Loans
113.44
82.54
33.35
28.69
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.30
0.26
0.83
Current Liabilities
1,766.77
1,816.47
1,327.80
670.18
Trade Payables
586.39
629.82
175.89
145.59
Other Current Liabilities
798.00
792.25
741.85
193.07
Short Term Borrowings
382.37
394.40
403.34
325.05
Short Term Provisions
0.00
0.00
6.72
6.46
Total Liabilities
4,710.10
4,355.78
2,768.90
2,017.46
Net Block
970.74
925.11
511.34
429.88
Gross Block
1,937.73
1,724.26
616.21
480.99
Accumulated Depreciation
967.00
799.15
104.87
51.11
Non Current Assets
1,507.61
1,468.39
796.41
872.83
Capital Work in Progress
111.15
106.75
71.23
67.53
Non Current Investment
3.57
1.00
17.26
193.89
Long Term Loans & Adv.
297.19
258.97
196.58
181.52
Other Non Current Assets
124.96
176.56
0.00
0.00
Current Assets
3,202.49
2,887.39
1,972.49
1,144.63
Current Investments
0.00
0.00
0.00
0.00
Inventories
481.46
392.70
643.64
574.31
Sundry Debtors
1,192.44
1,141.27
507.11
215.04
Cash & Bank
504.25
376.53
516.18
186.59
Other Current Assets
1,024.35
63.96
18.90
18.81
Short Term Loans & Adv.
935.46
912.93
286.66
149.89
Net Current Assets
1,435.73
1,070.92
644.69
474.46
Total Assets
4,710.10
4,355.78
2,768.90
2,017.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 17
Mar 16
Cash From Operating Activity
338.63
219.90
267.71
75.14
PBT
440.58
373.57
157.80
152.98
Adjustment
268.17
228.24
94.73
96.73
Changes in Working Capital
-250.03
-282.73
69.07
-142.62
Cash after chg. in Working capital
458.73
319.08
321.60
107.10
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-120.09
-99.18
-53.89
-31.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-195.28
-218.24
-200.68
-226.37
Net Fixed Assets
-217.87
-1,143.44
-139.05
Net Investments
-0.40
-0.67
178.61
Others
22.99
925.87
-240.24
Cash from Financing Activity
-105.05
-47.83
-1.15
169.84
Net Cash Inflow / Outflow
38.31
-46.17
65.88
18.61
Opening Cash & Equivalents
64.87
111.04
41.50
22.89
Closing Cash & Equivalent
103.18
64.87
107.38
41.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 17
Mar 16
Book Value (Rs.)
349.44
309.22
183.57
170.72
ROA
7.25%
7.70%
4.41%
4.61%
ROE
13.19%
14.72%
7.88%
7.21%
ROCE
18.58%
20.20%
12.90%
12.97%
Fixed Asset Turnover
2.66
3.59
2.87
3.13
Receivable days
87.29
71.57
83.79
52.06
Inventory Days
32.70
45.00
141.32
139.03
Payable days
70.01
52.82
44.02
41.51
Cash Conversion Cycle
49.97
63.75
181.10
149.57
Total Debt/Equity
0.22
0.22
0.31
0.27
Interest Cover
4.56
4.77
3.39
3.36

News Update:


  • J Kumar Infraproject - Quarterly Results
    4th Feb 2025, 13:23 PM

    Read More
  • J Kumar Infraprojects bags LoA worth Rs 1073.39 crore
    15th Jan 2025, 15:19 PM

    The company has received LoA from NBCC (India)

    Read More
  • J Kumar Infraprojects gets LoA worth Rs 632 crore
    18th Dec 2024, 14:58 PM

    The company has received Letter of Award from NBCC (India)

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.