Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

J Kumar Infraprojects Ltd.

Engineering - Construction

Rating :

N/A

BSE: 532940 | NSE: JKIL

Watchlist

NSE BSE

903.30

05-Jul-2024

Open
High
Low
Previous Close

900.45
906.95
888.00
899.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

158762
1424.72
936.80
408.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,652.21
17.09
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,868.50
0.54%
2.03

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

10.89
10.00
10.15

P:BV (Average)

8 Years
5 Years
3 Years

1.03
1.03
1.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.65
4.24
4.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,292.37 1,104.18 17.04% 1,281.50 1,131.33 13.27% 1,424.97 1,134.20 25.64% 1,218.73 1,062.39 14.72%
Expenses 1,103.89 944.62 16.86% 1,097.28 969.41 13.19% 1,221.85 974.76 25.35% 1,039.26 910.80 14.10%
EBITDA 188.48 159.56 18.12% 184.22 161.91 13.78% 203.12 159.45 27.39% 179.48 151.59 18.40%
EBIDTM 14.58% 14.45% 14.38% 14.31% 14.25% 14.06% 14.73% 14.27%
Other Income 7.56 5.55 36.22% 8.85 7.05 25.53% 8.69 9.32 -6.76% 7.12 5.76 23.61%
Interest 33.13 27.27 21.49% 32.60 27.39 19.02% 36.67 27.28 34.42% 32.54 22.12 47.11%
Depreciation 40.69 42.27 -3.74% 40.86 41.45 -1.42% 41.18 41.31 -0.31% 43.11 38.66 11.51%
PBT 122.22 95.56 27.90% 119.61 100.12 19.47% 133.96 100.17 33.73% 110.94 96.58 14.87%
Tax 32.06 22.12 44.94% 33.19 27.29 21.62% 34.28 26.31 30.29% 28.30 25.50 10.98%
PAT 90.16 73.44 22.77% 86.42 72.83 18.66% 99.68 73.86 34.96% 82.64 71.08 16.26%
PATM 6.98% 6.65% 6.74% 6.44% 7.00% 6.51% 6.78% 6.69%
EPS 11.91 9.70 22.78% 11.42 9.62 18.71% 13.17 9.76 34.94% 10.92 9.39 16.29%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,292.37 1,104.18 17.04% 1,281.50 1,131.33 13.27% 1,424.97 1,134.20 25.64% 0.00 0.00 0
Expenses 1,103.89 944.62 16.86% 1,097.28 969.41 13.19% 1,221.85 974.76 25.35% 0.00 0.00 0
EBITDA 188.48 159.56 18.12% 184.22 161.91 13.78% 203.12 159.45 27.39% 0.00 0.00 0
EBIDTM 14.58% 14.45% 14.38% 14.31% 14.25% 14.06% 0.00% 0.00%
Other Income 7.56 5.55 36.22% 8.85 7.05 25.53% 8.69 9.32 -6.76% 0.00 0.00 0
Interest 33.13 27.27 21.49% 32.60 27.39 19.02% 36.67 27.28 34.42% 0.00 0.00 0
Depreciation 40.69 42.27 -3.74% 40.86 41.45 -1.42% 41.18 41.31 -0.31% 0.00 0.00 0
PBT 122.22 95.56 27.90% 119.61 100.12 19.47% 133.96 100.17 33.73% 0.00 0.00 0
Tax 32.06 22.12 44.94% 33.19 27.29 21.62% 34.28 26.31 30.29% 0.00 0.00 0
PAT 90.16 73.44 22.77% 86.42 72.83 18.66% 99.68 73.86 34.96% 0.00 0.00 0
PATM 6.98% 6.65% 6.74% 6.44% 7.00% 6.51% 0.00% 0.00%
EPS 11.92 9.71 22.76% 11.48 9.63 19.21% 13.46 9.76 37.91% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,217.57 4,879.20 4,203.14 3,527.20 2,570.84 2,970.54 2,787.09 2,050.72 1,604.26 1,408.63 1,343.19 Net Sales Growth 17.72% 16.08% 19.16% 37.20% -13.46% 6.58% 35.91% 27.83% 13.89% 4.87% Cost Of Goods Sold 3,411.80 3,170.17 2,783.98 2,268.24 1,612.11 1,816.95 1,720.33 1,208.75 965.93 885.95 799.33 Gross Profit 1,805.77 1,709.03 1,419.16 1,258.96 958.74 1,153.59 1,066.76 841.97 638.33 522.68 543.86 GP Margin 34.61% 35.03% 33.76% 35.69% 37.29% 38.83% 38.28% 41.06% 39.79% 37.11% 40.49% Total Expenditure 4,462.28 4,175.14 3,606.10 3,022.61 2,259.47 2,541.62 2,350.79 1,729.51 1,353.67 1,160.35 1,092.63 Power & Fuel Cost - 49.28 39.51 35.22 32.81 34.79 29.59 16.09 10.81 10.75 16.74 % Of Sales - 1.01% 0.94% 1.00% 1.28% 1.17% 1.06% 0.78% 0.67% 0.76% 1.25% Employee Cost - 369.12 309.33 278.94 231.16 298.70 247.71 197.08 126.69 78.43 74.06 % Of Sales - 7.57% 7.36% 7.91% 8.99% 10.06% 8.89% 9.61% 7.90% 5.57% 5.51% Manufacturing Exp. - 278.98 232.01 233.91 196.97 197.07 251.79 242.45 183.39 147.91 137.02 % Of Sales - 5.72% 5.52% 6.63% 7.66% 6.63% 9.03% 11.82% 11.43% 10.50% 10.20% General & Admin Exp. - 302.39 237.19 202.15 181.68 189.37 98.08 61.12 63.29 31.21 63.32 % Of Sales - 6.20% 5.64% 5.73% 7.07% 6.37% 3.52% 2.98% 3.95% 2.22% 4.71% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.20 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0.00% 0.01% 0% 0% Miscellaneous Exp. - 5.20 4.08 4.13 4.74 4.75 3.30 3.93 3.36 6.09 0.00 % Of Sales - 0.11% 0.10% 0.12% 0.18% 0.16% 0.12% 0.19% 0.21% 0.43% 0.16% EBITDA 755.30 704.06 597.04 504.59 311.37 428.92 436.30 321.21 250.59 248.28 250.56 EBITDA Margin 14.48% 14.43% 14.20% 14.31% 12.11% 14.44% 15.65% 15.66% 15.62% 17.63% 18.65% Other Income 32.22 28.40 30.46 24.86 25.29 28.30 28.12 28.53 31.10 17.47 13.05 Interest 134.94 123.88 99.20 99.99 104.39 97.69 93.90 70.34 66.20 61.65 76.76 Depreciation 165.84 168.01 154.74 146.79 143.71 126.25 102.22 72.74 55.65 51.21 47.35 PBT 486.73 440.58 373.57 282.68 88.57 233.27 268.29 206.67 159.85 152.89 139.49 Tax 127.83 111.99 99.18 76.80 24.65 49.69 91.23 70.11 52.53 54.39 45.10 Tax Rate 26.26% 25.42% 26.55% 27.17% 27.83% 21.30% 34.00% 33.92% 32.86% 35.57% 32.33% PAT 358.90 328.59 274.39 205.88 63.91 183.58 177.07 136.55 107.32 98.50 94.39 PAT before Minority Interest 358.90 328.59 274.39 205.88 63.91 183.58 177.07 136.55 107.32 98.50 94.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.88% 6.73% 6.53% 5.84% 2.49% 6.18% 6.35% 6.66% 6.69% 6.99% 7.03% PAT Growth 23.24% 19.75% 33.28% 222.14% -65.19% 3.68% 29.67% 27.24% 8.95% 4.35% EPS 47.41 43.41 36.25 27.20 8.44 24.25 23.39 18.04 14.18 13.01 12.47

Description TTM Mar 24 Mar 23 Mar 17 Mar 16
Net Sales - 4,879.20 4,203.14 1,572.81 1,507.77 Net Sales Growth - 16.08% 167.24% 4.31% Cost Of Goods Sold - 3,170.17 2,783.98 938.38 898.77 Gross Profit - 1,709.03 1,419.16 634.43 609.01 GP Margin - 35.03% 33.76% 40.34% 40.39% Total Expenditure - 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 - 704.06 597.04 249.36 246.43 EBITDA Margin - 14.43% 14.20% 15.85% 16.34% Other Income - 28.40 30.46 30.18 18.27 Interest - 123.88 99.20 66.07 63.48 Depreciation - 168.01 154.74 55.63 51.21 PBT - 440.58 373.57 157.84 150.02 Tax - 111.99 99.18 52.24 56.91 Tax Rate - 25.42% 26.55% 33.10% 37.93% PAT - 328.59 274.39 105.59 93.10 PAT before Minority Interest - 328.59 274.39 105.59 93.10 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 6.73% 6.53% 6.71% 6.17% PAT Growth - 19.75% 159.86% 13.42% EPS - 43.41 36.25 13.95 12.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,641.92 2,339.73 2,086.65 1,886.89 1,830.96 1,667.50 1,508.77 1,390.81 1,291.75 789.09 Share Capital 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 32.23 Total Reserves 2,604.08 2,301.90 2,048.82 1,849.06 1,793.13 1,629.67 1,470.94 1,352.98 1,253.91 756.86 Non-Current Liabilities 299.24 199.58 145.91 103.17 145.23 177.66 142.27 52.21 55.49 67.85 Secured Loans 113.44 82.54 31.51 58.02 97.75 140.67 113.40 33.51 28.69 53.34 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.30 1.96 1.65 0.91 0.41 0.00 0.26 0.83 1.40 Current Liabilities 1,766.77 1,816.47 1,711.19 1,654.95 1,703.33 1,724.27 1,772.51 1,370.55 616.40 835.29 Trade Payables 586.39 629.82 572.90 457.82 460.43 302.88 329.16 180.35 114.03 135.49 Other Current Liabilities 798.00 792.25 778.71 790.10 764.18 871.05 1,011.88 749.40 170.86 300.89 Short Term Borrowings 382.37 394.40 359.58 407.03 478.72 462.50 365.09 383.84 325.05 380.27 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 87.84 66.38 56.97 6.46 18.64 Total Liabilities 4,707.93 4,355.78 3,943.75 3,645.01 3,679.52 3,569.43 3,423.55 2,813.57 1,963.64 1,692.23 Net Block 970.74 925.11 789.65 805.56 854.50 778.82 716.10 511.46 429.88 430.07 Gross Block 1,937.73 1,724.26 1,480.99 1,352.81 1,258.13 1,056.92 893.05 616.34 480.99 604.04 Accumulated Depreciation 967.00 799.15 691.34 547.26 403.62 278.10 176.96 104.89 51.11 173.97 Non Current Assets 1,505.43 1,468.39 1,288.82 1,375.44 1,303.08 1,225.91 1,129.01 831.09 860.59 680.04 Capital Work in Progress 111.15 106.75 151.77 149.81 98.68 79.79 126.18 71.23 67.53 63.26 Non Current Investment 1.40 1.00 2.24 1.60 1.24 31.58 15.04 0.33 178.94 1.13 Long Term Loans & Adv. 297.19 258.97 209.16 327.75 348.67 335.72 271.65 248.07 184.25 185.58 Other Non Current Assets 124.96 176.56 136.00 90.72 0.00 0.00 0.05 0.00 0.00 0.00 Current Assets 3,202.49 2,887.39 2,654.93 2,269.58 2,376.44 2,343.52 2,294.54 1,982.48 1,103.04 1,012.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 481.46 392.70 365.74 286.08 312.57 918.68 814.27 643.64 486.10 543.08 Sundry Debtors 1,192.44 1,141.27 888.01 619.82 644.76 498.60 528.77 486.14 295.57 200.84 Cash & Bank 504.25 376.53 373.50 507.80 495.02 471.29 510.56 522.91 173.60 154.83 Other Current Assets 1,024.35 63.96 614.56 605.65 924.08 454.96 440.93 329.79 147.77 113.44 Short Term Loans & Adv. 935.46 912.93 413.11 250.22 231.35 261.75 268.04 219.17 128.96 101.06 Net Current Assets 1,435.73 1,070.92 943.74 614.63 673.11 619.25 522.03 611.93 486.64 176.90 Total Assets 4,707.92 4,355.78 3,943.75 3,645.02 3,679.52 3,569.43 3,423.55 2,813.57 1,963.63 1,692.23

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

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 336.55 182.88 380.51 368.72 258.85 82.59 264.83 -22.16 64.12 58.56 PBT 440.58 373.57 282.68 88.57 233.27 268.29 206.67 159.85 152.89 139.49 Adjustment 266.00 224.36 225.94 229.60 201.05 169.24 118.96 94.87 95.68 112.92 Changes in Working Capital -249.93 -323.02 -64.93 90.19 -82.06 -281.10 7.69 -202.33 -140.98 -155.14 Cash after chg. in Working capital 456.65 274.91 443.69 408.36 352.25 156.43 333.32 52.39 107.59 97.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -120.09 -92.03 -63.18 -39.64 -93.41 -73.84 -68.49 -74.55 -43.47 -38.72 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -193.20 -186.25 -91.31 -111.34 -122.60 -108.22 -322.94 64.81 -226.38 -53.45 Net Fixed Assets -217.87 -198.25 -130.14 -145.81 -220.10 -117.48 -331.66 -139.05 118.78 -39.79 Net Investments -0.40 1.24 -0.64 -0.36 30.34 -16.54 -14.71 178.61 -177.81 1.16 Others 25.07 10.76 39.47 34.83 67.16 25.80 23.43 25.25 -167.35 -14.82 Cash from Financing Activity -105.05 -42.80 -223.89 -270.76 -147.54 -1.45 54.99 10.29 171.10 2.99 Net Cash Inflow / Outflow 38.31 -46.17 65.31 -13.39 -11.29 -27.08 -3.12 52.93 8.83 8.10 Opening Cash & Equivalents 64.87 111.04 45.73 59.12 70.41 97.49 100.61 47.68 19.68 11.59 Closing Cash & Equivalent 103.18 64.87 111.04 45.73 59.12 70.41 97.49 100.61 28.51 19.68

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

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 349.16 309.22 275.77 249.37 241.98 220.38 199.40 183.81 170.72 122.43 ROA 7.25% 6.61% 5.43% 1.75% 5.06% 5.06% 4.38% 4.49% 5.39% 5.64% ROE 13.19% 12.40% 10.36% 3.44% 10.49% 11.15% 9.42% 8.00% 9.47% 13.84% ROCE 18.59% 17.59% 15.51% 7.84% 13.61% 16.29% 14.14% 13.02% 14.54% 17.75% Fixed Asset Turnover 2.66 2.62 2.49 1.97 2.57 2.86 2.72 2.92 2.60 2.54 Receivable days 87.29 88.11 78.02 89.77 70.24 67.27 90.32 88.93 64.31 45.20 Inventory Days 32.70 32.93 33.73 42.50 75.64 113.47 129.74 128.52 133.34 150.60 Payable days 70.01 78.84 82.93 103.95 45.71 48.70 53.18 39.90 38.60 53.56 Cash Conversion Cycle 49.97 42.20 28.81 28.32 100.18 132.05 166.89 177.55 159.05 142.25 Total Debt/Equity 0.22 0.22 0.21 0.28 0.37 0.41 0.38 0.31 0.27 0.65 Interest Cover 4.56 4.77 3.83 1.85 3.39 3.86 3.94 3.41 3.48 2.82

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

Top Investors:

hdfc trustee company ltd. a/c hdfc balanced advantage fund

mukul mahavir agrawal

abakkus growth fund-2

3p india equity fund 1

letko brosseau emerging markets equity fund

saffron agencies limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

J Kumar Infraproject - Quarterly Results
28th Oct 2024, 15:53 PM

Read More
J Kumar Infraprojects secures LoA worth Rs 1847.72 crore from MMRDA
3rd Oct 2024, 15:51 PM

The order is to be executed within 48 months
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.

Feedback