Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Engineering - Construction

Rating :
38/99

BSE: 500402 | NSE: SPMLINFRA

52.05
-3.15 (-5.71%)
16-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  55.20
  •  57.40
  •  51.35
  •  55.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40534
  •  21.10
  •  172.50
  •  42.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 189.12
  • 3.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,469.50
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.20%
  • 12.92%
  • 10.25%
  • FII
  • DII
  • Others
  • 21.61%
  • 0.04%
  • 16.98%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 2.74
  • -1.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 20.75
  • 4.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.07
  • 55.00
  • 48.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.83
  • 16.48
  • 21.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.63
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.87
  • 4.31
  • 4.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,049.48
2,275.81
2,035.39
1,823.76
1,502.14
1,346.93
1,091.64
1,336.11
1,551.84
1,325.24
Net Sales Growth
-
-9.95%
11.81%
11.60%
21.41%
11.52%
23.39%
-18.30%
-13.90%
17.10%
 
Cost Of Goods Sold
-
1,064.76
1,319.44
1,190.87
1,204.31
833.62
810.02
490.40
495.04
520.97
686.53
Gross Profit
-
984.72
956.37
844.53
619.44
668.51
536.91
601.24
841.06
1,030.86
638.70
GP Margin
-
48.05%
42.02%
41.49%
33.96%
44.50%
39.86%
55.08%
62.95%
66.43%
48.20%
Total Expenditure
-
1,829.53
2,112.72
1,837.77
1,674.05
1,402.81
1,219.26
938.07
1,197.62
1,365.11
1,134.74
Power & Fuel Cost
-
143.27
139.96
126.05
3.00
3.05
2.77
2.83
2.09
1.78
1.74
% Of Sales
-
6.99%
6.15%
6.19%
0.16%
0.20%
0.21%
0.26%
0.16%
0.11%
0.13%
Employee Cost
-
72.81
84.11
76.76
70.06
62.67
54.82
65.80
70.61
64.62
55.09
% Of Sales
-
3.55%
3.70%
3.77%
3.84%
4.17%
4.07%
6.03%
5.28%
4.16%
4.16%
Manufacturing Exp.
-
430.68
403.44
355.47
304.78
376.12
267.70
311.29
565.12
712.17
326.15
% Of Sales
-
21.01%
17.73%
17.46%
16.71%
25.04%
19.87%
28.52%
42.30%
45.89%
24.61%
General & Admin Exp.
-
42.72
42.37
42.05
37.63
30.86
34.98
37.92
38.78
37.66
43.94
% Of Sales
-
2.08%
1.86%
2.07%
2.06%
2.05%
2.60%
3.47%
2.90%
2.43%
3.32%
Selling & Distn. Exp.
-
7.28
7.10
1.43
3.00
4.71
1.68
1.89
4.05
4.67
3.65
% Of Sales
-
0.36%
0.31%
0.07%
0.16%
0.31%
0.12%
0.17%
0.30%
0.30%
0.28%
Miscellaneous Exp.
-
68.00
116.31
45.13
51.25
91.79
47.29
27.94
21.92
23.24
3.65
% Of Sales
-
3.32%
5.11%
2.22%
2.81%
6.11%
3.51%
2.56%
1.64%
1.50%
1.33%
EBITDA
-
219.95
163.09
197.62
149.71
99.33
127.67
153.57
138.49
186.73
190.50
EBITDA Margin
-
10.73%
7.17%
9.71%
8.21%
6.61%
9.48%
14.07%
10.37%
12.03%
14.37%
Other Income
-
60.71
97.61
58.56
85.69
89.27
52.63
15.16
17.66
13.67
30.34
Interest
-
213.57
260.36
225.18
197.60
167.55
151.36
123.02
104.26
123.16
120.20
Depreciation
-
16.83
21.14
26.82
24.43
26.59
25.06
24.57
24.29
24.73
20.62
PBT
-
50.25
-20.79
4.19
13.36
-5.55
3.88
21.16
27.60
52.50
80.02
Tax
-
11.35
-6.48
11.52
9.18
1.57
-0.94
8.34
3.79
5.72
14.96
Tax Rate
-
22.59%
31.17%
274.94%
68.71%
-28.29%
-24.23%
39.41%
13.73%
10.90%
18.70%
PAT
-
38.90
-14.31
-2.68
3.46
-7.32
2.82
7.07
19.00
48.42
56.38
PAT before Minority Interest
-
38.90
-14.31
-7.33
4.18
-7.11
4.82
12.82
23.82
46.78
65.06
Minority Interest
-
0.00
0.00
4.65
-0.72
-0.21
-2.00
-5.75
-4.82
1.64
-8.68
PAT Margin
-
1.90%
-0.63%
-0.13%
0.19%
-0.49%
0.21%
0.65%
1.42%
3.12%
4.25%
PAT Growth
-
-
-
-
-
-
-60.11%
-62.79%
-60.76%
-14.12%
 
Unadjusted EPS
-
14.43
-2.34
-1.63
0.26
-3.40
1.48
2.15
5.31
12.62
15.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
464.92
380.41
468.18
471.89
458.52
472.15
470.62
462.71
444.80
404.18
Share Capital
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
Total Reserves
456.73
372.22
459.99
463.69
450.33
463.96
462.42
454.51
436.61
395.98
Non-Current Liabilities
791.31
399.93
674.59
289.03
538.20
471.39
289.38
383.15
655.32
519.95
Secured Loans
652.74
157.17
400.95
140.64
374.28
363.15
260.63
297.47
508.26
374.60
Unsecured Loans
82.05
130.96
101.37
48.05
18.66
28.02
0.00
0.00
134.04
128.51
Long Term Provisions
7.11
5.63
6.34
5.21
48.63
51.53
7.59
49.88
0.00
0.00
Current Liabilities
1,942.78
2,070.41
2,023.47
1,883.19
1,522.72
1,226.36
1,194.21
1,073.68
638.84
676.96
Trade Payables
963.56
902.89
1,127.34
883.20
533.47
521.54
453.16
468.14
340.87
413.37
Other Current Liabilities
396.95
290.26
233.95
372.63
464.26
262.59
320.39
287.46
250.29
253.41
Short Term Borrowings
576.22
871.33
632.13
604.03
520.57
391.23
369.90
312.24
0.00
0.00
Short Term Provisions
6.05
5.92
30.05
23.33
4.43
51.00
50.77
5.83
47.67
10.18
Total Liabilities
3,309.65
2,945.24
3,275.78
2,717.55
2,632.88
2,284.53
2,060.72
2,002.94
1,811.50
1,673.10
Net Block
294.14
307.82
643.38
319.19
208.12
225.44
220.18
232.21
209.55
201.44
Gross Block
540.79
538.70
882.12
535.24
398.35
391.15
361.13
349.92
324.51
305.28
Accumulated Depreciation
246.64
230.88
238.73
216.06
190.23
165.72
140.95
117.72
114.97
103.84
Non Current Assets
1,235.40
1,245.95
1,332.66
1,089.33
1,433.17
1,102.46
895.18
730.53
405.45
334.00
Capital Work in Progress
48.41
54.41
95.52
87.07
442.00
304.23
191.45
157.93
160.94
117.48
Non Current Investment
136.66
193.65
142.37
180.11
133.12
138.42
144.16
122.29
34.97
15.08
Long Term Loans & Adv.
458.05
461.68
305.75
367.41
512.57
349.07
261.30
176.59
0.00
0.00
Other Non Current Assets
298.14
228.40
145.64
135.55
137.35
85.31
78.08
41.51
0.00
0.00
Current Assets
2,074.24
1,699.30
1,943.11
1,628.22
1,199.72
1,182.08
1,165.54
1,272.41
1,406.05
1,339.09
Current Investments
24.42
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.10
0.00
Inventories
77.36
72.30
75.12
49.55
47.35
45.16
72.60
105.62
116.00
158.96
Sundry Debtors
859.88
651.13
927.08
702.09
410.71
514.14
492.20
577.78
517.95
561.02
Cash & Bank
125.32
155.88
140.11
127.17
118.92
91.25
86.00
86.83
91.81
87.54
Other Current Assets
987.27
706.49
640.43
600.92
622.63
531.53
514.73
502.18
680.18
531.57
Short Term Loans & Adv.
164.66
113.49
160.37
148.49
134.98
148.86
150.57
165.99
331.92
274.07
Net Current Assets
131.46
-371.11
-80.35
-254.97
-323.00
-44.29
-28.67
198.73
767.21
662.13
Total Assets
3,309.64
2,945.25
3,275.77
2,717.55
2,632.89
2,284.54
2,060.72
2,002.94
1,811.50
1,673.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
234.32
-160.85
295.21
258.07
-111.36
261.40
127.40
182.62
76.12
59.29
PBT
61.75
10.25
4.19
13.36
-5.55
3.88
21.16
27.60
52.50
80.02
Adjustment
222.86
211.28
222.57
166.79
219.39
169.40
137.28
104.52
110.32
114.84
Changes in Working Capital
-70.39
-371.00
83.45
107.77
-339.37
116.44
-9.68
72.25
-56.32
-113.82
Cash after chg. in Working capital
214.23
-149.48
310.21
287.93
-125.52
289.73
148.76
204.38
106.50
81.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
20.09
-11.38
-15.01
-29.86
14.17
-28.32
-21.36
-21.75
-30.38
-21.75
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
67.61
108.27
95.21
-60.25
-165.24
-190.84
-82.76
-159.52
-128.78
-206.91
Net Fixed Assets
-1.21
-63.80
-2.21
2.93
-0.05
-10.74
-2.18
12.20
-4.92
-40.36
Net Investments
22.37
52.43
-16.57
-12.50
-19.77
-22.65
-69.05
-7.13
-32.48
-8.61
Others
46.45
119.64
113.99
-50.68
-145.42
-157.45
-11.53
-164.59
-91.38
-157.94
Cash from Financing Activity
-330.31
68.82
-390.11
-182.25
262.75
-78.03
-46.51
5.55
49.79
135.81
Net Cash Inflow / Outflow
-28.38
16.23
0.31
15.58
-13.85
-7.47
-1.87
28.66
-2.86
-11.81
Opening Cash & Equivalents
42.94
45.95
44.37
37.26
51.21
58.80
59.64
27.35
32.30
41.00
Closing Cash & Equivalent
24.81
42.94
48.80
44.37
37.26
51.21
58.80
59.64
27.35
32.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
126.62
103.56
127.51
127.53
122.93
126.65
126.23
124.01
119.01
107.92
ROA
1.24%
-0.46%
-0.24%
0.16%
-0.29%
0.22%
0.63%
1.25%
2.68%
4.29%
ROE
9.22%
-3.38%
-1.57%
0.91%
-1.56%
1.04%
2.80%
5.35%
11.25%
17.76%
ROCE
15.13%
14.56%
15.38%
15.18%
11.70%
12.26%
11.92%
11.65%
17.75%
26.48%
Fixed Asset Turnover
3.80
3.20
2.87
3.91
3.81
3.58
3.07
3.96
4.93
4.77
Receivable days
134.55
126.56
146.08
111.36
112.36
136.35
178.88
149.67
126.89
146.68
Inventory Days
13.33
11.82
11.18
9.70
11.24
15.96
29.80
30.27
32.34
57.69
Payable days
195.84
187.21
205.94
138.81
87.32
92.84
158.11
115.44
66.81
67.42
Cash Conversion Cycle
-47.96
-48.83
-48.68
-17.76
36.28
59.47
50.56
64.50
92.41
136.95
Total Debt/Equity
3.02
3.25
2.58
1.80
2.26
1.79
1.66
1.60
1.47
1.27
Interest Cover
1.24
0.92
1.02
1.07
0.97
1.03
1.17
1.26
1.43
1.67

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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