Nifty
Sensex
:
:
11504.95
38806.51
230.75 (2.05%)
791.89 (2.08%)

Engineering - Construction

Rating :
39/99

BSE: 532947 | NSE: IRB

88.05
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  79.90
  •  89.45
  •  76.50
  •  79.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2334574
  •  1979.76
  •  169.50
  •  67.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,092.76
  • 3.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,131.94
  • 2.84%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.54%
  • 1.71%
  • 6.98%
  • FII
  • DII
  • Others
  • 3.98%
  • 7.42%
  • 22.37%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.43
  • 11.75
  • 4.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.94
  • 5.82
  • -0.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.23
  • 9.38
  • 5.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.92
  • 11.52
  • 9.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.47
  • 1.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 7.03
  • 6.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,773.04
1,537.95
15.29%
1,948.30
1,382.24
40.95%
1,788.51
1,296.19
37.98%
1,432.26
1,198.80
19.47%
Expenses
917.63
791.28
15.97%
1,188.18
723.40
64.25%
1,028.11
665.91
54.39%
762.15
626.35
21.68%
EBITDA
855.41
746.67
14.56%
760.11
658.83
15.37%
760.40
630.28
20.64%
670.11
572.45
17.06%
EBIDTM
48.25%
48.55%
39.01%
47.66%
42.52%
48.63%
46.79%
47.75%
Other Income
48.09
45.29
6.18%
50.62
49.87
1.50%
46.51
45.48
2.26%
53.18
42.83
24.17%
Interest
362.81
247.71
46.47%
313.82
208.99
50.16%
286.60
236.62
21.12%
271.93
235.63
15.41%
Depreciation
153.51
134.46
14.17%
135.71
115.22
17.78%
132.11
121.24
8.97%
137.23
126.02
8.90%
PBT
387.17
409.79
-5.52%
361.20
384.49
-6.06%
388.20
317.89
22.12%
314.13
357.28
-12.08%
Tax
180.55
159.69
13.06%
153.20
144.71
5.87%
169.30
110.60
53.07%
141.19
122.55
15.21%
PAT
206.62
250.10
-17.39%
208.02
239.78
-13.25%
218.90
207.29
5.60%
172.95
234.73
-26.32%
PATM
11.65%
16.26%
10.68%
17.35%
12.24%
15.99%
12.08%
19.58%
EPS
5.88
7.12
-17.42%
5.92
6.82
-13.20%
6.23
5.90
5.59%
4.92
6.68
-26.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
6,942.11
6,707.02
5,694.10
5,845.94
5,127.94
3,848.88
3,731.89
3,687.24
3,133.02
2,438.11
1,742.45
Net Sales Growth
28.20%
17.79%
-2.60%
14.00%
33.23%
3.13%
1.21%
17.69%
28.50%
39.92%
 
Cost Of Goods Sold
395.89
323.11
73.00
268.29
371.30
434.48
502.65
469.72
639.14
412.53
450.20
Gross Profit
6,546.22
6,383.91
5,621.09
5,577.65
4,756.65
3,414.40
3,229.23
3,217.53
2,493.88
2,025.58
1,292.25
GP Margin
94.30%
95.18%
98.72%
95.41%
92.76%
88.71%
86.53%
87.26%
79.60%
83.08%
74.16%
Total Expenditure
3,896.07
3,763.48
3,005.40
2,788.60
2,461.45
1,630.96
1,973.96
2,050.08
1,759.53
1,345.28
943.97
Power & Fuel Cost
-
13.37
15.16
12.84
10.69
8.23
7.71
6.44
6.30
4.44
2.30
% Of Sales
-
0.20%
0.27%
0.22%
0.21%
0.21%
0.21%
0.17%
0.20%
0.18%
0.13%
Employee Cost
-
286.17
291.46
272.62
246.51
189.84
179.88
155.69
137.59
87.54
66.37
% Of Sales
-
4.27%
5.12%
4.66%
4.81%
4.93%
4.82%
4.22%
4.39%
3.59%
3.81%
Manufacturing Exp.
-
2,743.61
2,291.63
2,007.31
1,661.11
870.76
1,170.06
1,324.83
900.33
774.25
338.97
% Of Sales
-
40.91%
40.25%
34.34%
32.39%
22.62%
31.35%
35.93%
28.74%
31.76%
19.45%
General & Admin Exp.
-
322.44
244.91
118.65
105.89
68.88
70.09
55.37
45.89
41.60
26.05
% Of Sales
-
4.81%
4.30%
2.03%
2.06%
1.79%
1.88%
1.50%
1.46%
1.71%
1.50%
Selling & Distn. Exp.
-
7.91
28.89
18.72
28.18
18.42
19.77
22.92
17.96
14.70
49.14
% Of Sales
-
0.12%
0.51%
0.32%
0.55%
0.48%
0.53%
0.62%
0.57%
0.60%
2.82%
Miscellaneous Exp.
-
66.86
60.34
90.18
37.78
40.35
23.81
15.11
12.33
10.21
49.14
% Of Sales
-
1.00%
1.06%
1.54%
0.74%
1.05%
0.64%
0.41%
0.39%
0.42%
0.63%
EBITDA
3,046.03
2,943.54
2,688.70
3,057.34
2,666.49
2,217.92
1,757.93
1,637.16
1,373.49
1,092.83
798.48
EBITDA Margin
43.88%
43.89%
47.22%
52.30%
52.00%
57.63%
47.11%
44.40%
43.84%
44.82%
45.83%
Other Income
198.40
195.60
168.67
123.17
127.16
113.01
121.43
134.79
125.22
64.76
49.48
Interest
1,235.16
1,126.31
976.00
1,341.78
1,070.15
937.43
760.42
623.85
550.50
356.39
249.39
Depreciation
558.56
539.51
544.04
854.79
853.34
707.06
477.06
441.52
297.01
225.37
181.91
PBT
1,450.70
1,473.32
1,337.32
983.94
870.16
686.44
641.88
706.59
651.20
575.84
416.66
Tax
644.24
623.36
544.35
268.52
230.63
144.08
182.25
153.01
155.19
111.75
13.30
Tax Rate
44.41%
42.31%
37.18%
27.29%
26.50%
20.99%
28.39%
21.65%
23.83%
19.41%
3.19%
PAT
806.49
849.97
919.66
715.47
639.09
542.90
459.13
556.66
496.00
452.38
385.40
PAT before Minority Interest
806.49
849.97
919.66
715.42
639.54
542.35
459.63
553.58
496.01
464.09
403.35
Minority Interest
0.00
0.00
0.00
0.05
-0.45
0.55
-0.50
3.08
-0.01
-11.71
-17.95
PAT Margin
11.62%
12.67%
16.15%
12.24%
12.46%
14.11%
12.30%
15.10%
15.83%
18.55%
22.12%
PAT Growth
-13.46%
-7.58%
28.54%
11.95%
17.72%
18.25%
-17.52%
12.23%
9.64%
17.38%
 
Unadjusted EPS
22.95
24.18
26.17
20.36
18.18
16.32
13.81
16.75
14.92
13.61
11.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
6,315.15
5,692.52
5,271.60
4,836.29
4,360.86
3,560.70
3,255.61
2,856.63
2,432.58
2,039.89
Share Capital
351.45
351.45
351.45
351.45
351.45
332.36
332.36
332.36
332.36
332.36
Total Reserves
5,963.70
5,341.07
4,920.15
4,484.84
4,009.41
3,228.33
2,923.25
2,524.27
2,100.22
1,707.53
Non-Current Liabilities
27,859.57
27,157.21
34,143.46
33,689.83
32,461.48
9,729.03
6,971.64
5,490.76
3,392.24
2,941.96
Secured Loans
13,324.77
10,905.14
11,354.56
13,283.97
10,804.43
9,397.95
6,634.86
5,045.47
3,099.09
2,903.49
Unsecured Loans
1,082.84
926.12
934.95
0.00
0.00
0.00
0.00
0.00
0.00
11.75
Long Term Provisions
45.67
65.40
197.77
127.82
90.02
251.01
251.07
250.02
5.11
0.00
Current Liabilities
6,154.01
7,218.68
6,807.72
3,266.59
2,533.14
2,378.42
2,729.70
2,398.35
2,065.35
481.63
Trade Payables
706.09
405.83
463.22
308.79
233.89
407.82
313.53
193.33
139.44
88.74
Other Current Liabilities
3,994.46
5,622.38
5,353.27
1,730.04
1,538.90
1,036.33
1,085.08
395.67
427.06
69.95
Short Term Borrowings
1,311.54
1,164.50
930.80
1,188.71
631.46
896.51
1,271.16
1,791.25
1,367.75
0.00
Short Term Provisions
141.92
25.97
60.43
39.04
128.89
37.76
59.94
18.10
131.11
322.94
Total Liabilities
40,328.73
40,068.41
46,222.78
41,828.21
39,390.53
15,703.76
13,066.14
10,858.01
7,979.75
5,541.35
Net Block
32,943.16
31,070.86
36,833.95
35,148.82
31,763.76
8,554.40
5,508.82
5,554.25
3,362.17
3,467.43
Gross Block
33,896.40
31,546.57
37,542.22
35,933.66
34,422.69
10,585.48
7,071.24
6,618.94
4,131.67
4,018.51
Accumulated Depreciation
953.24
475.71
708.27
784.84
2,658.93
2,031.07
1,562.42
1,064.69
769.50
551.08
Non Current Assets
37,445.68
37,526.95
43,766.94
39,287.02
37,012.67
13,364.21
10,729.42
8,359.81
6,093.60
4,349.01
Capital Work in Progress
3,796.61
5,648.46
6,806.95
4,019.84
4,835.33
4,486.73
4,915.96
2,445.21
2,507.40
880.24
Non Current Investment
613.06
761.66
0.81
0.78
0.78
1.36
1.36
1.35
1.35
1.34
Long Term Loans & Adv.
2.93
20.20
41.39
34.89
382.31
297.83
296.76
355.89
219.28
0.00
Other Non Current Assets
89.92
25.76
83.84
82.69
30.50
23.89
6.52
3.12
3.41
0.00
Current Assets
2,883.04
2,516.59
2,455.84
2,541.11
2,374.35
2,339.55
2,335.83
2,497.31
1,886.14
1,191.43
Current Investments
32.30
183.80
145.09
35.47
8.00
13.17
60.67
12.60
53.71
43.72
Inventories
442.49
487.26
352.71
308.84
259.85
268.34
248.85
162.42
163.84
169.78
Sundry Debtors
113.52
132.62
71.34
8.66
4.91
5.52
8.00
14.07
39.65
29.72
Cash & Bank
1,560.30
1,267.84
1,468.31
1,500.78
1,575.70
1,482.35
1,471.00
1,820.76
1,199.96
510.21
Other Current Assets
734.43
206.19
188.75
120.45
525.89
570.18
547.31
487.47
428.98
438.01
Short Term Loans & Adv.
317.76
238.89
229.64
566.92
496.21
549.01
487.59
442.25
392.72
438.01
Net Current Assets
-3,270.97
-4,702.08
-4,351.88
-725.47
-158.79
-38.87
-393.87
98.96
-179.21
709.79
Total Assets
40,328.72
40,068.41
46,222.78
41,828.21
39,390.53
15,703.76
13,066.15
10,858.02
7,979.74
5,541.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
2,709.94
2,132.33
3,192.05
2,339.87
1,823.48
1,655.46
1,445.32
1,110.29
1,068.92
903.27
PBT
1,473.32
1,464.01
983.94
870.16
686.44
641.88
706.59
651.20
575.84
416.66
Adjustment
1,470.46
1,275.99
2,132.70
1,830.39
1,529.97
1,107.17
929.08
695.72
517.14
382.83
Changes in Working Capital
114.45
-106.18
423.74
-48.17
-176.60
138.87
51.88
-77.91
122.24
184.95
Cash after chg. in Working capital
3,058.24
2,633.82
3,540.37
2,652.38
2,039.81
1,887.91
1,687.55
1,269.00
1,215.22
984.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-348.30
-501.49
-348.33
-312.51
-216.33
-232.45
-242.23
-158.71
-146.30
-81.17
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
-4,081.38
-2,621.47
-2,980.95
-3,143.98
-2,297.01
-2,394.48
-2,247.26
-2,672.89
-2,372.80
-1,022.31
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-613.91
614.50
-3,916.58
-185.17
-449.38
-226.44
-257.92
-400.72
-60.18
-67.06
Others
-3,467.47
-3,235.97
935.63
-2,958.81
-1,847.63
-2,168.04
-1,989.34
-2,272.17
-2,312.62
-955.25
Cash from Financing Activity
1,437.57
410.16
-201.63
670.89
475.09
925.45
699.36
1,757.88
1,341.08
143.10
Net Cash Inflow / Outflow
66.12
-78.99
9.47
-133.22
1.55
186.43
-102.57
195.27
37.21
24.06
Opening Cash & Equivalents
206.30
285.29
275.83
409.65
443.12
256.69
355.32
160.05
122.84
98.78
Closing Cash & Equivalent
272.43
206.30
285.29
276.43
444.67
443.12
256.69
355.32
160.05
122.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
179.69
161.26
150.00
137.61
123.98
107.13
97.93
85.92
73.19
61.35
ROA
2.11%
2.13%
1.63%
1.57%
1.97%
3.20%
4.63%
5.27%
6.86%
7.95%
ROE
14.19%
16.81%
14.16%
13.91%
13.70%
13.49%
18.12%
18.76%
20.76%
21.41%
ROCE
12.26%
12.54%
11.66%
10.38%
10.28%
10.51%
12.12%
14.15%
15.52%
14.53%
Fixed Asset Turnover
0.20
0.16
0.16
0.15
0.17
0.42
0.54
0.58
0.60
0.54
Receivable days
6.70
6.54
2.50
0.48
0.49
0.66
1.09
3.13
5.19
4.47
Inventory Days
25.30
26.92
20.65
20.24
25.04
25.29
20.36
19.00
24.97
39.29
Payable days
51.79
48.81
40.95
31.19
52.45
55.78
38.16
30.35
27.28
28.85
Cash Conversion Cycle
-19.80
-15.35
-17.80
-10.47
-26.91
-29.82
-16.71
-8.21
2.88
14.91
Total Debt/Equity
2.63
2.44
2.69
3.23
2.89
3.11
2.70
2.48
1.90
1.43
Interest Cover
2.31
2.50
1.73
1.81
1.73
1.84
2.13
2.18
2.62
2.67

News Update:


  • IRB Infrastructure Developers’ arm completes concession period of Mumbai Pune Project
    13th Aug 2019, 09:47 AM

    This SPV has handed over the Project to the MSRDC

    Read More
  • GIC to invest in IRB Infrastructure Developers’ road platform
    7th Aug 2019, 09:13 AM

    These projects are strategically located along economic corridors and across tourist hubs

    Read More
  • IRB Infra.&Developer - Quarterly Results
    6th Aug 2019, 15:48 PM

    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.