Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Engineering - Civil Construction

Rating :
39/99

BSE: 522263 | NSE: JMCPROJECT

76.05
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 75.40
  • 76.90
  • 74.60
  • 76.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33336
  •  25.20
  •  130.00
  •  68.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,281.96
  • 70.52
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,706.81
  • 1.31%
  • 2.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.75%
  • 0.36%
  • 9.04%
  • FII
  • DII
  • Others
  • 1%
  • 19.36%
  • 2.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.68
  • 9.78
  • 4.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 8.25
  • -0.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.27
  • 4.07
  • -60.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.93
  • 20.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.43
  • 3.04
  • 2.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.90
  • 7.44
  • 6.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,604.75
1,392.22
15.27%
1,390.94
1,111.19
25.18%
1,362.31
842.67
61.67%
1,160.82
498.38
132.92%
Expenses
1,443.20
1,221.70
18.13%
1,282.42
985.50
30.13%
1,291.40
743.68
73.65%
1,055.65
453.59
132.73%
EBITDA
161.55
170.52
-5.26%
108.52
125.69
-13.66%
70.91
98.99
-28.37%
105.17
44.79
134.81%
EBIDTM
10.07%
12.25%
7.80%
11.31%
5.21%
11.75%
9.06%
8.99%
Other Income
22.98
10.92
110.44%
11.63
5.81
100.17%
6.19
5.76
7.47%
5.41
4.79
12.94%
Interest
64.68
61.87
4.54%
63.98
63.24
1.17%
60.67
64.23
-5.54%
59.72
61.61
-3.07%
Depreciation
52.87
48.00
10.15%
53.73
47.28
13.64%
51.31
44.39
15.59%
49.05
41.01
19.60%
PBT
66.98
71.57
-6.41%
-37.33
20.98
-
-50.31
-3.87
-
1.81
-53.04
-
Tax
8.50
20.13
-57.77%
-10.17
12.73
-
-58.56
6.39
-
3.30
-9.62
-
PAT
58.48
51.44
13.69%
-27.16
8.25
-
8.25
-10.26
-
-1.49
-43.42
-
PATM
3.64%
3.69%
-1.95%
0.74%
0.61%
-1.22%
-0.13%
-8.71%
EPS
3.48
2.47
40.89%
-1.71
0.16
-
-0.09
-1.08
-
-0.60
-3.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,518.82
3,941.59
3,866.31
3,407.22
2,888.14
2,472.14
2,544.09
2,469.78
2,663.71
2,542.42
2,065.36
Net Sales Growth
43.55%
1.95%
13.47%
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
 
Cost Of Goods Sold
2,731.17
2,592.11
2,508.11
2,208.73
1,807.52
1,535.09
1,670.89
1,727.07
2,028.44
1,975.82
1,475.50
Gross Profit
2,787.65
1,349.48
1,358.20
1,198.50
1,080.62
937.05
873.20
742.71
635.27
566.60
589.86
GP Margin
50.51%
34.24%
35.13%
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
Total Expenditure
5,072.67
3,502.91
3,436.67
2,967.77
2,521.39
2,177.05
2,257.68
2,279.16
2,531.59
2,426.94
1,918.01
Power & Fuel Cost
-
24.31
27.43
23.08
22.33
18.57
22.78
18.25
17.08
14.02
11.63
% Of Sales
-
0.62%
0.71%
0.68%
0.77%
0.75%
0.90%
0.74%
0.64%
0.55%
0.56%
Employee Cost
-
325.44
349.39
305.24
268.90
238.63
228.75
201.28
169.15
148.09
142.21
% Of Sales
-
8.26%
9.04%
8.96%
9.31%
9.65%
8.99%
8.15%
6.35%
5.82%
6.89%
Manufacturing Exp.
-
203.80
217.73
219.17
196.49
173.26
150.91
215.36
190.30
161.55
170.99
% Of Sales
-
5.17%
5.63%
6.43%
6.80%
7.01%
5.93%
8.72%
7.14%
6.35%
8.28%
General & Admin Exp.
-
234.89
223.64
200.35
161.74
191.77
178.28
115.49
124.72
114.69
113.96
% Of Sales
-
5.96%
5.78%
5.88%
5.60%
7.76%
7.01%
4.68%
4.68%
4.51%
5.52%
Selling & Distn. Exp.
-
0.13
0.11
0.42
0.41
0.15
0.13
1.47
1.49
1.22
2.50
% Of Sales
-
0.00%
0.00%
0.01%
0.01%
0.01%
0.01%
0.06%
0.06%
0.05%
0.12%
Miscellaneous Exp.
-
122.24
110.27
10.78
64.00
19.57
5.93
0.23
0.40
11.54
2.50
% Of Sales
-
3.10%
2.85%
0.32%
2.22%
0.79%
0.23%
0.01%
0.02%
0.45%
0.06%
EBITDA
446.15
438.68
429.64
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
EBITDA Margin
8.08%
11.13%
11.11%
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
Other Income
46.21
56.30
64.12
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
Interest
249.05
278.66
282.50
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
Depreciation
206.96
180.68
155.26
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
PBT
-18.85
35.64
56.00
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
Tax
-56.93
29.63
31.43
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
Tax Rate
302.02%
83.14%
56.13%
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
PAT
38.08
6.01
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
PAT before Minority Interest
38.08
6.01
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
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
0.69%
0.15%
0.64%
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
PAT Growth
533.61%
-75.54%
-74.70%
96.02%
-
-
-
-
-
-81.01%
 
EPS
2.27
0.36
1.46
5.78
2.95
-0.45
-1.59
-1.45
-0.63
0.51
2.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
489.95
538.76
569.89
501.10
481.12
530.43
417.25
450.66
416.45
411.55
Share Capital
33.58
33.58
33.58
33.58
33.58
33.58
26.12
26.12
26.12
26.12
Total Reserves
456.37
505.18
536.31
467.52
447.54
496.85
390.81
423.77
388.98
383.45
Non-Current Liabilities
2,182.39
2,192.43
2,229.74
2,164.38
2,024.37
1,920.84
1,981.06
1,536.08
820.63
351.78
Secured Loans
989.14
1,179.88
1,216.10
1,163.15
1,079.64
1,118.71
1,483.04
1,177.46
685.22
306.87
Unsecured Loans
99.94
115.64
34.89
60.77
86.59
120.02
142.90
114.06
12.13
2.90
Long Term Provisions
94.36
99.68
92.95
77.37
61.45
52.79
44.62
34.02
35.29
25.97
Current Liabilities
2,948.05
2,579.10
2,283.84
1,930.80
1,544.67
1,455.50
1,128.77
894.99
752.84
694.13
Trade Payables
1,319.10
1,168.19
1,172.71
828.59
747.85
683.43
606.82
571.52
481.62
403.68
Other Current Liabilities
1,068.78
944.76
662.26
619.05
354.20
433.76
248.69
174.80
106.91
160.91
Short Term Borrowings
255.84
231.37
267.89
336.55
340.06
336.20
268.40
134.47
150.51
115.23
Short Term Provisions
304.33
234.78
180.98
146.62
102.57
2.10
4.86
14.20
13.81
14.31
Total Liabilities
5,620.39
5,310.29
5,083.47
4,596.28
4,050.16
3,906.77
3,527.08
2,881.73
1,989.92
1,457.46
Net Block
2,153.72
2,186.11
2,121.55
2,077.02
2,057.27
2,072.47
2,023.03
678.73
256.77
273.56
Gross Block
2,771.67
2,656.96
2,456.49
2,309.49
2,210.34
2,153.78
2,361.21
954.20
492.14
459.16
Accumulated Depreciation
617.95
470.84
334.94
232.47
153.07
81.31
338.18
275.47
235.37
185.60
Non Current Assets
2,306.66
2,312.49
2,188.62
2,145.27
2,172.73
2,199.05
2,177.35
1,841.98
1,238.89
628.19
Capital Work in Progress
19.18
14.74
7.28
4.20
9.98
0.24
32.10
1,046.77
874.73
244.81
Non Current Investment
0.00
0.00
0.82
0.82
0.82
23.10
10.55
9.27
7.01
6.93
Long Term Loans & Adv.
94.83
100.77
46.68
53.80
101.65
103.13
111.67
107.21
98.99
77.61
Other Non Current Assets
38.93
10.87
12.30
9.43
3.00
0.12
0.00
0.00
1.39
25.28
Current Assets
3,313.72
2,997.80
2,894.84
2,451.02
1,877.43
1,707.71
1,336.27
1,026.05
728.09
810.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
232.56
241.32
248.17
192.40
179.57
158.70
251.66
242.51
211.70
212.34
Sundry Debtors
942.85
913.65
925.52
739.17
663.82
657.57
406.71
257.71
116.45
301.19
Cash & Bank
220.25
63.24
81.66
155.75
27.14
36.93
22.27
28.84
35.58
31.10
Other Current Assets
1,918.07
1,099.20
1,010.00
667.51
1,006.90
854.52
655.62
497.00
364.36
265.83
Short Term Loans & Adv.
690.99
680.39
629.49
696.18
463.73
367.04
223.11
167.86
139.99
92.22
Net Current Assets
365.67
418.70
611.01
520.21
332.76
252.22
207.49
131.06
-24.74
116.32
Total Assets
5,620.38
5,310.29
5,083.46
4,596.29
4,050.16
3,906.76
3,527.08
2,881.73
1,989.91
1,457.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
640.38
478.79
335.52
391.65
450.70
336.82
73.08
91.82
292.99
34.53
PBT
3.43
32.62
115.39
50.50
-31.97
-56.19
-10.53
-3.26
6.19
57.59
Adjustment
461.96
521.46
355.87
387.58
389.83
393.32
246.32
165.51
105.75
87.69
Changes in Working Capital
174.63
-76.08
-127.78
-24.75
67.95
29.86
-134.18
-43.01
195.14
-88.42
Cash after chg. in Working capital
640.02
478.00
343.49
413.33
425.81
366.98
101.61
119.24
307.09
56.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.35
0.79
-7.97
-21.69
24.89
-30.16
-28.53
-27.42
-14.19
-22.22
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
-217.21
-299.08
-189.47
-164.12
-119.85
-322.02
-379.57
-661.44
-652.36
-266.63
Net Fixed Assets
-118.82
-207.77
-150.07
-101.85
-63.81
244.98
-81.45
-62.56
-36.28
-87.15
Net Investments
0.00
0.83
0.00
-237.51
0.00
9.42
-1.28
-17.16
-52.87
-30.91
Others
-98.39
-92.14
-39.40
175.24
-56.04
-576.42
-296.84
-581.72
-563.21
-148.57
Cash from Financing Activity
-302.94
-206.18
-220.15
-98.90
-340.63
-42.14
301.78
561.03
375.71
218.65
Net Cash Inflow / Outflow
120.22
-26.48
-74.10
128.62
-9.78
-27.34
-4.71
-8.59
16.34
-13.44
Opening Cash & Equivalents
55.09
81.57
155.68
27.06
36.84
64.18
25.60
34.18
17.85
31.28
Closing Cash & Equivalent
175.31
55.09
81.57
155.68
27.06
36.84
20.89
25.60
34.18
17.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
29.18
32.09
33.94
29.84
28.65
31.59
29.57
31.97
28.74
28.64
ROA
0.11%
0.47%
2.01%
1.15%
-0.19%
-0.72%
-0.76%
-0.44%
0.50%
3.33%
ROE
1.17%
4.43%
18.14%
10.09%
-1.48%
-5.73%
-5.79%
-2.56%
2.19%
12.32%
ROCE
14.35%
15.10%
17.31%
14.48%
11.11%
9.66%
7.25%
5.14%
6.30%
16.06%
Fixed Asset Turnover
1.45
1.51
1.43
1.28
1.13
1.13
1.49
3.68
5.35
4.99
Receivable days
85.96
86.81
89.17
88.65
97.55
76.35
49.10
25.64
29.98
71.39
Inventory Days
21.94
23.11
23.60
23.50
24.97
29.44
36.52
31.12
30.44
30.30
Payable days
145.89
109.91
115.23
115.22
119.96
95.91
79.43
61.64
54.31
59.38
Cash Conversion Cycle
-38.00
0.00
-2.47
-3.06
2.56
9.87
6.18
-4.89
6.11
42.31
Total Debt/Equity
3.36
3.17
2.93
3.37
3.32
3.21
4.97
3.46
2.31
1.18
Interest Cover
1.13
1.20
1.55
1.31
1.01
0.93
0.94
0.96
1.10
2.07

News Update:


  • JMC Projects secures two new orders of Rs 874 crore
    22nd Jun 2022, 09:19 AM

    The first order is for construction of elevated viaduct & five elevated stations of Kanpur Metro Rail Project of Rs 459 crore

    Read More
  • JMC Projects (India) - Quarterly Results
    12th May 2022, 18:45 PM

    Read More
  • JMC Projects secures new orders of Rs 2,348 crore
    12th May 2022, 09:16 AM

    The order is for water supply projects in India of Rs 2,193 crore

    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.