Nifty
Sensex
:
:
11884.50
40413.32
-10.95 (-0.09%)
129.13 (0.32%)

Construction - Real Estate

Rating :
63/99

BSE: 522263 | NSE: JMCPROJECT

107.50
18-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  107.80
  •  107.85
  •  105.50
  •  106.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149189
  •  159.65
  •  150.50
  •  75.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,804.98
  • 11.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,391.40
  • 0.65%
  • 1.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.19%
  • 1.98%
  • 10.49%
  • FII
  • DII
  • Others
  • 0.06%
  • 17.07%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.53
  • 6.27
  • 11.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 16.29
  • 9.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.60
  • 36.62
  • 34.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.90
  • 16.29
  • 15.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.65
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.82
  • 6.94
  • 7.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
976.64
0.00
0.00
946.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
849.97
0.00
0.00
813.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
126.67
0.00
0.00
132.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.97%
0.00%
14.04%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
8.93
0.00
0.00
4.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
64.82
0.00
0.00
64.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
35.62
0.00
0.00
35.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
35.16
0.00
0.00
37.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
12.59
0.00
0.00
11.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
22.57
0.00
0.00
26.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.31%
0.00%
2.79%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.86
0.00
0.00
1.23
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,407.22
2,888.14
2,472.14
2,544.09
2,469.78
2,663.71
2,542.42
2,065.36
1,378.47
1,313.04
Net Sales Growth
-
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
49.83%
4.98%
 
Cost Of Goods Sold
-
2,208.73
1,807.52
1,535.09
1,670.89
1,727.07
2,028.44
1,975.82
1,475.50
928.33
913.86
Gross Profit
-
1,198.50
1,080.62
937.05
873.20
742.71
635.27
566.60
589.86
450.14
399.17
GP Margin
-
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
32.66%
30.40%
Total Expenditure
-
2,967.77
2,521.39
2,177.05
2,257.68
2,279.16
2,531.59
2,426.94
1,918.01
1,261.79
1,208.12
Power & Fuel Cost
-
23.08
22.33
18.57
22.78
18.25
17.08
14.02
11.63
6.38
6.36
% Of Sales
-
0.68%
0.77%
0.75%
0.90%
0.74%
0.64%
0.55%
0.56%
0.46%
0.48%
Employee Cost
-
305.24
268.90
238.63
228.75
201.28
169.15
148.09
142.21
123.59
95.10
% Of Sales
-
8.96%
9.31%
9.65%
8.99%
8.15%
6.35%
5.82%
6.89%
8.97%
7.24%
Manufacturing Exp.
-
218.24
196.49
173.26
150.91
215.36
190.30
161.55
170.99
130.73
113.96
% Of Sales
-
6.41%
6.80%
7.01%
5.93%
8.72%
7.14%
6.35%
8.28%
9.48%
8.68%
General & Admin Exp.
-
200.35
161.74
191.77
178.28
115.49
124.72
114.69
113.96
69.62
75.18
% Of Sales
-
5.88%
5.60%
7.76%
7.01%
4.68%
4.68%
4.51%
5.52%
5.05%
5.73%
Selling & Distn. Exp.
-
0.42
0.41
0.15
0.13
1.47
1.49
1.22
2.50
1.76
3.46
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.06%
0.06%
0.05%
0.12%
0.13%
0.26%
Miscellaneous Exp.
-
11.71
64.00
19.57
5.93
0.23
0.40
11.54
1.22
1.38
3.46
% Of Sales
-
0.34%
2.22%
0.79%
0.23%
0.01%
0.02%
0.45%
0.06%
0.10%
0.02%
EBITDA
-
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
116.68
104.92
EBITDA Margin
-
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
8.46%
7.99%
Other Income
-
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
4.48
13.34
Interest
-
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
33.92
30.14
Depreciation
-
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
39.67
35.02
PBT
-
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
47.56
53.10
Tax
-
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
12.09
13.48
Tax Rate
-
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
25.42%
25.39%
PAT
-
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
PAT before Minority Interest
-
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
2.57%
3.02%
PAT Growth
-
96.02%
-
-
-
-
-
-81.01%
27.38%
-10.50%
 
Unadjusted EPS
-
22.82
7.99
-12.79
-24.46
-9.00
-4.06
3.29
17.30
15.20
19.24

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
569.89
501.10
481.12
530.43
417.25
450.66
416.45
411.55
372.59
251.02
Share Capital
33.58
33.58
33.58
33.58
26.12
26.12
26.12
26.12
26.12
21.77
Total Reserves
536.31
467.52
447.54
496.85
390.81
423.77
388.98
383.45
344.45
229.25
Non-Current Liabilities
2,229.74
2,164.38
2,024.37
1,920.84
1,981.06
1,536.08
820.63
351.78
248.70
177.83
Secured Loans
1,216.10
1,163.15
1,079.64
1,118.71
1,483.04
1,177.46
685.22
306.87
70.53
154.89
Unsecured Loans
34.89
60.77
86.59
120.02
142.90
114.06
12.13
2.90
9.69
15.97
Long Term Provisions
92.95
77.37
61.45
52.79
44.62
34.02
35.29
25.97
20.34
0.00
Current Liabilities
2,283.84
1,930.80
1,544.67
1,455.50
1,128.77
894.99
752.84
694.13
637.58
457.89
Trade Payables
1,172.71
828.59
747.85
683.43
606.82
571.52
481.62
403.68
322.78
220.89
Other Current Liabilities
662.26
619.05
354.20
433.76
248.69
174.80
106.91
160.91
221.77
200.92
Short Term Borrowings
267.89
336.55
340.06
336.20
268.40
134.47
150.51
115.23
72.67
0.00
Short Term Provisions
180.98
146.62
102.57
2.10
4.86
14.20
13.81
14.31
20.35
36.08
Total Liabilities
5,083.47
4,596.28
4,050.16
3,906.77
3,527.08
2,881.73
1,989.92
1,457.46
1,258.87
886.74
Net Block
2,121.55
2,077.02
2,057.27
2,072.47
2,023.03
678.73
256.77
273.56
227.63
211.41
Gross Block
2,456.49
2,309.49
2,210.34
2,153.78
2,361.21
954.20
492.14
459.16
369.02
316.14
Accumulated Depreciation
334.94
232.47
153.07
81.31
338.18
275.47
235.37
185.60
141.39
104.73
Non Current Assets
2,188.62
2,145.27
2,172.73
2,199.05
2,177.35
1,841.98
1,238.89
628.19
348.58
219.23
Capital Work in Progress
7.28
4.20
9.98
0.24
32.10
1,046.77
874.73
244.81
45.51
7.78
Non Current Investment
0.82
0.82
0.82
23.10
10.55
9.27
7.01
6.93
8.10
0.04
Long Term Loans & Adv.
46.68
53.80
101.65
103.13
111.67
107.21
98.99
77.61
65.38
0.00
Other Non Current Assets
12.30
9.43
3.00
0.12
0.00
0.00
1.39
25.28
1.96
0.00
Current Assets
2,894.84
2,451.02
1,877.43
1,707.71
1,336.27
1,026.05
728.09
810.45
882.55
666.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
6.35
Inventories
248.17
192.40
179.57
158.70
251.66
242.51
211.70
212.34
130.55
67.40
Sundry Debtors
925.52
739.17
663.82
657.57
406.71
257.71
116.45
301.19
506.77
493.55
Cash & Bank
81.66
155.75
27.14
36.93
22.27
28.84
35.58
31.10
32.13
15.63
Other Current Assets
1,639.50
667.51
543.17
487.48
655.62
497.00
364.36
265.83
183.11
83.76
Short Term Loans & Adv.
645.57
696.18
463.73
367.04
223.11
167.86
139.99
92.22
38.95
61.33
Net Current Assets
611.01
520.21
332.76
252.22
207.49
131.06
-24.74
116.32
244.97
208.81
Total Assets
5,083.46
4,596.29
4,050.16
3,906.76
3,527.08
2,881.73
1,989.91
1,457.45
1,258.87
886.74

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
326.93
391.65
450.70
336.82
73.08
91.82
292.99
34.53
64.50
74.94
PBT
115.39
50.50
-31.97
-56.19
-10.53
-3.26
6.19
57.59
47.50
53.10
Adjustment
355.87
387.58
389.83
393.32
246.32
165.51
105.75
87.69
63.69
54.06
Changes in Working Capital
-91.32
-24.75
67.95
29.86
-134.18
-43.01
195.14
-88.42
-24.48
-10.54
Cash after chg. in Working capital
379.94
413.33
425.81
366.98
101.61
119.24
307.09
56.86
86.71
96.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.01
-21.69
24.89
-30.16
-28.53
-27.42
-14.19
-22.22
-22.27
-22.02
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
-180.88
-164.12
-119.85
-322.02
-379.57
-661.44
-652.36
-266.63
-119.73
-25.08
Net Fixed Assets
-150.07
-101.85
-63.81
244.98
-81.45
-62.56
-36.28
-87.15
-50.21
-27.64
Net Investments
0.00
-237.51
0.00
9.42
-1.28
-17.16
-52.87
-30.91
-80.04
-3.44
Others
-30.81
175.24
-56.04
-576.42
-296.84
-581.72
-563.21
-148.57
10.52
6.00
Cash from Financing Activity
-220.15
-98.90
-340.63
-42.14
301.78
561.03
375.71
218.65
73.75
-42.22
Net Cash Inflow / Outflow
-74.10
128.62
-9.78
-27.34
-4.71
-8.59
16.34
-13.44
18.52
7.64
Opening Cash & Equivalents
155.68
27.06
36.84
64.18
25.60
34.18
17.85
31.28
12.76
5.13
Closing Cash & Equivalent
81.57
155.68
27.06
36.84
20.89
25.60
34.18
17.85
31.28
12.76

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.)
33.94
29.84
28.65
31.59
29.57
31.97
28.74
28.64
25.13
22.00
ROA
2.01%
1.15%
-0.19%
-0.72%
-0.76%
-0.44%
0.50%
3.33%
3.31%
4.64%
ROE
18.14%
10.09%
-1.48%
-5.73%
-5.79%
-2.56%
2.19%
12.32%
11.96%
18.55%
ROCE
17.31%
14.48%
11.11%
9.66%
7.25%
5.14%
6.30%
16.06%
17.10%
20.28%
Fixed Asset Turnover
1.43
1.28
1.13
1.13
1.49
3.68
5.35
4.99
4.02
4.30
Receivable days
89.17
88.65
97.55
76.35
49.10
25.64
29.98
71.39
132.44
128.67
Inventory Days
23.60
23.50
24.97
29.44
36.52
31.12
30.44
30.30
26.21
20.66
Payable days
115.27
115.22
119.96
95.91
79.43
61.64
54.31
59.38
71.20
62.81
Cash Conversion Cycle
-2.51
-3.06
2.56
9.87
6.18
-4.89
6.11
42.31
87.44
86.52
Total Debt/Equity
2.93
3.37
3.32
3.21
4.97
3.46
2.31
1.18
0.55
0.68
Interest Cover
1.55
1.31
1.01
0.93
0.94
0.96
1.10
2.07
2.40
2.76

News Update:


  • JMC Projects (India) - Quarterly Results
    5th Nov 2019, 14:59 PM

    Read More
  • JMC Projects raises Rs 100 crore via NCDs
    23rd Oct 2019, 15:35 PM

    The said NCDs will be listed on Wholesale Debt Market Segment of BSE

    Read More
  • JMC Projects secures new orders of Rs 1,059 crore
    22nd Oct 2019, 14:39 PM

    The first order is for Residential and Commercial Building Projects in South and North India totalling Rs 782 crore

    Read More
  • JMC Projects gets nod to raise Rs 100 crore via NCDs
    16th Oct 2019, 16:21 PM

    The Board of Directors of the Company at their meeting held on October 16, 2019, has approved the same

    Read More
  • JMC Projects planning to raise Rs 100 crore via NCDs
    11th Oct 2019, 11:07 AM

    The meeting of the Board of Directors of the Company is scheduled to be held on October 16, 2019, to consider the same

    Read More
  • JMC Projects secures new orders of Rs 560 crore
    1st Oct 2019, 09:01 AM

    The order is for Commercial Real Estate Projects in Southern and Western India totalling Rs 312 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.