Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Engineering - Civil Construction

Rating :
50/99

BSE: 522263 | NSE: JMCPROJECT

109.10
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  109.80
  •  118.00
  •  108.50
  •  108.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  77794
  •  85.54
  •  130.00
  •  45.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,831.01
  • 114.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,255.86
  • 0.64%
  • 3.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.75%
  • 2.02%
  • 9.68%
  • FII
  • DII
  • Others
  • 0.93%
  • 16.75%
  • 2.87%

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
  • -
  • -
  • 22.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • 2.84
  • 2.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 8.00
  • 6.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,160.82
498.38
132.92%
1,392.22
976.28
42.60%
1,111.19
966.47
14.97%
842.67
976.64
-13.72%
Expenses
1,055.65
453.59
132.73%
1,221.70
922.53
32.43%
985.50
835.63
17.93%
743.68
849.97
-12.51%
EBITDA
105.17
44.79
134.81%
170.52
53.75
217.25%
125.69
130.84
-3.94%
98.99
126.67
-21.85%
EBIDTM
9.06%
8.99%
12.25%
5.51%
11.31%
13.54%
11.75%
12.97%
Other Income
5.41
4.79
12.94%
10.92
8.53
28.02%
5.81
5.49
5.83%
5.76
8.93
-35.50%
Interest
59.72
61.61
-3.07%
61.87
65.91
-6.13%
63.24
65.17
-2.96%
64.23
64.82
-0.91%
Depreciation
49.05
41.01
19.60%
48.00
43.59
10.12%
47.28
40.64
16.34%
44.39
35.62
24.62%
PBT
1.81
-53.04
-
71.57
-47.22
-
20.98
30.52
-31.26%
-3.87
35.16
-
Tax
3.30
-9.62
-
20.13
2.44
725.00%
12.73
5.25
142.48%
6.39
12.59
-49.25%
PAT
-1.49
-43.42
-
51.44
-49.66
-
8.25
25.27
-67.35%
-10.26
22.57
-
PATM
-0.13%
-8.71%
3.69%
-5.09%
0.74%
2.61%
-1.22%
2.31%
EPS
-0.60
-3.11
-
2.47
-3.26
-
0.16
1.25
-87.20%
-1.08
0.86
-

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
4,506.90
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
31.87%
1.95%
13.47%
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
 
Cost Of Goods Sold
2,016.76
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
2,490.14
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
55.25%
34.24%
35.13%
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
Total Expenditure
4,006.53
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
500.37
438.68
429.64
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
EBITDA Margin
11.10%
11.13%
11.11%
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
Other Income
27.90
56.30
64.12
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
Interest
249.06
278.66
282.50
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
Depreciation
188.72
180.68
155.26
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
PBT
90.49
35.64
56.00
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
Tax
42.55
29.63
31.43
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
Tax Rate
47.02%
83.14%
56.13%
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
PAT
47.94
6.01
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
PAT before Minority Interest
47.94
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
1.06%
0.15%
0.64%
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
PAT Growth
205.97%
-75.54%
-74.70%
96.02%
-
-
-
-
-
-81.01%
 
EPS
2.86
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
113.24
109.91
115.23
115.22
119.96
95.91
79.43
61.64
54.31
59.38
Cash Conversion Cycle
-5.34
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 (India) secures new orders of Rs 1,849 crore
    30th Sep 2021, 15:14 PM

    The company has bagged B&F Projects in India of Rs.857 crore

    Read More
  • JMC Projects secures new orders of Rs 1,451 crore
    6th Aug 2021, 10:15 AM

    The current order book along with said orders will help company to deliver consistent growth over the next few years

    Read More
  • JMC Projects’ consolidated net loss narrows to Rs 10.15 crore in Q1
    3rd Aug 2021, 11:10 AM

    Total income of the company reported 2- fold jump at Rs 1166.23 crore for Q1FY22

    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.