Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Engineering - Civil Construction

Rating :
53/99

BSE: 522263 | NSE: JMCPROJECT

122.75
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  122.15
  •  124.55
  •  121.10
  •  121.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  273367
  •  336.17
  •  127.30
  •  43.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,033.33
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,458.18
  • 0.58%
  • 4.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.75%
  • 2.15%
  • 10.04%
  • FII
  • DII
  • Others
  • 0.53%
  • 16.21%
  • 3.32%

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
  • -
  • -
  • 23.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.75
  • 2.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 8.19
  • 6.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,392.22
976.28
42.60%
1,111.19
966.47
14.97%
842.67
976.64
-13.72%
498.38
946.92
-47.37%
Expenses
1,221.70
922.53
32.43%
985.50
835.63
17.93%
743.68
849.97
-12.51%
453.59
813.98
-44.28%
EBITDA
170.52
53.75
217.25%
125.69
130.84
-3.94%
98.99
126.67
-21.85%
44.79
132.94
-66.31%
EBIDTM
12.25%
5.51%
11.31%
13.54%
11.75%
12.97%
8.99%
14.04%
Other Income
10.92
8.53
28.02%
5.81
5.49
5.83%
5.76
8.93
-35.50%
4.79
4.94
-3.04%
Interest
61.87
65.91
-6.13%
63.24
65.17
-2.96%
64.23
64.82
-0.91%
61.61
64.93
-5.11%
Depreciation
48.00
43.59
10.12%
47.28
40.64
16.34%
44.39
35.62
24.62%
41.01
35.41
15.81%
PBT
71.57
-47.22
-
20.98
30.52
-31.26%
-3.87
35.16
-
-53.04
37.54
-
Tax
20.13
2.44
725.00%
12.73
5.25
142.48%
6.39
12.59
-49.25%
-9.62
11.14
-
PAT
51.44
-49.66
-
8.25
25.27
-67.35%
-10.26
22.57
-
-43.42
26.40
-
PATM
3.69%
-5.09%
0.74%
2.61%
-1.22%
2.31%
-8.71%
2.79%
EPS
2.47
-3.26
-
0.16
1.25
-87.20%
-1.08
0.86
-
-3.11
1.23
-

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
-
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
-
1.95%
13.47%
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
 
Cost Of Goods Sold
-
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
-
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
-
34.24%
35.13%
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
Total Expenditure
-
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
-
438.68
429.64
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
EBITDA Margin
-
11.13%
11.11%
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
Other Income
-
56.30
64.12
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
Interest
-
278.66
282.50
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
Depreciation
-
180.68
155.26
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
PBT
-
35.64
56.00
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
Tax
-
29.63
31.43
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
Tax Rate
-
83.14%
56.13%
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
PAT
-
6.01
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
PAT before Minority Interest
-
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
PAT Margin
-
0.15%
0.64%
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
PAT Growth
-
-75.54%
-74.70%
96.02%
-
-
-
-
-
-81.01%
 
EPS
-
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 secures new orders of Rs 1,624 crore
    16th Jul 2021, 14:11 PM

    The company received road project in Ghana of Rs 1,128 crore, while building projects in India of Rs 496 crore

    Read More
  • JMC Projects (India) turns black in Q4
    11th May 2021, 09:57 AM

    The company has reported a standalone net profit of Rs 60.09 crore for the quarter ended March 31, 2021

    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.