Nifty
:
11573.65
Sensex
:
39087.55
57.55 (0.50%)
107.70 (0.28%)
Nifty
Sensex
:
:
11573.65
39087.55
57.55 (0.50%)
107.70 (0.28%)

JMC Projects (India) Ltd.

Engineering - Civil Construction

Rating :
38/99

BSE: 522263 | NSE: JMCPROJECT

NSE BSE
56.60
17-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  54.50
  •  57.40
  •  54.35
  •  53.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  528288
  •  294.78
  •  128.00
  •  29.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 949.50
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,592.98
  • 1.24%
  • 1.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.75%
  • 2.71%
  • 9.76%
  • FII
  • DII
  • Others
  • 0.29%
  • 17.04%
  • 2.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.86
  • 8.73
  • 10.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 8.45
  • 3.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.61
  • 12.73
  • -20.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 2.52
  • 3.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 8.81
  • 7.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
498.38
946.92
-47.37%
976.28
980.46
-0.43%
966.47
932.64
3.63%
976.64
767.84
27.19%
Expenses
453.59
813.98
-44.28%
922.53
852.07
8.27%
835.63
811.80
2.94%
849.97
665.64
27.69%
EBITDA
44.79
132.94
-66.31%
53.75
128.39
-58.14%
130.84
120.84
8.28%
126.67
102.20
23.94%
EBIDTM
8.99%
14.04%
14.01%
13.09%
13.54%
12.96%
12.97%
13.31%
Other Income
4.79
4.94
-3.04%
8.53
7.41
15.11%
5.49
6.82
-19.50%
8.93
5.68
57.22%
Interest
61.61
64.93
-5.11%
65.91
54.32
21.34%
65.17
60.28
8.11%
64.82
57.92
11.91%
Depreciation
41.01
35.41
15.81%
43.59
26.72
63.14%
40.64
30.32
34.04%
35.62
26.83
32.76%
PBT
-53.04
37.54
-
-47.22
54.76
-
30.52
37.06
-17.65%
35.16
23.13
52.01%
Tax
-9.62
11.14
-
2.44
13.66
-82.14%
5.25
11.81
-55.55%
12.59
7.26
73.42%
PAT
-43.42
26.40
-
-49.66
41.10
-
25.27
25.25
0.08%
22.57
15.87
42.22%
PATM
-8.71%
2.79%
7.11%
4.19%
2.61%
2.71%
2.31%
2.07%
EPS
-2.59
1.57
-
-2.96
2.45
-
1.51
1.50
0.67%
1.34
0.95
41.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,417.77
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
1,378.47
Net Sales Growth
-5.79%
13.47%
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
49.83%
 
Cost Of Goods Sold
5,723.91
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
928.33
Gross Profit
-2,306.14
1,358.20
1,198.50
1,080.62
937.05
873.20
742.71
635.27
566.60
589.86
450.14
GP Margin
-67.47%
35.13%
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
32.66%
Total Expenditure
3,061.72
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
1,261.79
Power & Fuel Cost
-
27.43
23.08
22.33
18.57
22.78
18.25
17.08
14.02
11.63
6.38
% Of Sales
-
0.71%
0.68%
0.77%
0.75%
0.90%
0.74%
0.64%
0.55%
0.56%
0.46%
Employee Cost
-
349.39
305.24
268.90
238.63
228.75
201.28
169.15
148.09
142.21
123.59
% Of Sales
-
9.04%
8.96%
9.31%
9.65%
8.99%
8.15%
6.35%
5.82%
6.89%
8.97%
Manufacturing Exp.
-
217.73
218.24
196.49
173.26
150.91
215.36
190.30
161.55
170.99
130.73
% Of Sales
-
5.63%
6.41%
6.80%
7.01%
5.93%
8.72%
7.14%
6.35%
8.28%
9.48%
General & Admin Exp.
-
223.64
200.35
161.74
191.77
178.28
115.49
124.72
114.69
113.96
69.62
% Of Sales
-
5.78%
5.88%
5.60%
7.76%
7.01%
4.68%
4.68%
4.51%
5.52%
5.05%
Selling & Distn. Exp.
-
0.11
0.42
0.41
0.15
0.13
1.47
1.49
1.22
2.50
1.76
% Of Sales
-
0.00%
0.01%
0.01%
0.01%
0.01%
0.06%
0.06%
0.05%
0.12%
0.13%
Miscellaneous Exp.
-
110.27
11.71
64.00
19.57
5.93
0.23
0.40
11.54
1.22
1.76
% Of Sales
-
2.85%
0.34%
2.22%
0.79%
0.23%
0.01%
0.02%
0.45%
0.06%
0.10%
EBITDA
356.05
429.64
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
116.68
EBITDA Margin
10.42%
11.11%
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
8.46%
Other Income
27.74
64.12
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
4.48
Interest
257.51
282.50
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
33.92
Depreciation
160.86
155.26
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
39.67
PBT
-34.58
56.00
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
47.56
Tax
10.66
31.43
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
12.09
Tax Rate
-30.83%
56.13%
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
25.42%
PAT
-45.24
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
PAT before Minority Interest
-45.24
24.57
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
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
-1.32%
0.64%
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
2.57%
PAT Growth
-141.65%
-74.70%
96.02%
-
-
-
-
-
-81.01%
27.38%
 
EPS
-2.69
1.46
5.78
2.95
-0.45
-1.59
-1.45
-0.63
0.51
2.69
2.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
538.76
569.89
501.10
481.12
530.43
417.25
450.66
416.45
411.55
372.59
Share Capital
33.58
33.58
33.58
33.58
33.58
26.12
26.12
26.12
26.12
26.12
Total Reserves
505.18
536.31
467.52
447.54
496.85
390.81
423.77
388.98
383.45
344.45
Non-Current Liabilities
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
248.70
Secured Loans
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
70.53
Unsecured Loans
115.64
34.89
60.77
86.59
120.02
142.90
114.06
12.13
2.90
9.69
Long Term Provisions
99.68
92.95
77.37
61.45
52.79
44.62
34.02
35.29
25.97
20.34
Current Liabilities
2,579.10
2,283.84
1,930.80
1,544.67
1,455.50
1,128.77
894.99
752.84
694.13
637.58
Trade Payables
1,168.19
1,172.71
828.59
747.85
683.43
606.82
571.52
481.62
403.68
322.78
Other Current Liabilities
944.76
662.26
619.05
354.20
433.76
248.69
174.80
106.91
160.91
221.77
Short Term Borrowings
231.37
267.89
336.55
340.06
336.20
268.40
134.47
150.51
115.23
72.67
Short Term Provisions
234.78
180.98
146.62
102.57
2.10
4.86
14.20
13.81
14.31
20.35
Total Liabilities
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
1,258.87
Net Block
2,185.29
2,121.55
2,077.02
2,057.27
2,072.47
2,023.03
678.73
256.77
273.56
227.63
Gross Block
2,656.14
2,456.49
2,309.49
2,210.34
2,153.78
2,361.21
954.20
492.14
459.16
369.02
Accumulated Depreciation
470.84
334.94
232.47
153.07
81.31
338.18
275.47
235.37
185.60
141.39
Non Current Assets
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
348.58
Capital Work in Progress
14.74
7.28
4.20
9.98
0.24
32.10
1,046.77
874.73
244.81
45.51
Non Current Investment
0.82
0.82
0.82
0.82
23.10
10.55
9.27
7.01
6.93
8.10
Long Term Loans & Adv.
100.77
46.68
53.80
101.65
103.13
111.67
107.21
98.99
77.61
65.38
Other Non Current Assets
10.87
12.30
9.43
3.00
0.12
0.00
0.00
1.39
25.28
1.96
Current Assets
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
882.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
Inventories
241.32
248.17
192.40
179.57
158.70
251.66
242.51
211.70
212.34
130.55
Sundry Debtors
913.65
925.52
739.17
663.82
657.57
406.71
257.71
116.45
301.19
506.77
Cash & Bank
63.24
81.66
155.75
27.14
36.93
22.27
28.84
35.58
31.10
32.13
Other Current Assets
1,779.59
993.93
667.51
543.17
854.52
655.62
497.00
364.36
265.83
183.11
Short Term Loans & Adv.
680.39
645.57
696.18
463.73
367.04
223.11
167.86
139.99
92.22
38.95
Net Current Assets
418.70
611.01
520.21
332.76
252.22
207.49
131.06
-24.74
116.32
244.97
Total Assets
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
1,258.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
478.79
326.93
391.65
450.70
336.82
73.08
91.82
292.99
34.53
64.50
PBT
32.62
115.39
50.50
-31.97
-56.19
-10.53
-3.26
6.19
57.59
47.50
Adjustment
521.46
355.87
387.58
389.83
393.32
246.32
165.51
105.75
87.69
63.69
Changes in Working Capital
-76.08
-91.32
-24.75
67.95
29.86
-134.18
-43.01
195.14
-88.42
-24.48
Cash after chg. in Working capital
478.00
379.94
413.33
425.81
366.98
101.61
119.24
307.09
56.86
86.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.79
-53.01
-21.69
24.89
-30.16
-28.53
-27.42
-14.19
-22.22
-22.27
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
-299.08
-180.88
-164.12
-119.85
-322.02
-379.57
-661.44
-652.36
-266.63
-119.73
Net Fixed Assets
-206.95
-150.07
-101.85
-63.81
244.98
-81.45
-62.56
-36.28
-87.15
-50.21
Net Investments
0.00
0.00
-237.51
0.00
9.42
-1.28
-17.16
-52.87
-30.91
-80.04
Others
-92.13
-30.81
175.24
-56.04
-576.42
-296.84
-581.72
-563.21
-148.57
10.52
Cash from Financing Activity
-206.18
-220.15
-98.90
-340.63
-42.14
301.78
561.03
375.71
218.65
73.75
Net Cash Inflow / Outflow
-26.48
-74.10
128.62
-9.78
-27.34
-4.71
-8.59
16.34
-13.44
18.52
Opening Cash & Equivalents
81.57
155.68
27.06
36.84
64.18
25.60
34.18
17.85
31.28
12.76
Closing Cash & Equivalent
55.09
81.57
155.68
27.06
36.84
20.89
25.60
34.18
17.85
31.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
32.09
33.94
29.84
28.65
31.59
29.57
31.97
28.74
28.64
25.13
ROA
0.47%
2.01%
1.15%
-0.19%
-0.72%
-0.76%
-0.44%
0.50%
3.33%
3.31%
ROE
4.43%
18.14%
10.09%
-1.48%
-5.73%
-5.79%
-2.56%
2.19%
12.32%
11.96%
ROCE
15.10%
17.31%
14.48%
11.11%
9.66%
7.25%
5.14%
6.30%
16.06%
17.10%
Fixed Asset Turnover
1.51
1.43
1.28
1.13
1.13
1.49
3.68
5.35
4.99
4.02
Receivable days
86.81
89.17
88.65
97.55
76.35
49.10
25.64
29.98
71.39
132.44
Inventory Days
23.11
23.60
23.50
24.97
29.44
36.52
31.12
30.44
30.30
26.21
Payable days
109.91
115.27
115.22
119.96
95.91
79.43
61.64
54.31
59.38
71.20
Cash Conversion Cycle
0.00
-2.51
-3.06
2.56
9.87
6.18
-4.89
6.11
42.31
87.44
Total Debt/Equity
3.17
2.93
3.37
3.32
3.21
4.97
3.46
2.31
1.18
0.55
Interest Cover
1.20
1.55
1.31
1.01
0.93
0.94
0.96
1.10
2.07
2.40

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • JMC Projects secures new orders of Rs 1,342 crore
    17th Sep 2020, 09:40 AM

    The company has received infrastructure project in East Asia of around Rs 725 crore

    Read More
  • JMC Projects secures new orders of Rs 554 crore
    26th Aug 2020, 08:51 AM

    The first order is for building project in South India totalling Rs 315 crore

    Read More
  • JMC Projects secures new orders of Rs 1,363 crore
    12th Aug 2020, 09:24 AM

    The first order is for building projects in South India totalling Rs 1,169 crore

    Read More
  • JMC Projects (India) - Quarterly Results
    11th Aug 2020, 18:43 PM

    Read More
  • JMC Projects secures new orders of Rs 938 crore
    24th Jun 2020, 14:57 PM

    The order is for Water Supply Projects in Uttar Pradesh and Building Project in South India

    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.