Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Power Generation/Distribution

Rating :
48/99

BSE: 500390 | NSE: RELINFRA

162.90
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 158.00
  • 163.75
  • 154.10
  • 156.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1604661
  •  2569.13
  •  201.35
  •  80.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,288.65
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,694.45
  • N/A
  • -0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.95%
  • 9.75%
  • 69.54%
  • FII
  • DII
  • Others
  • 3.03%
  • 4.67%
  • 8.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.74
  • 1.19
  • -0.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.70
  • -12.74
  • 8.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.27
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.24
  • -0.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.06
  • 4.10
  • 4.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
6,229.38
5,713.25
9.03%
6,171.96
4,336.02
42.34%
4,159.84
4,178.89
-0.46%
4,201.99
3,831.69
9.66%
Expenses
5,432.20
5,166.66
5.14%
5,363.27
3,877.52
38.32%
4,051.25
3,649.75
11.00%
3,349.57
2,697.31
24.18%
EBITDA
797.18
546.59
45.85%
808.69
458.50
76.38%
108.59
529.14
-79.48%
852.42
1,134.38
-24.86%
EBIDTM
12.80%
9.57%
13.10%
10.57%
2.61%
12.66%
20.29%
29.61%
Other Income
182.04
47.07
286.74%
177.38
287.15
-38.23%
307.77
3,681.92
-91.64%
79.46
178.90
-55.58%
Interest
567.09
515.66
9.97%
526.60
513.30
2.59%
527.07
701.76
-24.89%
504.38
746.46
-32.43%
Depreciation
365.04
307.63
18.66%
350.18
315.08
11.14%
330.80
324.08
2.07%
329.92
354.70
-6.99%
PBT
47.09
-229.63
-
109.29
-82.73
-
-441.51
3,216.08
-
97.58
307.60
-68.28%
Tax
-2.73
10.89
-
3.57
4.77
-25.16%
1.20
-10.72
-
5.69
-120.01
-
PAT
49.82
-240.52
-
105.72
-87.50
-
-442.71
3,226.80
-
91.89
427.61
-78.51%
PATM
0.80%
-4.21%
1.71%
-2.02%
-10.64%
77.22%
2.19%
11.16%
EPS
-6.16
-11.64
-
-2.51
-3.62
-
-17.08
61.25
-
-4.06
3.04
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
20,763.17
18,981.67
17,220.94
19,461.72
19,176.66
17,887.09
26,574.53
29,012.90
16,279.44
18,959.85
22,630.66
Net Sales Growth
14.97%
10.22%
-11.51%
1.49%
7.21%
-32.69%
-8.40%
78.22%
-14.14%
-16.22%
 
Cost Of Goods Sold
1,265.25
0.00
0.00
0.00
0.00
0.00
113.05
11.71
64.53
-193.85
146.07
Gross Profit
19,497.92
18,981.67
17,220.94
19,461.72
19,176.66
17,887.09
26,461.48
29,001.19
16,214.91
19,153.70
22,484.59
GP Margin
93.91%
100%
100%
100%
100%
100%
99.57%
99.96%
99.60%
101.02%
99.35%
Total Expenditure
18,196.29
17,153.98
17,033.07
18,237.66
16,994.06
14,274.23
21,899.08
23,905.28
14,251.53
15,792.66
19,672.05
Power & Fuel Cost
-
11,095.60
10,321.08
12,020.28
11,412.59
10,476.56
14,028.50
14,248.32
9,353.76
9,839.41
10,420.69
% Of Sales
-
58.45%
59.93%
61.76%
59.51%
58.57%
52.79%
49.11%
57.46%
51.90%
46.05%
Employee Cost
-
1,086.35
1,091.37
1,047.01
1,093.69
1,150.58
1,698.66
1,688.06
1,209.50
1,067.44
1,141.94
% Of Sales
-
5.72%
6.34%
5.38%
5.70%
6.43%
6.39%
5.82%
7.43%
5.63%
5.05%
Manufacturing Exp.
-
2,010.17
1,989.82
1,718.21
1,554.21
1,496.34
2,771.78
3,354.09
2,642.97
4,292.27
6,860.44
% Of Sales
-
10.59%
11.55%
8.83%
8.10%
8.37%
10.43%
11.56%
16.24%
22.64%
30.31%
General & Admin Exp.
-
229.07
221.19
203.79
226.24
313.46
336.89
340.81
281.03
220.62
220.80
% Of Sales
-
1.21%
1.28%
1.05%
1.18%
1.75%
1.27%
1.17%
1.73%
1.16%
0.98%
Selling & Distn. Exp.
-
570.57
516.36
587.51
0.00
0.00
745.71
735.80
144.43
117.48
110.07
% Of Sales
-
3.01%
3.00%
3.02%
0%
0%
2.81%
2.54%
0.89%
0.62%
0.49%
Miscellaneous Exp.
-
2,162.22
2,893.25
2,660.86
2,707.33
854.76
2,204.49
3,684.75
571.90
501.59
110.07
% Of Sales
-
11.39%
16.80%
13.67%
14.12%
4.78%
8.30%
12.70%
3.51%
2.65%
3.41%
EBITDA
2,566.88
1,827.69
187.87
1,224.06
2,182.60
3,612.86
4,675.45
5,107.62
2,027.91
3,167.19
2,958.61
EBITDA Margin
12.36%
9.63%
1.09%
6.29%
11.38%
20.20%
17.59%
17.60%
12.46%
16.70%
13.07%
Other Income
746.65
721.45
4,262.06
2,102.68
6,676.01
2,984.87
2,233.90
2,054.64
1,653.14
1,265.05
1,058.46
Interest
2,125.14
2,060.42
2,726.74
2,400.46
2,581.06
5,203.94
5,581.00
5,278.31
2,583.43
2,057.39
1,687.43
Depreciation
1,375.94
1,283.43
1,352.10
1,389.10
1,291.84
1,254.25
1,688.21
1,543.89
832.83
534.08
551.10
PBT
-187.55
-794.71
371.09
-462.82
4,985.71
139.54
-359.86
340.06
264.79
1,840.77
1,778.54
Tax
7.73
22.55
-167.10
-50.88
-238.14
-151.47
-174.12
203.99
69.97
274.33
202.64
Tax Rate
-4.12%
-3.44%
-5.69%
-6.25%
20.22%
-15.05%
-19.11%
41.63%
5.06%
14.90%
9.38%
PAT
-195.28
-809.51
1,115.36
728.32
-1,043.98
1,198.72
1,116.13
353.14
1,388.44
1,560.56
1,952.33
PAT before Minority Interest
-572.38
-678.84
3,105.76
865.58
-939.80
1,157.68
1,085.39
286.03
1,313.66
1,566.44
1,958.70
Minority Interest
-377.10
-130.67
-1,990.40
-137.26
-104.18
41.04
30.74
67.11
74.78
-5.88
-6.37
PAT Margin
-0.94%
-4.26%
6.48%
3.74%
-5.44%
6.70%
4.20%
1.22%
8.53%
8.23%
8.63%
PAT Growth
-105.87%
-
53.14%
-
-
7.40%
216.06%
-74.57%
-11.03%
-20.07%
 
EPS
-7.47
-30.98
42.69
27.87
-39.95
45.88
42.71
13.51
53.14
59.72
74.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
12,563.91
10,860.44
9,792.37
14,175.74
23,680.11
23,347.52
21,652.33
26,974.47
26,590.94
26,121.01
Share Capital
263.03
263.03
263.03
263.03
263.03
263.03
263.03
263.03
263.03
263.03
Total Reserves
12,163.24
10,597.41
9,529.34
13,912.71
23,417.08
23,084.49
21,389.30
26,711.44
26,328.36
25,857.98
Non-Current Liabilities
12,172.29
12,978.60
18,224.64
19,727.89
30,874.22
33,031.69
39,526.25
19,947.18
19,000.32
17,152.52
Secured Loans
5,187.28
6,174.86
11,582.66
12,872.09
16,752.64
14,926.07
18,951.46
15,044.09
13,989.48
11,686.17
Unsecured Loans
264.97
298.04
176.20
135.64
40.42
38.56
613.55
1,128.43
1,059.64
949.54
Long Term Provisions
684.53
659.10
540.83
456.96
663.89
533.59
486.28
399.81
395.99
399.07
Current Liabilities
33,895.83
34,380.38
35,014.20
32,600.11
43,701.17
40,306.03
37,962.77
23,733.14
23,084.00
22,991.21
Trade Payables
16,881.82
16,467.57
20,096.18
19,819.26
22,192.30
21,062.09
18,289.10
7,437.32
6,517.18
6,921.05
Other Current Liabilities
14,060.08
14,904.18
11,320.51
8,831.52
17,087.77
12,617.27
12,017.54
7,802.82
7,907.17
7,721.61
Short Term Borrowings
2,317.55
2,306.49
2,541.37
2,852.51
3,613.77
5,710.22
6,794.06
7,857.15
8,184.21
7,978.47
Short Term Provisions
636.38
702.14
1,056.14
1,096.82
807.33
916.45
862.07
635.85
475.44
370.08
Total Liabilities
62,559.20
61,994.14
64,860.66
68,193.85
99,831.97
98,282.19
100,769.06
70,847.16
68,927.69
66,495.96
Net Block
19,001.74
19,504.51
22,770.74
24,446.02
38,864.46
39,548.52
39,628.43
17,696.83
10,301.01
11,316.38
Gross Block
27,276.55
26,578.16
29,190.93
29,523.30
45,041.49
43,435.43
41,603.84
25,052.62
16,819.31
17,746.14
Accumulated Depreciation
8,274.81
7,073.65
6,294.19
5,059.28
6,177.03
3,886.91
1,975.41
7,316.15
6,478.66
6,390.12
Non Current Assets
26,551.11
23,913.50
27,759.06
35,138.45
55,872.42
57,622.73
61,217.39
46,177.38
45,113.09
43,160.50
Capital Work in Progress
2,198.12
2,024.78
2,529.42
2,592.42
3,004.62
2,359.97
4,971.23
5,081.36
10,789.27
9,940.71
Non Current Investment
4,853.50
1,768.10
1,876.19
7,228.24
13,241.91
13,453.60
12,917.26
14,247.62
14,118.21
10,033.95
Long Term Loans & Adv.
132.04
233.84
230.67
565.72
546.18
564.87
1,579.51
4,243.10
5,885.94
5,989.91
Other Non Current Assets
365.71
382.27
352.04
306.05
215.25
1,695.77
2,120.96
4,908.47
4,018.66
5,879.55
Current Assets
15,407.73
17,685.98
19,184.03
16,550.40
25,739.93
22,689.90
21,443.84
24,669.78
23,814.60
23,335.46
Current Investments
2.80
0.99
0.93
16.63
378.88
247.36
282.39
3,370.36
4,162.22
2,934.28
Inventories
66.26
72.66
64.34
62.05
394.49
411.93
553.80
608.38
518.69
470.72
Sundry Debtors
4,113.57
3,925.57
4,954.04
4,467.52
5,423.39
5,642.86
5,616.06
5,484.07
4,993.94
3,757.88
Cash & Bank
1,241.37
925.87
1,460.18
894.33
1,145.28
676.73
480.92
535.07
650.35
492.42
Other Current Assets
9,983.73
5,981.04
5,470.99
3,898.79
18,397.89
15,711.02
14,510.67
14,671.90
13,489.40
15,680.16
Short Term Loans & Adv.
5,880.44
6,779.85
7,233.55
7,211.08
14,393.24
14,679.94
13,622.90
11,586.02
10,330.57
13,292.93
Net Current Assets
-18,488.10
-16,694.40
-15,830.17
-16,049.71
-17,961.24
-17,616.13
-16,518.93
936.64
730.60
344.25
Total Assets
62,559.20
61,994.14
64,860.66
68,193.85
99,831.97
98,282.19
100,769.06
70,847.16
68,927.69
66,495.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2,979.60
1,436.22
2,874.82
684.08
8,153.22
8,678.20
10,295.68
3,290.87
4,411.55
2,635.92
PBT
-656.29
2,938.66
814.70
-5,132.55
178.26
946.80
824.36
1,383.63
1,840.77
2,161.34
Adjustment
4,273.91
2,175.70
4,559.89
9,921.75
4,166.62
5,301.52
5,114.71
1,713.66
1,073.44
1,034.23
Changes in Working Capital
-708.64
-3,606.14
-2,648.17
-5,200.72
432.09
2,037.29
3,933.58
351.38
1,695.05
-691.71
Cash after chg. in Working capital
2,908.98
1,508.22
2,726.42
-411.52
4,776.97
8,285.61
9,872.65
3,448.67
4,609.26
2,503.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
70.62
-72.00
148.40
151.48
-208.10
-140.13
-27.11
-157.80
-197.71
132.06
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
944.12
3,584.35
532.72
450.14
0.00
0.00
0.00
Cash From Investing Activity
-501.65
446.94
-808.30
2,759.18
-786.49
-59.62
-5,693.90
-1,700.51
-5,937.44
-7,687.11
Net Fixed Assets
46.05
687.57
-544.03
17,294.20
-367.48
-460.01
-4,086.53
-1,720.56
496.07
-36.45
Net Investments
-779.37
298.34
5,615.07
4,642.38
545.05
-245.52
-943.27
-554.83
-4,250.45
-516.37
Others
231.67
-538.97
-5,879.34
-19,177.40
-964.06
645.91
-664.10
574.88
-2,183.06
-7,134.29
Cash from Financing Activity
-2,121.84
-1,531.08
-1,979.02
-3,334.08
-7,428.32
-8,451.63
-4,704.00
-1,711.38
1,721.05
4,163.11
Net Cash Inflow / Outflow
356.11
352.08
87.50
109.18
-61.59
166.95
-102.22
-121.02
195.16
-888.08
Opening Cash & Equivalents
636.17
713.52
626.02
525.77
605.93
453.98
552.41
565.48
398.34
1,308.92
Closing Cash & Equivalent
992.28
636.17
713.52
634.95
525.77
605.93
453.98
442.76
565.48
398.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-310.82
-362.53
-308.96
-88.57
203.83
200.69
130.97
991.35
960.82
953.70
ROA
-1.09%
4.90%
1.30%
-1.12%
1.17%
1.09%
0.33%
1.88%
2.31%
3.06%
ROE
0.00%
0.00%
0.00%
-60.03%
21.36%
24.33%
1.93%
5.10%
6.20%
8.01%
ROCE
31.53%
85.61%
26.37%
6.06%
20.00%
19.89%
13.41%
7.81%
8.05%
8.63%
Fixed Asset Turnover
0.70
0.62
0.66
0.53
0.42
0.62
0.87
0.78
1.10
1.30
Receivable days
77.29
94.10
88.35
91.47
109.11
77.32
69.82
116.90
84.20
69.77
Inventory Days
1.34
1.45
1.19
4.22
7.95
6.63
7.31
12.57
9.52
6.84
Payable days
0.00
0.00
0.00
498.73
548.03
340.55
217.06
177.89
156.35
122.34
Cash Conversion Cycle
78.63
95.55
89.53
-403.03
-430.97
-256.60
-139.93
-48.42
-62.64
-45.72
Total Debt/Equity
-1.55
-1.45
-2.10
-7.63
4.66
4.80
8.62
0.98
0.96
0.87
Interest Cover
0.68
2.08
1.34
0.54
1.19
1.16
1.09
1.54
1.89
2.28

News Update:


  • Reliance Infra - Quarterly Results
    11th Nov 2022, 17:52 PM

    Read More
  • Reliance Infrastructure files arbitration claim of Rs 13400 crore against Adani Transmission
    12th Sep 2022, 12:46 PM

    The financial implication cannot be ascertained and is contingent upon the final outcome of arbitration and subsequent legal challenges

    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.