Nifty
Sensex
:
:
14499.70
49377.91
218.40 (1.53%)
813.64 (1.68%)

Engineering - Construction

Rating :
44/99

BSE: 500402 | NSE: SPMLINFRA

15.35
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  15.25
  •  16.60
  •  15.25
  •  16.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21695
  •  3.37
  •  17.55
  •  4.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56.92
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,550.35
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.88%
  • 14.17%
  • 25.54%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 30.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.48
  • -3.46
  • -5.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.89
  • -15.74
  • -17.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.78
  • -28.62
  • -34.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.75
  • 1.79
  • 1.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.47
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 5.74
  • 6.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
72.96
553.88
-86.83%
89.26
409.63
-78.21%
355.86
602.34
-40.92%
406.58
455.28
-10.70%
Expenses
54.77
504.36
-89.14%
82.91
369.04
-77.53%
344.99
572.42
-39.73%
404.16
412.60
-2.05%
EBITDA
18.19
49.51
-63.26%
6.35
40.58
-84.35%
10.88
29.92
-63.64%
2.42
42.68
-94.33%
EBIDTM
24.94%
8.94%
7.11%
9.91%
3.06%
4.97%
0.59%
9.37%
Other Income
14.68
8.14
80.34%
4.04
6.12
-33.99%
42.10
46.89
-10.22%
32.83
4.17
687.29%
Interest
50.79
40.97
23.97%
45.84
32.82
39.67%
42.14
46.67
-9.71%
41.00
35.88
14.27%
Depreciation
1.39
2.49
-44.18%
1.52
2.52
-39.68%
3.22
1.53
110.46%
2.95
3.03
-2.64%
PBT
-19.30
14.20
-
-36.98
11.36
-
7.63
28.61
-73.33%
-8.70
7.94
-
Tax
-1.96
6.36
-
-3.71
0.37
-
1.96
9.33
-78.99%
5.84
1.76
231.82%
PAT
-17.34
7.83
-
-33.27
10.98
-
5.67
19.29
-70.61%
-14.54
6.19
-
PATM
-23.77%
1.41%
-37.27%
2.68%
1.59%
3.20%
-3.58%
1.36%
EPS
-3.36
0.87
-
-7.77
2.90
-
1.20
4.50
-73.33%
-3.35
1.75
-

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
924.66
1,706.48
2,011.52
2,049.48
2,275.81
2,035.39
1,823.76
1,502.14
1,346.93
1,091.64
1,336.11
Net Sales Growth
-54.25%
-15.16%
-1.85%
-9.95%
11.81%
11.60%
21.41%
11.52%
23.39%
-18.30%
 
Cost Of Goods Sold
746.44
1,150.57
1,279.38
1,064.76
1,319.44
1,190.87
1,204.31
833.62
810.02
490.40
495.04
Gross Profit
178.22
555.90
732.14
984.72
956.37
844.53
619.44
668.51
536.91
601.24
841.06
GP Margin
19.27%
32.58%
36.40%
48.05%
42.02%
41.49%
33.96%
44.50%
39.86%
55.08%
62.95%
Total Expenditure
886.83
1,622.56
1,842.94
1,833.79
2,112.72
1,837.77
1,674.05
1,402.81
1,219.26
938.07
1,197.62
Power & Fuel Cost
-
2.33
1.18
143.27
139.96
126.05
3.00
3.05
2.77
2.83
2.09
% Of Sales
-
0.14%
0.06%
6.99%
6.15%
6.19%
0.16%
0.20%
0.21%
0.26%
0.16%
Employee Cost
-
53.56
61.97
72.81
84.11
76.76
70.06
62.67
54.82
65.80
70.61
% Of Sales
-
3.14%
3.08%
3.55%
3.70%
3.77%
3.84%
4.17%
4.07%
6.03%
5.28%
Manufacturing Exp.
-
321.60
420.26
430.68
403.44
355.47
304.78
376.12
267.70
311.29
565.12
% Of Sales
-
18.85%
20.89%
21.01%
17.73%
17.46%
16.71%
25.04%
19.87%
28.52%
42.30%
General & Admin Exp.
-
35.16
36.39
42.72
42.37
42.05
37.63
30.86
34.98
37.92
38.78
% Of Sales
-
2.06%
1.81%
2.08%
1.86%
2.07%
2.06%
2.05%
2.60%
3.47%
2.90%
Selling & Distn. Exp.
-
1.49
0.10
7.28
7.10
1.43
3.00
4.71
1.68
1.89
4.05
% Of Sales
-
0.09%
0.00%
0.36%
0.31%
0.07%
0.16%
0.31%
0.12%
0.17%
0.30%
Miscellaneous Exp.
-
57.84
43.66
72.26
116.31
45.13
51.25
91.79
47.29
27.94
4.05
% Of Sales
-
3.39%
2.17%
3.53%
5.11%
2.22%
2.81%
6.11%
3.51%
2.56%
1.64%
EBITDA
37.84
83.92
168.58
215.69
163.09
197.62
149.71
99.33
127.67
153.57
138.49
EBITDA Margin
4.09%
4.92%
8.38%
10.52%
7.17%
9.71%
8.21%
6.61%
9.48%
14.07%
10.37%
Other Income
93.65
108.66
65.12
60.71
97.61
58.56
85.69
89.27
52.63
15.16
17.66
Interest
179.77
156.92
160.64
213.57
260.36
225.18
197.60
167.55
151.36
123.02
104.26
Depreciation
9.08
11.18
10.88
16.83
21.14
26.82
24.43
26.59
25.06
24.57
24.29
PBT
-57.35
24.48
62.19
45.99
-20.79
4.19
13.36
-5.55
3.88
21.16
27.60
Tax
2.13
14.53
24.85
11.35
-6.48
11.52
9.18
1.57
-0.94
8.34
3.79
Tax Rate
-3.71%
59.35%
39.96%
24.68%
31.17%
274.94%
68.71%
-28.29%
-24.23%
39.41%
13.73%
PAT
-59.48
10.48
36.70
36.77
-14.31
-2.68
3.46
-7.32
2.82
7.07
19.00
PAT before Minority Interest
-54.95
9.95
37.34
34.64
-14.31
-7.33
4.18
-7.11
4.82
12.82
23.82
Minority Interest
4.53
0.53
-0.64
2.13
0.00
4.65
-0.72
-0.21
-2.00
-5.75
-4.82
PAT Margin
-6.43%
0.61%
1.82%
1.79%
-0.63%
-0.13%
0.19%
-0.49%
0.21%
0.65%
1.42%
PAT Growth
-234.30%
-71.44%
-0.19%
-
-
-
-
-
-60.11%
-62.79%
 
EPS
-16.21
2.86
10.00
10.02
-3.90
-0.73
0.94
-1.99
0.77
1.93
5.18

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
384.32
420.13
464.92
380.41
468.18
471.89
458.52
472.15
470.62
462.71
Share Capital
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
8.19
Total Reserves
376.12
411.94
456.73
372.22
459.99
463.69
450.33
463.96
462.42
454.51
Non-Current Liabilities
739.86
742.92
791.31
399.93
674.59
289.03
538.20
471.39
289.38
383.15
Secured Loans
570.88
605.37
652.74
157.17
400.95
140.64
374.28
363.15
260.63
297.47
Unsecured Loans
102.61
70.83
82.05
130.96
101.37
48.05
18.66
28.02
0.00
0.00
Long Term Provisions
3.30
5.64
7.11
5.63
6.34
5.21
48.63
51.53
7.59
49.88
Current Liabilities
1,765.63
2,035.14
1,942.78
2,070.41
2,023.47
1,883.19
1,522.72
1,226.36
1,194.21
1,073.68
Trade Payables
630.61
940.58
963.56
902.89
1,127.34
883.20
533.47
521.54
453.16
468.14
Other Current Liabilities
312.05
367.08
396.95
290.26
233.95
372.63
464.26
262.59
320.39
287.46
Short Term Borrowings
820.85
718.62
576.22
871.33
632.13
604.03
520.57
391.23
369.90
312.24
Short Term Provisions
2.12
8.86
6.05
5.92
30.05
23.33
4.43
51.00
50.77
5.83
Total Liabilities
2,905.65
3,383.03
3,309.65
2,945.24
3,275.78
2,717.55
2,632.88
2,284.53
2,060.72
2,002.94
Net Block
122.20
281.71
294.14
307.82
643.38
319.19
208.12
225.44
220.18
232.21
Gross Block
384.99
537.97
540.79
538.70
882.12
535.24
398.35
391.15
361.13
349.92
Accumulated Depreciation
262.79
256.26
246.64
230.88
238.73
216.06
190.23
165.72
140.95
117.72
Non Current Assets
1,060.37
1,279.98
1,235.40
1,245.95
1,332.66
1,089.33
1,433.17
1,102.46
895.18
730.53
Capital Work in Progress
56.35
46.30
48.41
54.41
95.52
87.07
442.00
304.23
191.45
157.93
Non Current Investment
94.74
156.79
136.66
193.65
142.37
180.11
133.12
138.42
144.16
122.29
Long Term Loans & Adv.
484.47
447.08
458.05
461.68
305.75
367.41
512.57
349.07
261.30
176.59
Other Non Current Assets
302.61
348.11
298.14
228.40
145.64
135.55
137.35
85.31
78.08
41.51
Current Assets
1,845.26
2,103.05
2,074.24
1,699.30
1,943.11
1,628.22
1,199.72
1,182.08
1,165.54
1,272.41
Current Investments
24.42
24.42
24.42
0.00
0.00
0.00
0.10
0.00
0.00
0.00
Inventories
62.74
66.62
77.36
72.30
75.12
49.55
47.35
45.16
72.60
105.62
Sundry Debtors
467.74
677.73
650.55
651.13
927.08
702.09
410.71
514.14
492.20
577.78
Cash & Bank
33.87
121.38
125.32
155.88
140.11
127.17
118.92
91.25
86.00
86.83
Other Current Assets
1,256.50
24.87
820.61
706.49
800.80
749.41
622.63
531.53
514.73
502.18
Short Term Loans & Adv.
1,236.78
1,188.03
375.99
113.49
160.37
148.49
134.98
148.86
150.57
165.99
Net Current Assets
79.63
67.91
131.46
-371.11
-80.35
-254.97
-323.00
-44.29
-28.67
198.73
Total Assets
2,905.63
3,383.03
3,309.64
2,945.25
3,275.77
2,717.55
2,632.89
2,284.54
2,060.72
2,002.94

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
-1.57
177.65
234.32
-160.85
295.21
258.07
-111.36
261.40
127.40
182.62
PBT
24.48
62.19
61.75
10.25
4.19
13.36
-5.55
3.88
21.16
27.60
Adjustment
129.57
155.71
222.86
211.28
222.57
166.79
219.39
169.40
137.28
104.52
Changes in Working Capital
-149.85
30.44
-70.39
-371.00
83.45
107.77
-339.37
116.44
-9.68
72.25
Cash after chg. in Working capital
4.19
248.34
214.23
-149.48
310.21
287.93
-125.52
289.73
148.76
204.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.76
-70.69
20.09
-11.38
-15.01
-29.86
14.17
-28.32
-21.36
-21.75
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
281.74
-29.04
67.61
108.27
95.21
-60.25
-165.24
-190.84
-82.76
-159.52
Net Fixed Assets
-3.94
-1.86
-1.21
-63.80
-2.21
2.93
-0.05
-10.74
-2.18
12.20
Net Investments
33.68
14.96
22.37
52.43
-16.57
-12.50
-19.77
-22.65
-69.05
-7.13
Others
252.00
-42.14
46.45
119.64
113.99
-50.68
-145.42
-157.45
-11.53
-164.59
Cash from Financing Activity
-273.10
-168.14
-330.31
68.82
-390.11
-182.25
262.75
-78.03
-46.51
5.55
Net Cash Inflow / Outflow
7.07
-19.52
-28.38
16.23
0.31
15.58
-13.85
-7.47
-1.87
28.66
Opening Cash & Equivalents
36.85
24.81
42.94
45.95
44.37
37.26
51.21
58.80
59.64
27.35
Closing Cash & Equivalent
21.35
36.85
24.81
42.94
48.80
44.37
37.26
51.21
58.80
59.64

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.)
104.62
114.40
126.62
103.56
127.51
127.53
122.93
126.65
126.23
124.01
ROA
0.32%
1.12%
1.11%
-0.46%
-0.24%
0.16%
-0.29%
0.22%
0.63%
1.25%
ROE
2.48%
8.46%
8.21%
-3.38%
-1.57%
0.91%
-1.56%
1.04%
2.80%
5.35%
ROCE
9.60%
11.93%
14.89%
14.56%
15.38%
15.18%
11.70%
12.26%
11.92%
11.65%
Fixed Asset Turnover
3.70
3.73
3.80
3.20
2.87
3.91
3.81
3.58
3.07
3.96
Receivable days
122.50
120.51
115.91
126.56
146.08
111.36
112.36
136.35
178.88
149.67
Inventory Days
13.83
13.06
13.33
11.82
11.18
9.70
11.24
15.96
29.80
30.27
Payable days
185.72
195.61
195.84
187.21
205.94
138.81
87.32
92.84
158.11
115.44
Cash Conversion Cycle
-49.38
-62.03
-66.60
-48.83
-48.68
-17.76
36.28
59.47
50.56
64.50
Total Debt/Equity
3.98
3.44
3.02
3.25
2.58
1.80
2.26
1.79
1.66
1.60
Interest Cover
1.16
1.39
1.22
0.92
1.02
1.07
0.97
1.03
1.17
1.26

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.