Jaypee Infratech Ltd - Stock Valuation and Financial Performance

BSE: 533207 | NSE: JPINFRATEC | Construction - Real Estate | Small Cap

Jaypee Infratech Share Price

1.27 0.00 0.00%
as on 06-Mar'23 18:02

DeciZen - make an informed investing decision on Jaypee Infratech

M-Cap below 100cr DeciZen not available

Jaypee Infratech stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
176.4 Cr.
52-wk low:
1.2
52-wk high:
1.3

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Jaypee Infratech Ltd is a average quality company.

2. Is undervalued or overvalued?

The key valuation ratios of Jaypee Infratech Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Jaypee Infratech:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Jaypee Infratech Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 8.3%6.4%6.6%2.4%-2%-8.2%-2.4%-10.6%-13.3%-16.5%-
Value Creation
Index
-0.4-0.5-0.5-0.8-1.1-1.6-1.2NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,2743,3193,2482,8009624571,2921,585612773905
Sales YoY Gr.-1.4%-2.1%-13.8%-65.6%-52.5%182.6%22.6%-61.4%26.3%-
Adj EPS 52.22.6-2.6-6.3-13.1-9.5-15.4-16.3-16.7-17.7
YoY Gr.--57%19.1%-200.4%NANANANANANA-
BVPS (₹) 44.543.645.743.338.523.98.4-7-23.3-40-52.7
Adj Net
Profit
694299355-357-876-1,818-1,326-2,143-2,269-2,321-2,463
Cash Flow from Ops. 9565282,0531,1351,0441475.482.8195212-
Debt/CF from Ops. 8.5164.37.9856.71554.6100.843.439.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -14.8%-4.3%-15.7%26.3%
Adj EPS -214.4%NANANA
BVPS-198.8%-200.8%-268.1%NA
Share Price -24.8% -11.5% -5.8% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
11.64.95.7-5.8-15.4-42-59.1-2139.4107.752.838.2
Op. Profit
Mgn %
45.139.341.421.5-37.6-146.521.5-13.9-29.310.723.2
Net Profit
Mgn %
21.2910.9-12.8-91.1-397.6-102.6-135.2-370.5-300.1-272.2
Debt to
Equity
1.31.41.41.51.62.57.1-8.6-2.6-1.5-
Working Cap
Days
8891,0171,0361,0802,8936,1773,0643,0737,7306,1622,996
Cash Conv.
Cycle
4605295297042,2504,7102,4532,6216,2814,993-2,379

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Jaypee Infratech Ltd.

Standalone Consolidated
TTM EPS (₹) -17.7 -18.4
TTM Sales (₹ Cr.) 905 1,238
BVPS (₹.) -52.7 -55
Reserves (₹ Cr.) -8,714 -9,025
P/BV -0.02 -0.02
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.22 / 1.30
All Time Low / High (₹) 0.55 / 100.00
Market Cap (₹ Cr.) 176
Equity (₹ Cr.) 1,388.9
Face Value (₹) 10
Industry PE 79.3

Management X-Ray of Jaypee Infratech:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *83.6383.6383.6383.6383.6383.6383.6383.6383.6383.63
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Jaypee Infratech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales3,274.343,318.693,247.832,799.78962.14457.381,292.381,584.87612.27773.41
Operating Expenses 1,797.042,014.291,903.652,198.421,323.811,127.631,014.681,804.80791.80690.58
Manufacturing Costs26.3035.3645.3271.3991.29144.33208220.45255.11314.57
Material Costs1,658.241,820.851,734.262,019.951,142.39357.78705.971,118.8527.19116.42
Employee Cost 29.3340.3145.3339.8134.4933.8533.9034.9330.7431.81
Other Costs 83.18117.7778.7367.2855.65591.6766.82430.56478.77227.78
Operating Profit 1,477.311,304.401,344.18601.36-361.68-670.24277.70-219.93-179.5482.83
Operating Profit Margin (%) 45.1%39.3%41.4%21.5%-37.6%-146.0%21.5%-13.9%-29.3%10.7%
Other Income 17.8613.449.958.763.7411.710.412.723.5612.60
Interest 612.09895.968971,031.01843.271,119.301,531.121,786.382,043.932,361.93
Depreciation 14.9221.4328.2834.0641.2740.5450.8249.2848.6054.45
Exceptional Items 0000000000
Profit Before Tax 868.16400.45428.85-454.95-1,242.48-1,818.37-1,303.82-2,052.86-2,268.50-2,320.95
Tax 173.70101.2973.85-97.95-366.09021.8689.9000
Profit After Tax 694.46299.17355-357-876.39-1,818.37-1,325.69-2,142.76-2,268.50-2,320.95
PAT Margin (%) 21.2%9.0%10.9%-12.8%-91.1%-397.0%-102.0%-135.0%-370.0%-300.0%
Adjusted EPS (₹)5.02.22.6-2.6-6.3-13.1-9.5-15.4-16.3-16.7
Dividend Payout Ratio (%)20%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund 6,180.176,054.566,352.366,007.635,342.933,312.211,171.55-971.24-3,239.78-5,560.73
Share Capital 1,388.931,388.931,388.931,388.931,388.931,388.931,388.931,388.931,388.931,388.93
Reserves 4,791.234,665.634,963.424,618.693,9541,923.28-217.38-2,360.17-4,628.72-6,949.66
Minority Interest0000000000
Debt7,482.467,775.406,445.418,155.037,399.517,006.756,602.056,221.915,667.465,016.18
Long Term Debt7,482.467,775.406,445.418,155.037,399.517,006.756,602.056,221.915,667.465,016.18
Short Term Debt0000000000
Trade Payables776.861,138.511,322.93751.41432.01657.88687.72746.65885.891,001.71
Others Liabilities 4,935.245,391.795,442.103,385.805,004.747,510.8115,857.3017,456.5720,001.3423,057.92
Total Liabilities 19,374.7220,360.2519,562.7918,299.8718,179.2018,487.6624,318.6223,453.8923,314.9123,515.08

Fixed Assets

Gross Block9,711.679,714.409,714.039,713.579,712.0110,340.4110,346.8210,350.2010,351.2410,449.27
Accumulated Depreciation64.5085.83115.62149.20189.82230.27281.09329.86378.46428.44
Net Fixed Assets9,647.179,628.579,598.419,564.379,522.1910,110.1410,065.7310,020.349,972.7810,020.84
CWIP 330.77560.87557.76607.29619.7500001.26
Investments 200250427.50427.50427.50427.50427.50427.5000
Inventories5,707.856,725.826,336.805,824.375,586.286,337.5912,362.4411,597.5411,719.5211,828.63
Trade Receivables363.44132.75525.15795.40521.75219.65187.17206.20206.02161.30
Cash Equivalents 254.33372.1591.6420.6536.5243.4531.59110.07303.35417.85
Others Assets2,871.172,690.092,025.541,060.291,465.201,349.331,244.191,092.251,113.241,085.20
Total Assets 19,374.7220,360.2519,562.7918,299.8718,179.2018,487.6624,318.6223,453.8923,314.9123,515.08

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity 955.57527.772,052.541,134.711,044.02146.845.3682.79194.73212.39
PBT 868.16400.45428.85-454.95-1,242.48-1,818.37-1,303.82-2,052.86-2,268.50-2,320.95
Adjustment 609.68904.75937.031,077.94870.321,122.19775.022,200.902,523.392,591.76
Changes in Working Capital -263.55-483.13753.05578.571448.8843.03534.1724.65-60.15-58.42
Tax Paid -178.01-131.81-66.39-66.86-32.6300-89.9000
Cash Flow From Investing Activity -571.21516.31251.33-229.84-64.13-8.62-6.36-3.90-0.99-97
Capex -764.17-194.67-30.01-213.67-64.21-8.73-6.41-3.96-1.04-104
Net Investments 0000000000
Others 192.96710.98281.34-16.170.080.110.050.060.067
Cash Flow From Financing Activity -382.61-906.96-2,599.64-959.18-973.24-124.92-8.54-0.19-0.19-0.37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 837.30292.94-1,329.99415.31-662.06-40.44-7.37000
Interest Paid -1,020.58-1,152.11-1,093.76-1,374.49-523.18-84.48-1.17-0.19-0.19-0.37
Dividend Paid 0000000000
Others -199.32-47.79-175.88021200000
Net Cash Flow 1.75137.12-295.76-54.306.6513.30-9.5478.69193.56115.01
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)11.624.895.72-5.78-15.44-42.02-59.13N/AN/AN/A
ROCE (%)10.99.018.963.83-2.79-5.522.15N/AN/AN/A
Asset Turnover Ratio0.180.170.160.150.050.020.060.070.030.03
PAT to CFO Conversion(x)1.381.765.78N/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days43273786250296574512387
Inventory Days5716847347932,1644,7582,6412,7596,9505,557
Payable Days16219225918718955634823402,959

Jaypee Infratech Ltd Stock News

Jaypee Infratech Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Jaypee Infratech on 06-Mar-2023 18:02 is ₹1.27.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 06-Mar-2023 18:02 the market cap of Jaypee Infratech stood at ₹176.4.
The latest P/E ratio of Jaypee Infratech as of 06-Mar-2023 18:02 is 0.00.
The latest P/B ratio of Jaypee Infratech as of 06-Mar-2023 18:02 is -0.02.
The 52-week high of Jaypee Infratech is ₹1.30 and the 52-week low is ₹1.22.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jaypee Infratech is ₹904.6 ( Cr.) .

About Jaypee Infratech Ltd

Jaypee Infratech (JIL) was incorporated under the Companies Act, 1956, as amended, on April 5, 2007 and received the certificate for commencement of business on April 27, 2007 from the Registrar of Companies, Uttar Pradesh and Uttarakhand, situated at Kanpur, Uttar Pradesh, India. Jaiprakash Associates (JAL) is the promoter of the company.

JIL has the right to develop 6,175 acres of land with a 90-year lease, which is expected to consist of 1,235 acre parcels, at each of five different locations along the Yamuna Expressway: one location in Noida, two locations in District Gautam Budh Nagar (part of NCR) and one location each in District Aligarh and District Agra. The real estate is presently marketed under the “Jaypee Greens” brand and the company has planned future real estate development under this brand or one or more other brands.

Of the total 6,175 acres for real estate development, the company has taken possession of approximately 3,079 acres as of October 31, 2009, all of which is located in Noida and District Gautam Budh Nagar. Across its five land parcels for real estate development, it is expected that approximately half of the land that is develop will be sold for residential use, approximately one-third will be for commercial use and the balance will be for institutional use and open space.

The company commenced development of a parcel at Noida and has sold or sub-leased over 349 acres from the Noida land parcel, and plans to develop the remaining approximately 885 acres. The master plan for the Jaypee Greens development in Noida calls for development of a road network of over 20 kilometres, 126 MVA of captive power generation facilities as well as sewage treatment plants with an aggregate capacity of 30,000 kilolitres per day. Over 70% of the Jaypee Greens development in Noida is planned to be green area, including multiple golf courses under development. The master plan also provides for the development of approximately 40 educational facilities and a variety of retail shopping facilities.

JIL is developing the Yamuna Expressway, which will be an approximately 165-kilometre expressway along the Yamuna river connecting Noida and Agra. The principal objective of this expressway is to minimize travel time from Delhi to Agra, facilitate faster uninterrupted movement of passenger and freight traffic, connect the main existing and proposed townships and commercial centers on the eastern side of the Yamuna river, relieve traffic congestion on the National Highway-2 (which runs through the cities of Faridabad, Ballabgarh and Palwal) and Old Grand Trunk Road (National Highway-91) and generally enhance development in the region.

The expressway is intended to serve new regional infrastructure such as the proposed Taj International Airport Hub and various commercial, industrial, institutional, amusement and residential projects that are being developed, including by JAL, in the vicinity of the Yamuna Expressway under development.

The entire Yamuna Expressway is planned to be located entirely in the state of Uttar Pradesh along the Yamuna river between Noida and Agra. As planned, the first 40 kilometres would be located in District Gautam Budh Nagar, passing Noida, Dhankaur, Mirzapur and Jewar, followed by 20 kilometres in District Aligarh, passing Tappal. The following 90 kilometres are planned to be in District Mathura passing Nohjhil, Mat, Raya and Baldev, followed by approximately 15 kilometres in District Agra, with the expressway ending near Etmadpur, a village in District Agra.

Group companies

  • Jaiprakash Hydro-Power
  • Jaiprakash Power Ventures
  • Jaypee Karcham Hydro Corporation
  • Himalyan Expressway
  • Bhilai Jaypee Cement
  • Madhya Pradesh Jaypee Minerals
  • Jaiprakash Kashmir Energy
  • MP Jaypee Coal
  • Gujarat Jaypee Cement and Infrastructure
  • JPSK Sports Private
  • Bokaro Jaypee Cement
  • Jaypee Ganga Infrastructure Corporation
  • Jaypee Agra Vikas

Milestones

  • 2012 - Yamuna Expressway Inaugurated on 9th August, 2012.
  • 2010 - Launch of residential project ‘Jaypee Greens Kensington Park (Apartments)’ at Noida, Uttar Pradesh, India
  • October 2007: Assignment of the concession in favour of the company by JAL and the Yamuna Expressway Authority and Project transfer agreement executed by JAL in favour of the company
  • December 2007: Commencement of construction of the Yamuna Expressway
  • November 2008: Launch of residential project ‘Jaypee Greens Klassic’ at Noida, Uttar Pradesh, India
  • December 2008: Approval for the ‘Master Plan’ in relation to 1,162 acres at Noida, Uttar Pradesh, India
  • April 2009: Sanction for extension of time for completion of the Yamuna Expressway
  • May 2009: Launch of residential project ‘Jaypee Greens Aman’ at Noida, Uttar Pradesh, India
  • May 2009: Acceptance of the ‘Detailed Project Report’ by the Yamuna Expressway Authority
  • July 2009: Launch of residential project ‘Jaypee Greens Kosmos’ at Noida, Uttar Pradesh, India
  • October 2009: Commencement of construction of the Jaypee medical super speciality 450 bed hospital, at Noida, Uttar Pradesh, India
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.