Capacite Infraprojects Ltd - Stock Valuation and Financial Performance

BSE: 540710 | NSE: CAPACITE | Construction - Real Estate | Small Cap

Capacite Infraproj. Share Price

437.70 -17.05 -3.75%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Capacite Infraproj.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Capacite Infraprojects stock performance -

mw4me loader
P/E Ratio (SA):
21.73
Market Cap:
3,703.1 Cr.
52-wk low:
212
52-wk high:
465

Is Capacite Infraprojects Ltd an attractive stock to invest in?

1. Is Capacite Infraprojects Ltd a good quality company?

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

2. Is Capacite Infraprojects Ltd undervalued or overvalued?

The key valuation ratios of Capacite Infraprojects Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Capacite Infraprojects Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Capacite Infraprojects Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Capacite Infraproj.:

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.
Capacite Infraprojects 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 42.1%38.1%37.1%22.3%18.7%14.3%6.1%10.6%16.4%15.6%-
Value Creation
Index
2.01.71.70.60.30.0-0.6-0.20.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5058021,1251,3361,7871,5298801,3401,7911,8682,060
Sales YoY Gr.-58.8%40.3%18.7%33.8%-14.4%-42.5%52.3%33.7%4.3%-
Adj EPS 62.375.517.211.314.213.40.37.114.513.720.1
YoY Gr.-21.2%-77.2%-34.2%25.2%-5.5%-98.1%2646.2%102.9%-5.5%-
BVPS (₹) 115.1292.573.4110.4124.2136.4136.8142.3156.3178.6190
Adj Net
Profit
30.843.569.376.896.290.91.848.598.4116170
Cash Flow from Ops. 45.9-9.762.190.86435675.534.487.5-35.3-
Debt/CF from Ops. 2.4-17.82.42.64.30.93.89.54.2-9.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.6%0.9%28.5%4.3%
Adj EPS -15.5%-0.7%274.9%-5.5%
BVPS5%7.5%9.3%14.3%
Share Price - 19.1% 36.1% 66.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
76.938.329.514.712.110.30.25.19.7910.9
Op. Profit
Mgn %
11.712.513.415.21416.815.516.319.917.519
Net Profit
Mgn %
6.15.46.25.85.460.23.65.56.28.3
Debt to
Equity
1.910.50.30.30.30.30.30.30.20.1
Working Cap
Days
159201220247250354644430375428201
Cash Conv.
Cycle
416576704424115-11-3093

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 10.90%

Sales growth is growing at healthy rate in last 3 years 28.53%

Net Profit is growing at healthy rate in last 3 years 274.90%

Sales growth is good in last 4 quarters at 19.83%

No data to display

Latest Financials - Capacite Infraprojects Ltd.

Standalone Consolidated
TTM EPS (₹) 20.1 21.2
TTM Sales (₹ Cr.) 2,060 2,167
BVPS (₹.) 190 190.8
Reserves (₹ Cr.) 1,520 1,529
P/BV 2.30 2.29
PE 21.73 20.65
From the Market
52 Week Low / High (₹) 212.00 / 465.00
All Time Low / High (₹) 70.15 / 465.00
Market Cap (₹ Cr.) 3,703
Equity (₹ Cr.) 84.6
Face Value (₹) 10
Industry PE 80.9

Management X-Ray of Capacite Infraproj.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *19.0619.0619.0619.0619.0628.5938.5244.8946.3641.03
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Capacite Infraproj.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales5058021,1251,3361,7871,5298801,3401,7911,868
Operating Expenses 4467029751,1321,5381,2727431,1211,4401,544
Manufacturing Costs123250362353533383208342503500
Material Costs261343472616790684396592707737
Employee Cost 46699611714613779109128124
Other Costs 1641454770686079103182
Operating Profit 59100150203248257137219351324
Operating Profit Margin (%) 11.7%12.4%13.4%15.2%13.9%16.8%15.5%16.3%19.6%17.4%
Other Income 713152437252913932
Interest 13294140496570678996
Depreciation 9151867891149099136101
Exceptional Items 0000000000
Profit Before Tax 4468106121147103566135160
Tax 1424364252123174146
Profit After Tax 31446979969124894114
PAT Margin (%) 6.1%5.4%6.2%5.9%5.3%5.9%0.2%3.6%5.3%6.1%
Adjusted EPS (₹)8.910.817.211.614.113.40.37.113.913.5
Dividend Payout Ratio (%)0%3%3%9%7%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 571702997498439269299661,0611,511
Share Capital 584468686868686885
Reserves 521632566827758588618989931,426
Minority Interest0000000000
Debt100156119187236277244284333286
Long Term Debt59646748589482137112124
Short Term Debt419252139178184161147221162
Trade Payables167297301447533559422531622764
Others Liabilities 176246354417543737783728893610
Total Liabilities 4998691,0741,8002,1552,4992,3782,5092,9093,171

Fixed Assets

Gross Block1772552985047149309711,0981,1781,213
Accumulated Depreciation11264494174271314412531628
Net Fixed Assets166229254410541659657686647585
CWIP 087045614219
Investments 6122013126551
Inventories1002012342169110410011298111
Trade Receivables144265313415529382285394349534
Cash Equivalents 373650324193263156184166209
Others Assets471292144167851,0751,1681,1151,6241,722
Total Assets 4998691,0741,8002,1552,4992,3782,5092,9093,171

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 46-10629164356763487-35
PBT 4468106121147103566135160
Adjustment 18465486112171164185272271
Changes in Working Capital -7-108-73-92-155118-83-191-302-461
Tax Paid -10-16-24-24-41-37-10-25-17-6
Cash Flow From Investing Activity -67-81-52-421-9-275-121-23-56-148
Capex -77-76-50-137-224-265-112-100-84-84
Net Investments 131-5-293157-32-246816-75
Others -4-52958211591212
Cash Flow From Financing Activity 1894-3332-38-3-531-34182
Net Proceeds from Shares 2616040000000322
Net Proceeds from Borrowing 2212171-4290576-25
Interest Paid -13-29-38-38-49-66-67-6200
Dividend Paid 00-2-3-8-80000
Others 751-40-292343146-40-116
Net Cash Flow -33721778-9812-2-2
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)81.538.6829.8715.071210.280.195.119.318.87
ROCE (%)42.138.1237.0622.3118.6614.296.1310.5816.4115.61
Asset Turnover Ratio1.281.171.160.930.90.660.360.550.660.61
PAT to CFO Conversion(x)1.48-0.230.91.150.673.91380.710.93-0.31
Working Capital Days
Receivable Days7993949996109138927686
Inventory Days50687161312342292120
Payable Days148190178171166210332224225272

Capacite Infraprojects Ltd Stock News

Capacite Infraprojects Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Capacite Infraproj. on 20-Dec-2024 16:59 is ₹437.7.
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 20-Dec-2024 16:59 the market cap of Capacite Infraproj. stood at ₹3,703.1.
The latest P/E ratio of Capacite Infraproj. as of 20-Dec-2024 16:59 is 21.73.
The latest P/B ratio of Capacite Infraproj. as of 20-Dec-2024 16:59 is 2.30.
The 52-week high of Capacite Infraproj. is ₹465.0 and the 52-week low is ₹212.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Capacite Infraproj. is ₹2,060 ( Cr.) .

About Capacite Infraprojects Ltd

No data to display
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.