Patel Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Patel Infrastruct.

DeciZen not available for IPO

10 Year X-Ray of Patel Infrastruct.:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 29.6%36.4%17.5%39.9%28.8%22.4%-
Value Creation
Index
1.11.60.31.91.10.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4626674366911,3331,2481,248
Sales YoY Gr.-44.3%-34.7%58.5%93%-6.3%-
Adj EPS 5.272.6911.52726.8
YoY Gr.-34.6%-62.3%240.7%28.7%134.2%-
BVPS (₹) 17.724.727.14452.379.379.3
Adj Net
Profit
23.631.81240.952.6123122
Cash Flow from Ops. 42.115.48.226.134.413.8-
Debt/CF from Ops. 26.410.15.16.623.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA22%42%-6.3%
Adj EPS NA39.1%117.3%134.2%
BVPSNA35%43%51.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
29.232.910.225.223.94133.8
Op. Profit
Mgn %
11.61110.810.19.812.1NAN
Net Profit
Mgn %
5.14.82.85.93.99.99.8
Debt to
Equity
10.90.70.710.9-
Working Cap
Days
01031691521181670
Cash Conv.
Cycle
092018-511-5600

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Patel Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) 26.8 0
TTM Sales (₹ Cr.) 1,248 0
BVPS (₹.) 79.3 10
Reserves (₹ Cr.) 316 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 45.6
Face Value (₹) 10
Industry PE 80.9

Management X-Ray of Patel Infrastruct.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Patel Infrastruct.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales462.22667.02435.68690.651,332.901,248.49
Operating Expenses 409.20593.88388.58621.241,202.691,098.38
Manufacturing Costs166.08242.30191.14268.132.173.26
Material Costs200.17293.53151.66273.3400
Employee Cost 18.9124.3722.9337.0761.9068.45
Other Costs 24.0433.6922.8542.701,138.621,026.68
Operating Profit 53.0273.1347.1069.41130.21150.11
Operating Profit Margin (%) 11.5%11.0%10.8%10.1%9.8%12.0%
Other Income 2.033.473.834.459.425.82
Interest 13.5919.1518.4419.9034.0436.69
Depreciation 6.768.6514.4217.5224.5926.94
Exceptional Items 00051.5800
Profit Before Tax 34.7048.8018.0788.028192.31
Tax 11.4117.036.0611.1127.82-29.95
Profit After Tax 23.2931.7712.0176.9153.18122.25
PAT Margin (%) 5.0%4.8%2.8%11.1%4.0%9.8%
Adjusted EPS (₹)5.17.02.616.911.726.8
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 80.75112.52123.71200.43238.94361.44
Share Capital 3.803.803.803.803.8045.60
Reserves 76.95108.72119.91196.63235.14315.84
Minority Interest000000
Debt65.0760.8562.4799.09183.55277.27
Long Term Debt38.6927.1911.1345.1535.6242.35
Short Term Debt26.3833.6651.3453.94147.93234.92
Trade Payables57.8364.2738.67131.69166.92209.88
Others Liabilities 104.16123.17120.51187.47197.03170.44
Total Liabilities 307.80360.81345.36618.67786.441,019.03

Fixed Assets

Gross Block121.48130.56137.86238.40242.13310.25
Accumulated Depreciation19.8728.2942.3059.1024.4450.71
Net Fixed Assets101.61102.2795.56179.30217.69259.54
CWIP 1.2600.080.240.350
Investments 19.8023.3323.2312.8113.1628.53
Inventories32.6459.3151.5551.3677.8066.28
Trade Receivables44.5137.0717.46140.7270.83216.91
Cash Equivalents 27.4316.3840.9138.3579.7865.61
Others Assets80.56122.45116.57195.90326.84382.15
Total Assets 307.80360.81345.36618.67786.441,019.03

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 42.1315.408.1526.0734.3613.79
PBT 34.7048.8018.0788.028192.31
Adjustment 15.1819.2724.72-24.2251.7862.08
Changes in Working Capital 2.25-39.62-26.22-13.27-72.91-115.12
Tax Paid -9.99-13.05-8.42-24.47-25.50-25.47
Cash Flow From Investing Activity -63.14-22.7725.70-67.39-60.91-92.84
Capex -40.97-10.30-8.22-104.89-55.10-73.88
Net Investments -10.49-1.383914.34-0.01-15.08
Others -11.68-11.09-5.0823.16-5.80-3.88
Cash Flow From Financing Activity 13.181.99-29.0537.9158.8064.88
Net Proceeds from Shares 000000
Net Proceeds from Borrowing 000000
Interest Paid -9.20-11.86-13.32-12.93-33.98-35.25
Dividend Paid 000000
Others 22.3813.85-15.7350.8492.78100.13
Net Cash Flow -7.83-5.384.80-3.4232.26-14.16
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)28.8432.8710.1747.4624.2240.75
ROCE (%)29.636.3817.5239.9128.7622.36
Asset Turnover Ratio1.521.231.431.91.38
PAT to CFO Conversion(x)1.810.480.680.340.650.11
Working Capital Days
Receivable Days352223422942
Inventory Days262546271821
Payable Days1057612411400

Patel Infrastructure Ltd Stock News

Patel Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Patel Infrastruct. on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Patel Infrastruct. stood at ₹0.00.
The latest P/E ratio of Patel Infrastruct. as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Patel Infrastruct. as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Patel Infrastruct. is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Patel Infrastruct. is ₹1,248 ( Cr.) .

About Patel Infrastructure 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.