Era Infra Engineering Ltd - Stock Valuation and Financial Performance

BSE: 530323 | NSE: ERAINFRA | Engineering - Construction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Era Infra Engg

M-Cap below 100cr DeciZen not available

Era Infra Engineering stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
47.4 Cr.
52-wk low:
1.4
52-wk high:
1.5

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Era Infra Engg:

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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 20.1%18.6%18.3%15.6%14.2%13.1%-1.1%0%-7.9%-6.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,4642,3773,4153,8294,3494,6732,6701,6981,2111,2111,097
Sales YoY Gr.-62.3%43.7%12.1%13.6%7.5%-42.9%-36.4%-28.7%-0%-
Adj EPS 9.312.612.612.910.610.3-17.5-20.3-39.7-39-38
YoY Gr.-35.6%-0.2%2.5%-18.2%-2.5%-270.1%NANANA-
BVPS (₹) 40.461.281.395.698.6107.480.125.6-14-53-23.2
Adj Net
Profit
107181225234192187-318-672-1,315-1,293-1,261
Cash Flow from Ops. 59.6-173-92.2112116222-971248530257-
Debt/CF from Ops. 24.3-10.4-26.926.63220.7-6.32713.830.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -2.1%-22.6%-23.2%-0%
Adj EPS -217.3%-229.9%NANA
BVPS-203.1%-188.3%-187.1%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
2726.419.314.710.910-18.7-58.3-685.8116.599.9
Op. Profit
Mgn %
2017.419.118.919.119.211.29.8-31.1-17.7-15.3
Net Profit
Mgn %
7.37.66.66.14.44-11.9-39.6-108.6-106.8-115
Debt to
Equity
3.121.71.72.12.44.27.9-15.7-4.4-
Working Cap
Days
1982112232702953337281,3051,8461,745993
Cash Conv.
Cycle
931021161591862215049101,3041,156-161

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 - Era Infra Engineering Ltd.

Standalone Consolidated
TTM EPS (₹) -38 -41.7
TTM Sales (₹ Cr.) 1,097 1,273
BVPS (₹.) -23.2 -62.5
Reserves (₹ Cr.) -834 -2,137
P/BV -0.06 -0.02
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.43 / 1.50
All Time Low / High (₹) 0.30 / 243.30
Market Cap (₹ Cr.) 47.4
Equity (₹ Cr.) 66.3
Face Value (₹) 2
Industry PE 35.4

Management X-Ray of Era Infra Engg:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Era Infra Engg

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales1,464.482,376.903,415.473,828.904,349.234,673.052,669.541,697.911,211.021,210.73
Operating Expenses 1,171.381,968.012,762.983,111.543,5233,780.622,370.661,539.521,588.391,427.34
Manufacturing Costs1,118.681,651.082,295.313,078.192,961.162,864.231,739.40636.03336.11589.63
Material Costs-33.24148.70235.16-232.28293.54634.01439.23707.451,093.54734.43
Employee Cost 38.5265.3798.93130.03146.63146.17108.1796.9891.0561.81
Other Costs 47.41102.87133.58135.60121.68136.2083.8799.0567.6841.48
Operating Profit 293.10408.89652.49717.36826.23892.43298.89158.39-377.37-216.62
Operating Profit Margin (%) 20.0%17.2%19.1%18.7%19.0%19.1%11.2%9.3%-31.2%-17.9%
Other Income 34.8066.9625.0242.6634.7628.7622.1641.609.1312.86
Interest 98.05172.83256.42318.80443.41549.47696.37658.15751.45896.84
Depreciation 20.1245.9471.5184.0197.36110.41130.74197.94196.21194.43
Exceptional Items 0000-41.23-23.55-267.01000
Profit Before Tax 209.73257.07349.58357.22278.99237.77-773.08-656.10-1,315.90-1,295.03
Tax 88.3654.46118.44110.38117.9669.49-269.220.7900
Profit After Tax 121.37202.61231.15246.83161.03168.27-503.86-656.89-1,315.90-1,295.03
PAT Margin (%) 8.3%8.5%6.8%6.4%3.7%3.6%-18.9%-38.7%-108.0%-107.0%
Adjusted EPS (₹)10.514.112.913.68.99.3-27.7-19.8-39.7-39.1
Dividend Payout Ratio (%)4%3%3%3%5%4%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund 466.21878.891,457.071,737.651,792.041,951.861,456.46847.44-463.82-1,756.60
Share Capital 23.1028.7135.8336.3736.3736.3736.3766.3266.3266.32
Reserves 443.11850.181,421.231,701.291,755.681,915.501,420.09781.12-530.14-1,822.92
Minority Interest0000000000
Debt1,447.091,796.352,482.022,686.763,323.614,154.836,080.436,393.956,508.326,499.77
Long Term Debt1,447.091,796.352,482.021,292.061,554.662,040.244,152.954,621.474,341.513,977.03
Short Term Debt0001,394.701,768.952,114.591,927.481,772.482,166.822,522.73
Trade Payables279.14439.12402.20455.29387.63423.48483.29479.84513.63538.20
Others Liabilities 147.37201.77310.20881.05923.261,237.56935.281,241.652,010.452,851.03
Total Liabilities 2,339.813,316.134,651.495,760.766,426.547,767.738,955.478,962.878,568.588,132.40

Fixed Assets

Gross Block577.371,177.271,526.971,644.411,973.602,331.462,526.662,464.302,466.442,453.91
Accumulated Depreciation39.6979.71146.94229.51325.29434.81696.451,000.591,195.501,381.49
Net Fixed Assets537.681,097.561,380.031,414.901,648.311,896.651,830.211,463.721,270.941,072.42
CWIP 172.47103.4198.53101.0689.21126.6181.86000
Investments 218.49176.14285.26556.93587.41864.391,052.151,162.641,180.381,432.68
Inventories383.79672.22908.291,204.151,433.661,586.291,438.041,326.961,066.85846.58
Trade Receivables436.25724.13933.731,353.961,488.322,160.123,188.543,510.383,448.693,109.61
Cash Equivalents 426.25179.09466.14438.39312.77143.9974.35112.2589.0177.93
Others Assets164.88363.58579.51691.36866.86989.661,290.321,386.911,512.701,593.17
Total Assets 2,339.813,316.134,651.495,760.766,426.547,767.738,955.478,962.878,568.588,132.40

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity 59.64-172.89-92.22111.79115.64222.20-970.83248.10529.78256.90
PBT 209.73257.07349.58357.22278.99237.77-773.08-656.10-1,315.90-1,295.03
Adjustment 74.37147.17278.96365.90519.54651.05947.90827.58941.321,089.06
Changes in Working Capital -173.23-546.95-669.42-555.44-608.58-621.27-1145.6577.41904.36462.87
Tax Paid -51.23-30.18-51.34-55.89-74.31-45.350-0.7900
Cash Flow From Investing Activity -445.15-396.22-462.60-358.14-328.07-664.27-328.04-45.29-0.79-245.13
Capex -331.09-559.87-369.27-120.75-337.19-358.31-195.9266.35-4.023.03
Net Investments -93.2969.28-108.72-244.41-26.85-280.88-185.65-118.63-17.53-253.37
Others -20.7794.3615.407.0135.97-25.0953.536.9920.765.21
Cash Flow From Financing Activity 634.69321.95841.87218.6186.80273.291,229.23-164.91-552.21-22.83
Net Proceeds from Shares 60.62210.38297.500000179.7300
Net Proceeds from Borrowing 369.61-11.49662.54242.65440.80485.572,112.72-27.84-277.67-364.47
Interest Paid -88.92-155.92-224.17-318.80-443.41-549.47-696.37-161.80-669.05-14.49
Dividend Paid -4.62-4.62-5.75-7.27-7.27-7.270000
Others 298.01283.61111.74302.0396.68344.46-187.11-155394.52356.13
Net Cash Flow 249.19-247.17287.05-27.74-125.62-168.78-69.6437.90-23.21-11.06
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)32.0730.1319.815.469.128.99-29.57-57.02N/AN/A
ROCE (%)20.1418.6418.3315.6314.1613.07-1.080.03N/AN/A
Asset Turnover Ratio0.810.840.860.740.710.660.320.190.140.14
PAT to CFO Conversion(x)0.49-0.85-0.40.450.721.32N/AN/AN/AN/A
Working Capital Days
Receivable Days8089891091191423667201,049989
Inventory Days748184101111118207297361288
Payable Days-2,124882653-674524233377248166261

Era Infra Engineering Ltd Stock News

Era Infra Engineering Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Era Infra Engg 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 Era Infra Engg stood at ₹47.42.
The latest P/E ratio of Era Infra Engg as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Era Infra Engg as of 01-Jan-1970 05:30 is -0.06.
The 52-week high of Era Infra Engg is ₹1.50 and the 52-week low is ₹1.43.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Era Infra Engg is ₹1,097 ( Cr.) .

About Era Infra Engineering Ltd

Era Infra Engineering, the flagship company of the Era Group of Companies, was incorporated as private limited company on September 3, 1990. It was converted into public limited company through shareholder resolution on October 19, 1992, and got its present name on June 25, 2007.

Headquartered in New Delhi, the Era Group of Companies is promoted by H.S. Bharana, a civil engineering professional with almost three decades of experience in the infrastructure business and a recognized thought leader in nation building.

Era is a 22-year-old world class engineering, construction and services conglomerate, dedicated to the unwavering pursuit of excellence and innovation across the entire spectrum of infrastructure development including power generation, transmission & distribution.

Era Infra stands as one of the few fully integrated infrastructure development companies with a diverse presence across various sectors in the industry. It has successfully executed more than 60 projects across 17 states.

The company caters to clients like NTPC, Indian Railway Welfare Organization, NBCC, Public Works Department, NDDB, IRCON International, Unichem Laboratories, Rajasthan Spinning and Weaving Mills.

The ISO 9001:2000 and ISO 14001:2004 certified company is listed on the Bombay Stock Exchange and the National Stock Exchange, its Global Depository Receipts (GDRs) are listed on the Luxembourg Stock Exchange and its Foreign Currency Convertible Bonds (FCCBs) are listed on the Stock Exchange of Singapore.

Product range

The company had executed various large-scale and complex projects, from highways to railways projects (including metro projects), from industrial to power projects, from institutions to airport projects, from residential and commercial complexes to mall and multiplexes.

Some of the completed projects are -

  • Civil, structural, architectural work for CW systems at 1x500 mw SGTPS Birsinghpur Thermal Power Project, Madhya Pradesh Power Generating for Bharat Heavy Electricals,
  • Main Plant Area Civil Works Packager for Ramagundam Super Thermal Power Project Stage-III (1x500 MW) for National Thermal Power Corporation,
  • Construction of Integrated Cargo Complex (Phase-1) at Netaji Subhash Chandra Bose International Airport, Kolkata,
  • Construction of 1,184 Houses at Bawana Industrial Complex for Delhi State Industrial Development Corporation,
  • Construction of a centrally air conditioned shopping mall cum 3 screen cineplex at Meerut for Era Landmarks (India),
  • Multiplex shopping mall 'SRS WORLD' at Sector-12, Faridabad for S.R.S. Commercial,
  • Construction of RCC framed structure building including electrical work and external development works like roads, drains etc. for Birla Tyres Unit-II, Haridwar, Uttarakhand.

Some of the ongoing projects are - 

  • Main plant, CW & offsite civil works package for National Capital Thermal Power Project Dadri, stage - II (2x490 mw),
  • Civil Structural works of HDPE unit , Panipat Naptha Cracker Project at Panipat (Haryana) of IOCL,
  • Upgradation, renovation and new construction for Commonwealth Games 2010 in JN Stadium Sports Complex, New Delhi. (Civil and E&M works),
  • Construction of Manasa Rampura Bhanpura Road Project,
  • Construction of IT Park at Sector-8, IMT, Manesar, Gurgaon (Haryana)-Part I,
  • Gwalior Bypass Project for the construction of a four-lane bypass,
  • DMRC Project, dwarka (cut and cover system) with underground structures including station building.

Divisions:

  • ERA Constructions & Contracts Division- is the oldest Division of the company and is engaged in executing infrastructure development contracts across the full spectrum for the last two decades.
  • ERA EPC & International Division- Era Infra Engineering’s EPC & International Division is engaged in Engineering (basic and detailed), Procurement (of man, material and machinery) and Construction (execution of works contracts) on Turnkey, Item rate basis and on a Long Term – DBFO (Design, Built, Finance and Operate),BOT (Built, Operate and Transfer) ,BOOT (Built, Operate, Own and Transfer) on annuity and revenue collection basis. The principal areas of focus for EPC projects comprise Highways, Metro Rail, Power, Bus Terminals, Underground Parking, Airports, Pipelines, Irrigation and other infrastructure development projects.
  • Equipment Management Division
  • Ready Mix Concrete Division- With the objective of leveraging its technical expertise in the production & customization of RMC, and emerging as an early entrant in possibly one of the fastest growing opportunity spaces, Era Infra Engineering has forayed into the business of commercial sale of RMC, under the brand name of “Era RMC.”

Subsidiary:

In April 2009, the company announced that Big Ben Developers ceased to be the subsidiary of the company.

Group companies:

The Era Group consist of four companies - Era Infra Engineering, Era Building Systems, Era Landmarks (India) and Era E-Zone (India), each of them armed with a vision to become the first amongst equals.

  • Era Building Systems – The pre-engineering arm of the Era group of companies it lends tremendous differentiation to infrastructure development and construction techniques through the application of Pre-Engineered Building technology, a global construction technology practice, as against conventional building practices.
  • Era Landmarks (India) – This real estate arm of the Era group has forayed into every opportunity from multi-storied group housing to integrated townships, multiplexes to malls and IT or knowledge parks to hi-tech cities.
  • Era E-Zone (India) – The entertainment and hospitality arm of the Era Group, Era E-Zone is focused on operating and maintaining a chain of entertainment complexes with multiplexes, food courts, and hotels and resorts across the country as individual business units.

Achievements:

In 2008, Era Infra Engineering bagged the Golden Peacock Award for Training. It was also ranked as the third fastest growing construction company at the 6th Annual Construction World Awards organized by ASAPP Media and supported by the Builders Association of India (BAI) in the same year.

Recent Development:

In February 2009, the company secured an order worth Rs 222.989 crore from National Thermal Power Corporation (NTPC) for mail plant and offsite civil works package of Mauda Super Thermal Power Project, Mauda (2x500 MW).

In March 2009

  • Secured order for Max Balaji Hospital Project at Patparganj, Delhi
  • The Sahibabad Plant bagged a major order from SVP Builders Township in Ghaziabad
  • Secured an order for supplying to the Indian Airforce, Hindon Project.
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.