Ircon International Ltd - Stock Valuation and Financial Performance

BSE: 541956 | NSE: IRCON | Engineering - Construction | Small Cap

Ircon International Share Price

185.80 -2.90 -1.54%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Ircon International

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Ircon International stock performance -

mw4me loader
P/E Ratio (CD):
19.26
Market Cap:
17,747.5 Cr.
52-wk low:
157.5
52-wk high:
351.7

Is Ircon International Ltd an attractive stock to invest in?

1. Is Ircon International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Ircon International Ltd is a good quality company.

2. Is Ircon International Ltd undervalued or overvalued?

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

3. Is Ircon International Ltd a good buy now?

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

10 Year X-Ray of Ircon International:

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.
Ircon International Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 27.5%20.7%20.9%14.7%15%18.6%18.9%17.4%18.8%20.1%-
Value Creation
Index
1.00.50.50.10.10.30.40.20.40.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,0472,4813,0674,0244,7985,3915,3507,38010,36812,33111,362
Sales YoY Gr.--18.6%23.6%31.2%19.2%12.4%-0.8%37.9%40.5%18.9%-
Adj EPS 5.73.33.74.44.754.26.48.110.29.8
YoY Gr.--43%11.6%20%7.3%5.3%-15.4%53.7%25.6%25.6%-
BVPS (₹) 33.436.838.64042.244.446.849.655.462.465.7
Adj Net
Profit
569324361412442465394606761955922
Cash Flow from Ops. 5361,446919-2,617-1,185-1365181,414-278-78.6-
Debt/CF from Ops. 0.500-1.2-2.600.61-5.4-32.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16.8%20.8%32.1%18.9%
Adj EPS 6.6%16.7%34.4%25.6%
BVPS7.2%8.2%10.1%12.7%
Share Price - 33.9% 58.6% 12.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
18.29.39.710.911.411.49.213.415.417.215.3
Op. Profit
Mgn %
20.36.79.19.89.57.59.286.57.18.4
Net Profit
Mgn %
18.713.111.710.29.28.67.48.27.37.88.1
Debt to
Equity
0.1000.90.800.10.30.30.40.5
Working Cap
Days
431417275368494405326271236236169
Cash Conv.
Cycle
1539332021205-6-1366

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 32.09%

Net Profit is growing at healthy rate in last 3 years 34.35%

Return on Equity has declined versus last 3 years average to 15.30%

Sales growth is not so good in last 4 quarters at -3.66%

Latest Financials - Ircon International Ltd.

Standalone Consolidated
TTM EPS (₹) 9 9.8
TTM Sales (₹ Cr.) 10,920 11,362
BVPS (₹.) 64.1 65.7
Reserves (₹ Cr.) 5,840 5,990
P/BV 2.94 2.87
PE 20.89 19.26
From the Market
52 Week Low / High (₹) 157.50 / 351.65
All Time Low / High (₹) 29.10 / 351.65
Market Cap (₹ Cr.) 17,748
Equity (₹ Cr.) 188.1
Face Value (₹) 2
Industry PE 35.9

Management X-Ray of Ircon International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Ircon International

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
Sales3,0472,4813,0674,0244,7985,3915,3507,38010,36812,331
Operating Expenses 2,4332,3162,8603,6694,3705,0034,8716,8499,91511,702
Manufacturing Costs1,8741,5582,1312,9423,5764,1683,9006,0068,62910,327
Material Costs223341324339221366580347444494
Employee Cost 199181156241264279247267284327
Other Costs 137236249147310190143229558553
Operating Profit 614165207355428388479531453629
Operating Profit Margin (%) 20.1%6.7%6.8%8.8%8.9%7.2%9.0%7.2%4.4%5.1%
Other Income 373602518446649705424442822949
Interest 69104222235422368265249308263
Depreciation 5731271652839295107100
Exceptional Items 00740000000
Profit Before Tax 8616375565556246725786898911,261
Tax 27721917214717418718696126332
Profit After Tax 583419384409450485391592765930
PAT Margin (%) 19.1%16.9%12.5%10.2%9.4%9.0%7.3%8.0%7.4%7.5%
Adjusted EPS (₹)5.94.23.94.44.85.24.26.38.19.9
Dividend Payout Ratio (%)31%40%140%47%45%46%36%40%37%31%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3,3043,6393,8173,7613,9644,1714,4034,6665,2115,871
Share Capital 20209994949494188188188
Reserves 3,2853,6193,7183,6673,8704,0774,3094,4785,0235,683
Minority Interest212220000011335
Debt171003,2002,56003121,3041,4402,457
Long Term Debt171003,2002,56003121,3041,4402,457
Short Term Debt0000000000
Trade Payables4694003615105655897581,027855887
Others Liabilities 4,2633,8674,8895,1656,1005,3305,7107,3757,9088,075
Total Liabilities 8,2287,9289,08612,63713,19010,09111,18314,37415,42817,325

Fixed Assets

Gross Block1,2856536142811,5351,6871,6851,6461,7271,733
Accumulated Depreciation54842439771122194274356454540
Net Fixed Assets7372282172101,4131,4931,4111,2901,2731,193
CWIP 30755499645530133719549
Investments 4964877817848098038509711,0491,553
Inventories124141139141332321121277189237
Trade Receivables597682473675666551631695864803
Cash Equivalents 3,4334,7224,7534,6913,0652,6733,4465,5135,1234,984
Others Assets2,8121,5932,1755,1736,8504,2204,7115,5926,9128,005
Total Assets 8,2287,9289,08612,63713,19010,09111,18314,37415,42817,325

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 5361,446919-2,617-1,185-1365181,414-278-79
PBT 8616375565556246725786898911,261
Adjustment -170-406-192-139-85-64-147-136-226
Changes in Working Capital -21328620-2973-1626-672-3752-959-1027
Tax Paid -153-114-64-60-98-71-43-33-74-87
Cash Flow From Investing Activity -575-94-1,796-22618447-777-1,2271,578-705
Capex -30-72-488-420-331-5016-40-107-811
Net Investments -752-312-1,3882771161019-105-116-497
Others 20729080122833396-802-1,0821,801602
Cash Flow From Financing Activity -222-219-2222,737-93-275169671-223640
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -31003,203003311,0681051,063
Interest Paid 000000-4-65-110-161
Dividend Paid -191-182-184-192-198-228-158-334-230-282
Others 0-37-38-273106-47011221
Net Cash Flow -2621,132-1,09899-66036-918571,077-144
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)18.6712.0610.310.7911.6511.939.1213.0615.4916.77
ROCE (%)27.5120.6520.8714.6614.9518.5618.9317.3718.7720.12
Asset Turnover Ratio0.380.310.360.370.370.460.50.580.70.75
PAT to CFO Conversion(x)0.923.452.39-6.4-2.63-0.281.322.39-0.36-0.08
Working Capital Days
Receivable Days82946952514140332725
Inventory Days151917131822151086
Payable Days866465428469887576424939774643

Ircon International Ltd Stock News

Ircon International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ircon International on 21-Nov-2024 16:59 is ₹185.8.
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 21-Nov-2024 16:59 the market cap of Ircon International stood at ₹17,747.5.
The latest P/E ratio of Ircon International as of 21-Nov-2024 16:59 is 20.89.
The latest P/B ratio of Ircon International as of 21-Nov-2024 16:59 is 2.94.
The 52-week high of Ircon International is ₹351.6 and the 52-week low is ₹157.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ircon International is ₹10,920 ( Cr.) .

About Ircon International Ltd

Ircon International Limited (IRCON) is a government company incorporated by the Central Government (Ministry of Railways) on 28th April, 1976 originally under the name Indian Railway Construction Company Limited. It was set up to utilize the Indian Railway's experience in helping developing nations of the world to install or maintain their own railways and also to execute railway projects for the private sector. It is the leading turnkey construction company in the public sector known for its quality, commitment and consistency in terms of performance. IRCON has widespread operations in several states in India and in other countries (Malaysia, Nepal, Bangladesh, Mozambique, Ethiopia, Afganistan, UK Algeria and Sri Lanka) Now.

IRCON is a specialized construction organization covering the entire spectrum of construction activities and services in the infrastructure sector. However, railway and highway constructions including EHP sub-station engineering and constructions, and also special structures, MRTS, etc. are the core competence areas of IRCON. The company operates not only in a highly competitive field but also in difficult terrains and regions in India and abroad and is an active participant in prestigious nation building projects. IRCON has so far completed more than 270 infrastructure projects in India and more than 90 projects across the globe in more than 20 countries. The company's specialization is in railways, railway electrification, signal and telecommunication, construction of roads, highways, commercial, industrial and residential complexes, airport runways, airport constructions, leasing of locomotives, mass rapid transit system etc.

Busuiness activities:

1) Railway:- Services offered cover entire spectrum of activities including construction of new railway lines,rehabilitation/ conversion of existing lines, station buildings and facilities, bridges, regirdering of railway bridges, tunnels, signaling and telecommunication networks, railway electrification, wet leasing of locomotives, setting up of production units for manufacture of rolling stock, maintenance depots/ workshops, concrete sleepers and track components on turnkey basis. A number of important and prestigious projects have been completed successfully in the railway sector, at home and abroad, including construction of more than 2500 km of new rehabilitation of existing track in India and abroad

2) Highways:- Usage of fully batch type automatic Hot Mix Plant for ensuring quality of bituminous production, Usage of fully automatic high capacity concrete batching plant for ensuring quality of concrete production, construction of bituminous pavement by using full width (9 meter), sensor paver, construction of concrete pavement by using full width (9 M) paver for dry lean concrete and full width slip form paver for pavement quality concrete, usage of high capacity, cone crusher for quality control of aggregates, usage of WMM sensor paver at base course level for achieving workmanship and riding quality of finished road, application of innovative and appropriate methods for execution of projects under extreme topographical and climatic condition.

3) Bridges/Flyovers:- IRCON has got wide range of experience in constructing bridges and flyovers. They are â€¢  With pre-stressed concrete using the most modern type of launching truss – Pre-stressed pre-cast continuous box girders on curve, bridges Viaducts (RCC / Pre-Stressed concrete), Elevated portion for the MRTS, Bridge works on open foundation in rocky strata, Bridges on Well Foundation, etc, Construction of viaducts with 70 M height, Construction of flyovers on busy intersections in India and Abroad , Construction of Bridges in very high terrain of Jammu & Kashmir, Cable Stayed Bridge.

4) Buildings:- Services offered cover entire spectrum of activities including construction of all kinds of buildings (e.g. Commercial, Industrial, Airport Hangers, Station Buildings and facilities, Hospitals, Business centers, Setting up of Production Units for manufacture, Workshops / Warehouses etc.), Installation of Air conditioning systems and Electrification.

5 )Electricals:- Services offered cover entire spectrum of activities including Turnkey Project Management including Design, Supply, Erection, Testing & Commissioning, Pioneer in Railway Electrification works including Traction Sub-stations, In-house design capability for Grid Sub-stations of voltage class upto 400 kV , Customized Software package for design of Railway Electrification works , Simulation studies for AC Distribution Network.

6) Signalling & Telecom Project:- IRCON has executed a large number of electronic (Solid State) Interlocking and relay based Interlocking signalling installations in Iraq, Iran, Malaysia, Zambia and Bangladesh and India. It has also successfully executed Telecommunication works for Turkish, Malaysian and Zambian & Indian Railways.Currently Ircon is executing projects in Malaysia, Iran, Sharjah (UAE) and India.7) Mechnical :- Following are the main activities that are covered by Supply of Modern, light weight passengers car to suit Railway Specification & needs, Supply Of diesel Electric Locomotives to suit customers Specification and operating requirement, leasing& maintenance of diesel locomotives ,Supply of plant & machinery for workshop

Awards & Achievements:-

1) IRCON International Limited is a central Public Sector Enterprise incorporated as a government company under the Companies Act. 1956. IRCON was set up to utilize the Indian Railway's experience in helping developing nations of the world to install or maintain their own railways and also to execute railway projects for private sector.

2) The company was the first to get the ISO-9001:2000 certification from TUV Germany for its full range of construction activities. It is the only construction PSU awarded with the Miniratna status by the Government of India.

3) The company's specialization is in railways, railway electrification, signal and telecommunication, construction of roads, highways, commercial, industrial and residential complexes, airport runways, airport constructions, leasing of locomotives, mass rapid transit system etc.

4) IRCON has been ranked the 3rd largest construction company of India in October 2004 on the occasion of Construction World-NICMAR (National Institute of Construction Management and Research) Award 2004. As per Engineering News Record (ENR) of USA (August 22/29, 2005 edition), it is seen that amongst the 'year 2005' Top 225 construction contractors of the World, the average percentage of domestic profitability is only 5.5% and if this is taken as a benchmark, IRCON is ahead of the top companies as its domestic profitability is 6.90%.

5) The company has completed 280 landmark infrastructure projects in India and 90 projects across the globe in 21 countries namely, Algeria, Angola, Bangladesh, Indonesia, Iran, Iraq, Israel, Italy, Jordan, Lebanon, Malaysia, Nepal, Nigeria, Saudi Arabia, Syria, Tanzania, Turkey, United Kingdom, Zambia. The company has also taken up projects in Mozambique and Ethiopia.

6)I RCON has been a consistent winner of the Highest Foreign Exchange Earner Award in the construction sector.

7) From Engineering Export Promotion Council, the company has won 18 Awards of Excellence, including the All India Trophy for the Top Exporters in the category of Merchant Exporters in recognition of the outstanding contribution to engineering exports.

8) From Project Exports Promotion Council of India, IRCON has won 42 Awards of Excellence, including, The Award for Maximum Foreign Exchange Earned and Repatriated to India from Overseas Service Contracts.

9) IRCON was a nominee to the prestigious Internationally acclaimed Bentley Empowered Awards for Civil Rail Design 2004 for strategic Planning, design and construction of a Mountain Railway (Kashmir Valley Rail 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.