BSE: 532532 | NSE: JPASSOCIAT | Engineering - Construction | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Jaiprakash Associates Ltd is a below average quality company.
The key valuation ratios of Jaiprakash Associates Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Jaiprakash Associates Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 4.6% | 3.9% | -4.3% | -0.6% | -0.3% | 13.2% | 1.7% | -0.3% | 1.6% | 0.8% | - |
| Value Creation Index ⓘ | -0.7 | -0.7 | -1.3 | -1.0 | -1.0 | -0.1 | -0.9 | -1.0 | NA | NA | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 14,107 | 14,346 | 10,683 | 7,317 | 9,210 | 7,035 | 6,406 | 5,752 | 7,263 | 6,568 | 6,288 |
| Sales YoY Gr. | - | 1.7% | -25.5% | -31.5% | 25.9% | -23.6% | -9% | -10.2% | 26.3% | -9.6% | - |
| Adj EPS ⓘ | -9.4 | -8.3 | -21.1 | -9.8 | -2.8 | -1.5 | -2.2 | -4.7 | -3.3 | -4 | -9.1 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 60.7 | 51.5 | 15.7 | 19.2 | 4.5 | 9 | 6.4 | 0.3 | -5.1 | -10.6 | -16 |
| Adj Net Profit ⓘ | -2,286 | -2,022 | -5,134 | -2,387 | -687 | -355 | -542 | -1,160 | -815 | -976 | -2,229 |
| Cash Flow from Ops. ⓘ | 3,696 | 6,676 | 5,793 | -855 | 770 | 827 | 1,076 | 20.5 | 761 | 1,170 | - |
| Debt/CF from Ops. ⓘ | 20.5 | 9.9 | 6.7 | -33.7 | 37.3 | 23.8 | 17.5 | 911.7 | 21.1 | 12.8 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -8.1% | -6.5% | 0.8% | -9.6% | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | -182.4% | -218.7% | -218.3% | NA | ||||
| Share Price | -11.6% | 25% | -9.2% | -65.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -18.1 | -14.7 | -62.9 | -56.2 | -23.8 | -21.7 | -28.9 | -140.9 | 139.6 | 50.7 | 68.3 |
| Op. Profit Mgn % ⓘ | 36.1 | 36.6 | 20.9 | 5 | 9.4 | 6.1 | 14.2 | -1.6 | 8 | 5.8 | 5.9 |
| Net Profit Mgn % ⓘ | -14.9 | -15.6 | -54.7 | -41.6 | -14 | -12.7 | -8.5 | -20.5 | -11.4 | -14.8 | -35.5 |
| Debt to Equity ⓘ | 5.1 | 5.3 | 10.2 | 6.2 | 26.2 | 9 | 12 | 221 | -12.8 | -5.8 | - |
| Working Cap Days ⓘ | 681 | 712 | 820 | 1,175 | 1,155 | 1,447 | 1,319 | 1,556 | 1,294 | 1,408 | 670 |
| Cash Conv. Cycle ⓘ | 203 | 308 | 435 | 616 | 678 | 852 | 696 | 879 | 747 | 861 | 269 |
Return on Equity has increased versus last 3 years average to 68.20%
Sales growth has been subdued in last 3 years 0.84%
Sales growth is not so good in last 4 quarters at -9.82%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -9.3 | -9.1 |
| TTM Sales (₹ Cr.) | 3,130 | 6,288 |
| BVPS (₹.) ⓘ | 9.5 | -16 |
| Reserves (₹ Cr.) ⓘ | 1,926 | -4,428 |
| P/BV ⓘ | 0.73 | -0.43 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 6.05 / 27.17 |
| All Time Low / High (₹) | 1.05 / 340.00 |
| Market Cap (₹ Cr.) | 1,701 |
| Equity (₹ Cr.) | 490.9 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 37.9 |
| Pledged * | 20.21 | 20.21 | 20.21 | 20.26 | 20.43 | 20.46 | 0.02 | 0.02 | 0.02 | 0.02 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 14,107 | 14,346 | 10,683 | 7,317 | 9,210 | 7,035 | 6,406 | 5,752 | 7,263 | 6,568 |
| Operating Expenses ⓘ | 9,090 | 9,120 | 8,455 | 6,988 | 8,347 | 6,610 | 5,703 | 5,842 | 6,682 | 6,188 |
| Manufacturing Costs | 2,938 | 2,190 | 2,539 | 3,455 | 4,453 | 3,284 | 2,632 | 2,835 | 3,535 | 3,194 |
| Material Costs | 2,650 | 3,738 | 3,192 | 1,781 | 2,519 | 2,039 | 1,528 | 1,849 | 2,351 | 2,091 |
| Employee Cost | 880 | 888 | 908 | 657 | 560 | 622 | 492 | 402 | 406 | 415 |
| Other Costs ⓘ | 2,622 | 2,304 | 1,817 | 1,096 | 815 | 665 | 1,051 | 756 | 391 | 488 |
| Operating Profit ⓘ | 5,016 | 5,226 | 2,228 | 329 | 864 | 426 | 703 | -90 | 582 | 381 |
| Operating Profit Margin (%) | 35.6% | 36.4% | 20.9% | 4.5% | 9.4% | 6.1% | 11.0% | -1.6% | 8.0% | 5.8% |
| Other Income ⓘ | 184 | 106 | 153 | 146 | 67 | 101 | 205 | 427 | 259 | 214 |
| Interest ⓘ | 6,121 | 6,585 | 6,086 | 2,189 | 988 | 1,159 | 1,026 | 998 | 1,056 | 1,039 |
| Depreciation ⓘ | 1,694 | 1,820 | 1,888 | 782 | 593 | 603 | 568 | 395 | 381 | 384 |
| Exceptional Items ⓘ | 514 | -229 | -3,090 | 757 | -328 | 3,905 | 27 | 0 | -201 | -341 |
| Profit Before Tax ⓘ | -2,102 | -3,302 | -8,683 | -2,409 | -1,084 | 2,250 | -659 | -1,056 | -785 | -925 |
| Tax ⓘ | -321 | -1,034 | -1,171 | -1 | 163 | 384 | 9 | 11 | 39 | 39 |
| Profit After Tax | -1,781 | -2,268 | -7,512 | -2,409 | -1,247 | 1,866 | -667 | -1,066 | -824 | -963 |
| PAT Margin (%) | -12.6% | -15.8% | -70.3% | -32.9% | -13.5% | 26.5% | -10.4% | -18.5% | -11.4% | -14.7% |
| Adjusted EPS (₹) | -7.1 | -12.1 | -35.8 | -8.0 | -8.4 | 4.5 | -2.7 | -6.0 | -5.5 | -5.5 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 14,955 | 12,517 | 3,810 | 4,679 | 1,093 | 2,182 | 1,562 | 85 | -1,251 | -2,594 |
| Share Capital ⓘ | 486 | 486 | 486 | 486 | 486 | 486 | 489 | 491 | 491 | 491 |
| Reserves ⓘ | 14,469 | 12,030 | 3,324 | 4,192 | 606 | 1,695 | 1,073 | -406 | -1,742 | -3,085 |
| Minority Interest | 4487 | 4989 | 1465 | 973 | 333 | -9 | -21 | -41 | -52 | -51 |
| Debt | 61,919 | 56,797 | 30,082 | 26,446 | 25,718 | 17,632 | 16,203 | 15,728 | 12,510 | 11,039 |
| Long Term Debt | 56,676 | 52,861 | 26,578 | 25,706 | 24,763 | 16,519 | 15,625 | 15,141 | 11,953 | 10,679 |
| Short Term Debt | 5,243 | 3,936 | 3,504 | 740 | 955 | 1,112 | 579 | 587 | 558 | 360 |
| Trade Payables | 4,431 | 2,240 | 2,248 | 2,347 | 2,796 | 2,187 | 1,849 | 2,372 | 2,151 | 2,201 |
| Others Liabilities ⓘ | 23,709 | 23,645 | 23,482 | 14,766 | 26,419 | 14,297 | 16,768 | 19,247 | 24,409 | 25,546 |
| Total Liabilities ⓘ | 1,09,501 | 1,00,187 | 61,087 | 49,211 | 56,359 | 36,289 | 36,362 | 37,391 | 37,768 | 36,141 |
Fixed Assets | ||||||||||
| Gross Block | 62,821 | 52,700 | 28,114 | 26,068 | 26,738 | 16,596 | 16,363 | 16,616 | 13,200 | 13,221 |
| Accumulated Depreciation | 9,046 | 9,916 | 9,525 | 6,354 | 6,893 | 7,007 | 7,374 | 7,998 | 8,242 | 8,540 |
| Net Fixed Assetsⓘ | 53,775 | 42,785 | 18,589 | 19,714 | 19,845 | 9,589 | 8,988 | 8,618 | 4,958 | 4,681 |
| CWIP ⓘ | 19,420 | 11,321 | 2,866 | 1,465 | 673 | 679 | 714 | 247 | 193 | 289 |
| Investmentsⓘ | 3,026 | 2,713 | 2,127 | 1,318 | 1,210 | 1,671 | 1,462 | 1,462 | 1,492 | 1,203 |
| Inventories | 13,929 | 13,459 | 12,300 | 13,735 | 21,897 | 11,846 | 12,903 | 13,993 | 15,208 | 15,733 |
| Trade Receivables | 3,474 | 4,237 | 1,863 | 1,941 | 2,139 | 2,306 | 2,129 | 3,055 | 2,413 | 2,320 |
| Cash Equivalents | 2,085 | 669 | 427 | 656 | 410 | 356 | 665 | 481 | 497 | 907 |
| Others Assetsⓘ | 13,793 | 25,005 | 22,915 | 10,382 | 10,184 | 9,843 | 9,502 | 9,534 | 13,007 | 11,008 |
| Total Assets ⓘ | 1,09,501 | 1,00,187 | 61,087 | 49,211 | 56,359 | 36,289 | 36,362 | 37,391 | 37,768 | 36,141 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 3,696 | 6,676 | 5,793 | -855 | 770 | 827 | 1,076 | 21 | 761 | 1,170 |
| PBT ⓘ | -2,113 | -4,721 | -10,603 | -2,597 | -2,460 | 945 | -659 | -1,487 | -1,312 | -1,300 |
| Adjustment ⓘ | 8,428 | 9,526 | 12,176 | 2,598 | 3,516 | -387 | 1,724 | 1,557 | 1,335 | 1,468 |
| Changes in Working Capital ⓘ | -2459 | 1911 | 4172 | -883 | -263 | 60 | -95 | -35 | 807 | 1088 |
| Tax Paid ⓘ | -160 | -41 | 48 | 27 | -23 | 208 | 105 | -14 | -69 | -86 |
| Cash Flow From Investing Activity ⓘ | -3,608 | 7,000 | -1,292 | 15,122 | -3 | -196 | -3 | 60 | -116 | 134 |
| Capex | -3,448 | 6,146 | -1,370 | 15,064 | -129 | -246 | -67 | -100 | -63 | -167 |
| Net Investments | -275 | 756 | -3 | -20 | 81 | 7 | 28 | 141 | -75 | 270 |
| Others ⓘ | 115 | 98 | 81 | 78 | 45 | 43 | 36 | 18 | 22 | 31 |
| Cash Flow From Financing Activityⓘ | -518 | -14,421 | -4,554 | -14,220 | -931 | -570 | -743 | -281 | -625 | -960 |
| Net Proceeds from Shares ⓘ | 1,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | -11,539 | -524 | -269 | -24 | -95 | -330 | -841 |
| Interest Paid ⓘ | -6,677 | -7,141 | -4,171 | -1,606 | -622 | -460 | -199 | -186 | -260 | -127 |
| Dividend Paid ⓘ | -37 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 4,749 | -7,272 | -383 | -1,075 | 215 | 158 | -520 | 1 | -36 | 8 |
| Net Cash Flow ⓘ | -430 | -745 | -53 | 47 | -165 | 60 | 330 | -200 | 20 | 344 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -14.34 | -16.63 | -92.02 | -56.75 | -43.21 | 113.93 | -35.65 | -129.51 | N/A | N/A |
| ROCE (%) | 4.62 | 3.88 | -4.27 | -0.58 | -0.31 | 13.2 | 1.74 | -0.3 | N/A | N/A |
| Asset Turnover Ratio | 0.14 | 0.14 | 0.14 | 0.13 | 0.17 | 0.15 | 0.18 | 0.16 | 0.19 | 0.18 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | 0.44 | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 68 | 94 | 100 | 93 | 81 | 114 | 126 | 164 | 137 | 131 |
| Inventory Days | 286 | 332 | 420 | 639 | 706 | 868 | 702 | 852 | 732 | 859 |
| Payable Days | 577 | 326 | 257 | 471 | 373 | 446 | 482 | 417 | 351 | 380 |
Jaiprakash Associates Ltd. (JAL), the flagship company of the Jaypee Group, was incorporated in 1996. In 2003 JAL was formed due to merger of Jaiprakash Industries (JIL) and Jaiprakash Cement (JCL).
JAL is the engineering and construction arm of the Jaypee group focused on development of river valley and hydro electric projects and a leader in construction of river valley and hydropower projects on turnkey basis for more than four decades. Shri. Jaiprakash Gaur, the founding father of Jaiprakash Associates Limited, after acquiring a Diploma in civil engineering in 1950 from the University of Roorkee, had a stint with government of UP and with steadfast determination to contribute in nation building, branched off on his own, to start as a civil contractor in 1958.
The company is currently executing various projects in hydropower / irrigation / other infrastructure fields and has had the distinction of executing simultaneously 13 hydropower projects spread over six states and the neighbouring country Bhutan for generating 10,290 MW of power. The Jaypee Group undertakes projects involving:-
The projects that have been commissioned or in the advance stages of completion have been undertaken by it either as a successful EPC contractor or as a Non EPC contractor.
Transforming challenges into opportunities has been the hallmark of the Jaypee Group, ever since its inception four decades ago. The group is a diversified infrastructure conglomerate and has a formidable presence in Engineering & Construction along with interests in the power, cement and hospitality. The infrastructure conglomerate has also expanded into real estate & expressways.
The group has been assigned “CR1†grade by ICRA Ltd indicating very “Strong Contract Execution Capacity with best prospects of timely completion of projects without cost overruns etc. for projects with average value of Rs.2500 crores.†It is the only group in India, which pre-qualifies on its own for the bidding of various projects that are awarded in the country.
The group also has secured three BOT contracts in the private hydropower generation sector after the opening up of the doors by the Government of India in 1991 for private sector power generation companies.
The Group is a pioneer in the development of India’s first golf centric real estate. Jaypee Greens -- a world class fully integrated complex consists of an 18 hole Greg Norman Golf Course. Stretching over 450 acres, it also includes residences, commercial spaces, corporate park, entertainment and nature in abundance.
The Group has hosted India’s first ever Formula OneTM Grand Prix on 30th October, 2011. In addition to F1, the track is also expected to host other top-level international motorsports events.
Business area of the company:
Jaiprakash Associates- The engineering and construction wing of the Group is an acknowledged leader in the construction of multi-purpose river valley and hydropower projects. It has had the unique distinction of executing simultaneously 13 hydropower projects spread over 6 states and the neighboring country Bhutan for generating 10,290 MW of power.
The company also has the distinction of executing three out of five hydropower projects contracted on an EPC basis in the country till March 2007. Two of these, 300 MW Chamera - II and 520 MW Omkareshwar, have been completed ahead of schedule.
The 900 MW Baglihar (Stage-I and II) hydroelectric project in Jammu & Kashmir, in the challenging environment of the State with 22 million cubic meters of concrete, has been the largest EPC project executed in the country in hydropower sector, so far.
The group has various working divisions:
Other group companies:
Milestones:
2012
Commissioning of the First RFID Technology based Electronic Toll Collection Plaza and Four Laned Zirakpur-Parwanoo Section of NH-5 from Km. 39.96 to Km. 67.55 in the States of Punjab, Haryana and H.P.
Commissioning of 165 Km long 6 lane Yamuna Expressway Noida to Agra. The largest access controlled concrete paved expressway in the India.
Successful revival of a large fertilizer plant to bring back CHAND CHAAP urea in the market , which was once India's glory in fertilizer sector.
Commissioning of Largest Single location Integrated Balaji Cement Plant in the country having clinkerzation capacity of 3.30 MnTPA & Cement Grinding Capacity of 5 MnTPA.
Acquisition of more than 75 year old Andhra Cement Ltd. with a capacity of 3 MnTPA.
31 Mar 2011 - Jaypee Group forays into edible oil business
15 Jan 2011 - Jaypee Group to invest Rs 33000 crores in Gujarat
01 Nov 2010 Power Trading Application
09 Sep 2010 -Expression of interest for structural designing of high rise residential and commercial towers with pre-cast RCC technology
09 Feb 2010 -Expression of Interest for (i) Drilling Services & Material Supply , (ii) Geo-chemical Survey for Oil & Gas exploration / development of SR-ONN-2004/1 onshore Block in South Rewa Basin, Madya Pradesh,India
10 Dec 2009 -Budawada Limestone Mine, District Krishna, A.P. of Jaiprakash Associates. - Environment Clearance
02 Dec 2009 Jaiprakash Associates Cement Plant in Gujarat
26 Nov 2009 Jaypee Balaji Cement Project - MoEF clearance for Cement Plant alongwith Captive Power Plant
12 Aug 2009 Jaypee Group and L&T sign agreement
31 Jul 2009 Jaiprakash Associates to set up cement plant in Assam
14 Apr 2009 Sachin Tendulkar to Endorse Jaypee Cement
17 Feb 2009 National Awards for Performance in Power
03 July 2008 Yamuna(Erstwhile Taj) Expressway Project
Feb 2008 Jaypee Group dedicates their 6th Cement plant to the nation bringing Haryana on the cement Map.
Feb 2008 Jaypee & SAIL JV
21 Feb 2008 Bokaro Cement Plant:JV between JAL and SAIL
11 Jan 2008 Jaiprakash Power Ventures files DRHP with SEBI
20 Dec 2007 Jaiprakash Associates wins Good Corporate Citizen Award
03 Aug 2007 Jaiprakash Associates ventures into steel making
04 Jun 2007 Jaiprakash Associates on Expansion Spree
Feb 2007 Private Sector Investment in H.P.
23 Feb 2007 Jaypee - Power grid from Joint Venture Company
29 Jun 2006 Vishnu Prayag Hydro Electric Project Commissioned
23 Mar 2006 JHPL signed an MOU with the Power Grid Corporation of India
27 Jan 2006 JAL has been selected by MPSMCL as a JV partner
26 Aug 2005 JAL signed an agreement with Irrigation and CAD Department of Andhra Pradesh
Achievements/ recognition:-
In 2011 Jaypee Rewa Cement Plant (JRP) and Jaype Bela Cement Plant (JBP) in Madhya Pradesh of the Group have been awarded with the coveted Sword of Honour.
National Safety Award.
Corporate Excellence Award, Presented By Dalal Street Journal for Outstanding Performance in the Activity Category.
Maharashtra Chapter of American Concrete Institute Award, Presented By Maharashtra Chapter of American Concrete Institute for Most Outstanding Concrete Structure in India Arch Cum Gravity Dam Chamera in H.P.
OCCI Export Award, for Maximum Turnover in Overseas Projects
OCCI Award, Presented By Overseas Construction Council of India for Maximum Foreign Exchange repatriated from Overseas Construction Contracts.
Certifications:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
