K2 Infragen Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: K2INFRA | Engineering - Construction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on K2 Infragen

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

K2 Infragen stock performance -

mw4me loader
P/E Ratio (SA):
16.63
Market Cap:
187.6 Cr.
52-wk low:
0
52-wk high:
0

Is K2 Infragen Ltd an attractive stock to invest in?

1. Is K2 Infragen Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that K2 Infragen Ltd is a below average quality company.

2. Is K2 Infragen Ltd undervalued or overvalued?

The key valuation ratios of K2 Infragen Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is K2 Infragen Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of K2 Infragen 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 K2 Infragen:

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.
K2 Infragen Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23TTM
ROCE % 5.7%-8%43.2%-
Value Creation
Index
-0.6-1.62.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35.52066.667
Sales YoY Gr.--43.6%232.6%-
Adj EPS 0.5-3.612.98.9
YoY Gr.--807.8%NA-
BVPS (₹) 1.91.615.952.7
Adj Net
Profit
0.3-311.311
Cash Flow from Ops. -3-1.4-0.6-
Debt/CF from Ops. -6.1-14.7-41-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA232.6%
Adj EPS NANANANA
BVPSNANANA928.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
26.8-244.8148.426.1
Op. Profit
Mgn %
71.629NAN
Net Profit
Mgn %
0.9-151717
Debt to
Equity
15.8161.7-
Working Cap
Days
02271600
Cash Conv.
Cycle
0143640

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 26.10%

Debt to equity has declined versus last 3 years average to 1.71

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - K2 Infragen Ltd.

Standalone Consolidated
TTM EPS (₹) 8.9 9
TTM Sales (₹ Cr.) 66.6 74.8
BVPS (₹.) 52.7 10
Reserves (₹ Cr.) 54 -
P/BV 2.82 14.87
PE 16.63 16.54
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 188
Equity (₹ Cr.) 12.6
Face Value (₹) 10
Industry PE 42.2

Management X-Ray of K2 Infragen:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of K2 Infragen

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales352067
Operating Expenses 332047
Manufacturing Costs11818
Material Costs20918
Employee Cost 223
Other Costs 118
Operating Profit 2019
Operating Profit Margin (%) 7.0%1.6%29.0%
Other Income 000
Interest 122
Depreciation 122
Exceptional Items 000
Profit Before Tax 1-315
Tax 004
Profit After Tax 0-311
PAT Margin (%) 0.9%-15.0%16.9%
Adjusted EPS (₹)0.5-3.612.9
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1114
Share Capital 222
Reserves 0-112
Minority Interest000
Debt182120
Long Term Debt1193
Short Term Debt81117
Trade Payables2213
Others Liabilities 1110
Total Liabilities 222556

Fixed Assets

Gross Block111213
Accumulated Depreciation134
Net Fixed Assets10108
CWIP 000
Investments 011
Inventories110
Trade Receivables81037
Cash Equivalents 112
Others Assets338
Total Assets 222556

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity -3-1-1
PBT 1-315
Adjustment 246
Changes in Working Capital -6-2-18
Tax Paid 00-4
Cash Flow From Investing Activity -6-2-1
Capex -5-1-1
Net Investments -1-10
Others 000
Cash Flow From Financing Activity 832
Net Proceeds from Shares 231
Net Proceeds from Borrowing 000
Interest Paid -1-2-2
Dividend Paid 000
Others 823
Net Cash Flow 000
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)26.76-244.81148.05
ROCE (%)8.81-4.8858.88
Asset Turnover Ratio1.60.851.63
PAT to CFO Conversion(x)N/AN/A-0.09
Working Capital Days
Receivable Days82160126
Inventory Days9180
Payable Days3877145

K2 Infragen Ltd Stock News

K2 Infragen Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of K2 Infragen 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 K2 Infragen stood at ₹187.6.
The latest P/E ratio of K2 Infragen as of 01-Jan-1970 05:30 is 16.63.
The latest P/B ratio of K2 Infragen as of 01-Jan-1970 05:30 is 2.82.
The 52-week high of K2 Infragen is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of K2 Infragen is ₹66.55 ( Cr.) .

About K2 Infragen Ltd

K2 Infragen Limited was originally incorporated as ‘K2 Powergen Private Limited’ under the provisions of Companies Act, 2013 vide Certificate of Incorporation dated March 5, 2015 issued by Registrar of Companies, Delhi. Subsequently the name of the Company was changed from ‘K2 Powergen Private Limited’ to ‘K2 Infragen Private limited’ vide Special Resolution passed by the shareholders at the Extra-Ordinary General Meeting held on February 13, 2017 vide fresh Certificate of Incorporation granted pursuant to change of name to the Company dated March 14, 2017 by Registrar of Companies Registrar of Companies, Delhi. Subsequently the company was converted into a Public Limited Company vide Special Resolution passed by the shareholders at the Extra-Ordinary General Meeting held on September 28, 2023 and consequently the name of the Company was changed from ‘K2 Infragen Private Limited’ to ‘K2 Infragen Limited’ vide fresh Certificate of Incorporation consequent upon conversion to public company dated November 06, 2023 by Registrar of Companies, Delhi.

The company is an integrated engineering, procurement and construction (EPC) with a focus on Power Engineering and Project Engineering having experience in design and construction of various projects across many States in India viz. Uttar Pradesh, Rajasthan, Madhya Pradesh, Karnataka, Haryana, Gujarat, Punjab & Delhi. It provides its services across the value chain, ranging from design, procurement, construction supervision, subcontract management and work order management to post-construction activities to its clients. 

The scope of the company’s services includes detailed design & engineering of the project, procurement of key materials, and project execution at the sites with overall project management up to the commissioning of the projects. It has design and engineering, procurement, project management and quality management teams along with fleet of 13 construction equipment and 25 vehicles. Majorly its in-house teams deliver its projects from design to completion. This reduces its dependency on third parties for key materials such as stone aggregates, bitumen and services such as design and engineering, transportation and logistics required in the development and construction of its projects. 

The company is specializing in the procurement of materials such as non-ferrous waste from the open market and, at times, through auction processes. These materials are carefully selected and segregated based on the specific quality requirements outlined by customers. This meticulous process ensures that the materials supplied to customers meet their exact specifications, contributing to the evolving relationship with customers. By serving as an intermediary that bridges the gap between material sourcing and supply through mark-up model, its trading business plays a pivotal role in optimizing the supply chain and supporting various stakeholders in the value chain. 

Business area of the company

The company is mainly engaged in infrastructure and auxiliary activities. The company is an integrated engineering, procurement and construction (EPC) with a focus on Power Engineering and Project Engineering having experience in design and construction of various projects across many states.

Awards, accreditations or recognitions

  • 2019: Project Engineering Company of the Year. 
  • 2021: AA Class Contractor- PWD- Rajasthan.  
  • 2022: Contractor Registration Certificate - PWD-MP. 

History and milestones

  • 2015: Company Incorporation. 
  • 2015: First Billing - L&T (Shrimadhopur Project). 
  • 2016: Application for K2 Trademark. 
  • 2017: Name Change from K2 Powergen Private Limited to K2 Infragen Private Limited.
  • 2018: Received first more than Rs 500 lakh Project from GR Infraprojects Limited.
  • 2018: First Machinery Purchase (4 Tippers (Tata) & 1 Excavator (Hyundai)).
  • 2020: K2 Cloud Private Limited Incorporation (Associate Company). 
  • 2020: Registration in MSME September 14, 2020 Received registration for K2 Logo.
  • 2022: Received Rs 16,300 lakh Water Project from Vindhya Telelinks Limited.

Read More Read Less
You have 0 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.