Rail Vikas Nigam Ltd - Stock Valuation and Financial Performance

BSE: 542649 | NSE: RVNL | Engineering - Construction | Mid Cap

Rail Vikas Nigam Share Price

252.95 -2.95 -1.15%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Rail Vikas Nigam

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Rail Vikas Nigam stock performance -

mw4me loader
P/E Ratio (CD):
36.25
Market Cap:
52,740.6 Cr.
52-wk low:
64.7
52-wk high:
345.6

Is Rail Vikas Nigam Ltd an attractive stock to invest in?

1. Is Rail Vikas Nigam Ltd a good quality company?

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

2. Is Rail Vikas Nigam Ltd undervalued or overvalued?

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

3. Is Rail Vikas Nigam Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Rail Vikas Nigam Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Rail Vikas Nigam:

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.
Rail Vikas Nigam 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%2.2%2.3%3.5%10.9%11.1%9.5%12.4%12.3%13.7%-
Value Creation
Index
NA-0.8-0.8-0.70.0-0.2-0.3-0.1-0.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 03,4484,7365,9207,59710,06914,53115,40419,38220,28220,895
Sales YoY Gr.-NA37.4%25%28.3%32.5%44.3%6%25.8%4.6%-
Adj EPS 01.622.12.73.33.64.85.36.87
YoY Gr.-NA26.5%7.1%29.1%20.3%11.4%31.1%11.8%28%-
BVPS (₹) 014.515.817.118.821.124.62730.335.139.5
Adj Net
Profit
03234084395656797579921,1101,4211,455
Cash Flow from Ops. 0-2,295-3,466278-363-695-9624194,793-4,076-
Debt/CF from Ops. 0-5.3-5.18.8-6.2-4.7-4.714.11.4-1.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA21.7%11.8%4.6%
Adj EPS NA20.2%23.3%28%
BVPSNA13.3%12.7%15.8%
Share Price - - 105.4% 277.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
010.712.912.815.116.315.918.418.620.818.7
Op. Profit
Mgn %
09.37.84.655.35.45.76.16.26.1
Net Profit
Mgn %
09.48.66.57.46.75.26.45.777
Debt to
Equity
045.30.70.60.80.91.11.10.9-
Working Cap
Days
001,24571725026823823520323388
Cash Conv.
Cycle
001,0364963820710141039

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.76%

Net Profit is growing at healthy rate in last 3 years 23.33%

Debt to equity has declined versus last 3 years average to 0.88

Return on Equity has declined versus last 3 years average to 18.70%

Sales growth is not so good in last 4 quarters at 0.65%

Latest Financials - Rail Vikas Nigam Ltd.

Standalone Consolidated
TTM EPS (₹) 6.6 7
TTM Sales (₹ Cr.) 20,753 20,895
BVPS (₹.) 35.7 39.5
Reserves (₹ Cr.) 5,349 6,152
P/BV 7.09 6.40
PE 38.36 36.25
From the Market
52 Week Low / High (₹) 64.66 / 345.60
All Time Low / High (₹) 10.20 / 345.60
Market Cap (₹ Cr.) 52,741
Equity (₹ Cr.) 2,085
Face Value (₹) 10
Industry PE 43.2

Management X-Ray of Rail Vikas Nigam:

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 Rail Vikas Nigam

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3,4484,7365,9207,59710,06914,53115,40419,38220,282
Operating Expenses 3,1294,3675,6457,2159,53813,74414,52418,19919,035
Manufacturing Costs3,0274,2325,4777,0269,31113,41914,23217,90618,724
Material Costs000000000
Employee Cost 6989117135156186204200186
Other Costs 32465154711398893125
Operating Profit 3193682743825317868801,1831,247
Operating Profit Margin (%) 9.3%7.8%4.6%5.0%5.3%5.4%5.7%6.1%6.1%
Other Income 120183248325334305739800996
Interest 10935145131100458564581
Depreciation 383855620232122
Exceptional Items 0006120000
Profit Before Tax 3925044826648399581,2071,4301,798
Tax 699610095152201215319378
Profit After Tax 3234083825706887579921,1101,421
PAT Margin (%) 9.4%8.6%6.4%7.5%6.8%5.2%6.4%5.7%7.0%
Adjusted EPS (₹)1.62.02.12.73.33.64.85.36.8
Dividend Payout Ratio (%)12%28%59%27%27%31%33%34%31%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3,0173,2883,5633,9244,3965,1195,6366,3257,325
Share Capital 2,0852,0852,0852,0852,0852,0852,0852,0852,085
Reserves 9321,2031,4781,8392,3113,0343,5514,2405,240
Minority Interest000000000
Debt12,05717,5452,4372,2593,0244,2575,9026,5956,408
Long Term Debt2,1862,3202,4372,2593,0244,2575,6726,3156,031
Short Term Debt9,87115,2240000230280377
Trade Payables5010611068168699272223621
Others Liabilities 1,4791,8782,7152,0734,5772,4462,5667,2094,437
Total Liabilities 16,60322,8178,8258,32512,16512,52114,37620,35318,791

Fixed Assets

Gross Block54255440285321384407504520
Accumulated Depreciation16720332364279115125166
Net Fixed Assets3753508249279305292380355
CWIP 298489132111255311
Investments 0101,0941,2311,5861,5881,7301,8101,982
Inventories11,56714,828766249235059
Trade Receivables213439279713638835980938969
Cash Equivalents 1,8693,7222,7051,4039449822,0476,8241,853
Others Assets2,2802,9793,9604,7068,7018,7779,25010,35113,571
Total Assets 16,60322,8178,8258,32512,16512,52114,37620,35318,791

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -2,295-3,466278-363-695-9624194,793-4,076
PBT 3925045396648399711,1381,4301,798
Adjustment -81-140-259-273-296-119-2393039
Changes in Working Capital -2537-3734107-645-1081-1667-3293361-5495
Tax Paid -69-96-108-109-158-146-151-299-388
Cash Flow From Investing Activity 149-332036320124312-1,4311,355
Capex -55-203-177-91-26-21-41-14-10
Net Investments 85-10-10-44-27030-59-24
Others 119180207171616142353-1,3591,388
Cash Flow From Financing Activity 2,3965,352-421-581319827416-189-1,036
Net Proceeds from Shares 030000000
Net Proceeds from Borrowing -4813437931,0461,4081,4307000
Interest Paid 00-214-254-268-272-245-217-312
Dividend Paid -43-139-309-201-181-23-475-421-421
Others 2,4875,35365-219-278-286-294-251-303
Net Cash Flow 2501,853-123-908-56-111,1483,173-3,757
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.712.9311.1415.2116.5315.918.4418.5620.81
ROCE (%)2.672.863.8513.2813.9912.1915.6916.2717.83
Asset Turnover Ratio0.210.240.370.890.981.181.151.121.04
PAT to CFO Conversion(x)-7.11-8.50.73-0.64-1.01-1.270.424.32-2.87
Working Capital Days
Receivable Days232522242419221817
Inventory Days1,2251,0174811800011
Payable Days000000000

Rail Vikas Nigam Ltd Stock News

Rail Vikas Nigam Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rail Vikas Nigam on 28-Mar-2024 16:01 is ₹252.9.
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 28-Mar-2024 16:01 the market cap of Rail Vikas Nigam stood at ₹52,740.6.
The latest P/E ratio of Rail Vikas Nigam as of 28-Mar-2024 16:01 is 38.36.
The latest P/B ratio of Rail Vikas Nigam as of 28-Mar-2024 16:01 is 7.09.
The 52-week high of Rail Vikas Nigam is ₹345.6 and the 52-week low is ₹64.66.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rail Vikas Nigam is ₹20,753 ( Cr.) .

About Rail Vikas Nigam Ltd

To bridge the infrastructure deficit on Indian Railways, the then Prime Minister, Bharat Ratna Shri Atal Bihari Vajpayee announced National Rail Vikas Yojana (NRVY) on August 15, 2002 in his address from the Red Fort. NRVY was formally launched by Hon’ble PM on December 26, 2002. To implement NRVY, Rail Vikas Nigam Ltd (RVNL) was incorporated as an 100% owned PSU of Ministry of Railways (MoR) on January 01, 2003 with the twin objectives of raising extra-budgetary resources and implementation of projects relating to creation and augmentation of capacity of rail infrastructure on fast track basis. RVNL became fully functional by March 2005.

RVNL functions as an extended arm of the Ministry of Railways working for & on behalf of MoR. It is empowered to act as an Umbrella SPV to undertake project development, resource mobilization etc. directly or by creating project specific SPVs or by any other financing structure found suitable. RVNL’s mandate includes mobilization of extra budgetary resources through a mix of equity, and debt from banks, financial institutions, multilateral agencies like Asian Development Bank and bilateral agencies for project execution through PPP by formation of project specific SPVs for Port and Hinterland connectivity. RVNL can enter into and carry on business relating to creation and augmentation of capacity of rail infrastructure on fast track.

In August 2004, it was decided that the issue of raising funds from the market to meet capital expenditure required for execution of projects by RVNL will be entrusted to IRFC. Accordingly, the focus of raising EBR for projects by RVNL has been on creation of project specific SPVs which are mentioned below.

  • RVNL has been granted Mini Ratna-I status on September 19, 2013.
  • The paid up Equity Capital of the company is Rs 2085 crore.

Business area of the company

Rail Vikas Nigam is in the business of executing all types of railway projects including new lines, doubling, gauge conversion, railway electrification, metro projects, workshops, major bridges, construction of cable stayed bridges, institution buildings etc. It generally works on a turnkey basis and undertake the full cycle of project development from conceptualization to commissioning including stages of design, preparation of estimates, calling and award of contracts, project and contract management, etc. and all stages of project execution upto the stage of commissioning of the new railway lines.

Awards and Recognition

  • 2012: ICI - UltraTech Endownment Award for Outstanding Concrete Structure of Kerala (Infrastructure) for ‘Rail Bridge to International Transshipment Terminal at Vallarpadam - Cochin’.
  • 2013: Awarded Miniratna Category - I status.
  • 2014: ICC-DPE PSE Excellence Award for CSR & Sustainability.
  • 2014: ICC-DPE PSE Excellence Award for Corporate Governance.
  • 2015: Governance Now PSU Award for overall financial performance in Miniratna Category.
  • 2016: Governance Now PSU Award for best overall performance in Miniratna Category.
  • 2017: Dun & Bradstreet PSU Award for best performance in the Contract & Construction Services.
  • 2018: Dun & Bradstreet PSU Award for best Miniratna in Services Category.
  • 2018: Dun & Bradstreet PSU Award for ‘Construction - Infrastructure Development (Railways).
  • 2018: Dun & Bradstreet Infra Award for ‘Construction of Venkatachalam Junction New Railway Line.

Major Events & Milestones

  • 2003: Incorporated as a public company.
  • 2003: Categorised as Schedule A company.
  • 2013: Granted Miniratna category-I status.
  • 2015: The company’s turnover crossed Rs 30,000 million.
  • 2017: The company’s turnover crossed Rs 50,000 million.
  • 2018: The company’s turnover crossed Rs 75,000 million.
  • 2019-20: The Government of India (i.e. Ministry of Railways) announced the divestment of its stake of 12.16% amounting to 25,34,57,280 equity shares of the paid-up equity share capital of the Company through Initial Public Offer (IPO).
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.