Tecpro Systems Ltd - Stock Valuation and Financial Performance

BSE: 533266 | NSE: TECPRO | Engineering - Industrial Equipments | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Tecpro Systems

M-Cap below 100cr DeciZen not available

Tecpro Systems stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
22.9 Cr.
52-wk low:
4.2
52-wk high:
4.6

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 Tecpro Systems:

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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 48.4%45.5%45.4%32.2%28.9%19.7%15.1%9.6%-6.4%-14.3%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1032304827071,4551,9712,5302,610863273296
Sales YoY Gr.-123.5%109.8%46.6%105.8%35.5%28.4%3.2%-67%-68.4%-
Adj EPS 4.78.415.418.324.12725.66.1-109.9-212.1-272.7
YoY Gr.-78.9%84.1%18.8%31.7%12%-5.3%-76.1%-1895.8%NA-
BVPS (₹) 6.120.137.954.778133150.115542.4-172.9-346.6
Adj Net
Profit
9.121.141.250.710713612930.9-555-1,071-1,376
Cash Flow from Ops. -2.217.613.548.5-200-176-377-643-976-509-
Debt/CF from Ops. -3.411.81.8-2.4-4.2-3.6-3.3-3.6-9.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.5%-28.4%-52.4%-68.4%
Adj EPS -252.8%-254.5%-302.5%NA
BVPS-245.1%-217.3%-204.8%-507.5%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
5954.154.13941.726.517.94-109.8331.9105
Op. Profit
Mgn %
16.916.214.312.615.616.715.813.2-4.4-119.4-140.8
Net Profit
Mgn %
8.99.28.57.27.36.95.11.2-64.3-392.1-464.5
Debt to
Equity
0.30.40.30.61.41.11.82.716.6-5.7-
Working Cap
Days
1181331451982233584565942,0666,9521,869
Cash Conv.
Cycle
69124138182894228846882,734-576

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 - Tecpro Systems Ltd.

Standalone Consolidated
TTM EPS (₹) -272.7 -214.3
TTM Sales (₹ Cr.) 296 276
BVPS (₹.) -346.6 -171
Reserves (₹ Cr.) -1,800 -914
P/BV -0.01 -0.03
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 4.20 / 4.57
All Time Low / High (₹) 3.10 / 454.25
Market Cap (₹ Cr.) 22.9
Equity (₹ Cr.) 50.5
Face Value (₹) 10
Industry PE 50.3

Management X-Ray of Tecpro Systems:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *58.2358.2358.2358.2358.2358.2358.2397.4897.4397.40
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tecpro Systems

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales102.88229.96482.40706.981,454.931,970.922,529.662,610.46862.56273
Operating Expenses 85.47192.65413.51617.971,228.741,642.232,136.302,269.92919.56612.39
Manufacturing Costs00046.97219.41437.41311.21315.22243.54111.88
Material Costs70.79162.25350.85486.70849.35979.071,524.541,645.15501.28308.72
Employee Cost 5.5911.5922.5437.0352.8291.31120.91123.1992.7743.92
Other Costs 9.0918.8140.1247.28107.16134.45179.65186.3681.98147.87
Operating Profit 17.4137.3168.9089.01226.19328.69393.36340.54-57-339.38
Operating Profit Margin (%) 16.9%16.2%14.3%12.6%15.5%16.7%15.6%13.0%-6.6%-124.0%
Other Income 0.371.353.789.0720.9214.7111.5623.300.430.98
Interest 1.653.514.4313.0871.43123.10196.78301.27489.17722.52
Depreciation 0.751.242.303.127.3310.2813.4919.8220.2519.08
Exceptional Items 0000000000
Profit Before Tax 15.3833.9165.9581.88168.35210.02194.6542.75-565.99-1,080
Tax 6.2712.8324.8031.1958.7173.8069.7213.891.930
Profit After Tax 9.1121.0841.1550.69109.64136.22124.9328.86-567.92-1,080
PAT Margin (%) 8.9%9.2%8.5%7.2%7.5%6.9%4.9%1.1%-65.8%-395.0%
Adjusted EPS (₹)4.78.415.418.324.827.024.85.7-112.0-214.0
Dividend Payout Ratio (%)28%42%45%27%12%11%12%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund 26.8150.55101.20158.89352.18678.35764.47789220.97-866.05
Share Capital 16.9512.5926.7027.7044.2250.4750.4750.4750.4750.47
Reserves 9.8737.9674.51131.19307.96627.88714738.52170.50-916.53
Minority Interest0000000000
Debt7.5317.9724.9086.67486.79709.621,300.642,088.833,511.454,709.18
Long Term Debt7.5317.9724.9086.67486.7942.3399.5085.67118.0422.08
Short Term Debt00000667.291,201.142,003.163,393.414,687.10
Trade Payables0000613.88897.531,416.761,314.56845.49811.16
Others Liabilities 39.46110.16235.06457.13166.80740.41819.521,036.98802.531,053.58
Total Liabilities 73.80178.69361.16702.691,619.653,025.914,301.395,229.365,380.445,707.87

Fixed Assets

Gross Block11.8216.3123.9844.10139.68160.86279.59347.09354.75353.65
Accumulated Depreciation0.721.553.206.0818.8428.0540.2459.5979.44104.80
Net Fixed Assets11.0914.7620.7838.02120.83132.81239.35287.50275.31248.86
CWIP 0.045.1021.6154.4711.0124.9431.5745.4766.0766.09
Investments 0.1814.6515.5910.099.4236.9621.6617.7117.747.28
Inventories10.0923.8632.9079.32106.15139.89231.25196.57195.89144.90
Trade Receivables33.2189.16217.66374.40917.591,170.921,651.792,499.672,498.492,195.88
Cash Equivalents 13.8625.0240.0295.52182.01218.52228.5025.526.710.50
Others Assets5.336.1312.6050.87272.651,301.861,897.272,156.912,320.223,044.35
Total Assets 73.80178.69361.16702.691,619.653,025.914,301.395,229.365,380.445,707.87

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity -2.2017.5813.5448.45-199.84-176.13-377.20-643.43-976.25-508.93
PBT 15.4833.9265.9582.18168.35210.02194.6542.75-565.99-1,080
Adjustment 2.384.297.6117.6270.88103.35186.73294.24465.34834.39
Changes in Working Capital -16.28-14.88-45.73-24.36-376.48-420.7-680.72-939.11-873.32-263.32
Tax Paid -3.77-5.76-14.30-26.99-62.59-68.80-77.86-41.30-2.270
Cash Flow From Investing Activity -6.23-23.91-24.66-43.79-38.26-69.70-113.0859.81-23.450.53
Capex -6.26-10.02-24.87-41.91-43.32-38.69-99.12-74.35-23.730.19
Net Investments -0.15-14.47-0.78-6.340-4.507.5002.240
Others 0.180.580.994.465.05-26.51-21.46134.16-1.960.33
Cash Flow From Financing Activity 19.1517.5026.1250.83289.37358.61434.17498.38983.13502.21
Net Proceeds from Shares 1.2310.5630.99249.03221.760-0.7200
Net Proceeds from Borrowing -300067.46-12.8575.22-32.7339.83-95.96
Interest Paid -1.63-3.53-4.42-12.85-70.79-92.61-157.31-249.68-446.96-695.52
Dividend Paid -1.980-6.30-18.69-13.85-13.27-15.13-15.1300
Others 24.5210.465.8558.36297.53255.57531.39796.641,390.251,293.68
Net Cash Flow 10.7111.171555.4851.27112.78-56.11-85.24-16.57-6.19
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)115.467.6154.2340.144.1626.8117.493.75-114.01N/A
ROCE (%)80.3272.3772.1452.1244.8229.6322.1813.72-2.3N/A
Asset Turnover Ratio2.041.821.791.331.270.860.70.560.160.05
PAT to CFO Conversion(x)-0.240.830.330.96-1.82-1.29-3.02-22.29N/AN/A
Working Capital Days
Receivable Days83971161531601912022861,0473,138
Inventory Days232721292323272982228
Payable Days44000132282277303786979

Tecpro Systems Ltd Stock News

Tecpro Systems Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tecpro Systems 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 Tecpro Systems stood at ₹22.86.
The latest P/E ratio of Tecpro Systems as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Tecpro Systems as of 01-Jan-1970 05:30 is -0.01.
The 52-week high of Tecpro Systems is ₹4.57 and the 52-week low is ₹4.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tecpro Systems is ₹296.2 ( Cr.) .

About Tecpro Systems Ltd

Tecpro System was incorporated in New Delhi on November 7, 1990 as a private limited company under the name ‘Tecpro Systems Private Limited’. The company was then converted into a public limited company pursuant to a resolution passed by the shareholders on May 8, 2006, following which the name was changed to ‘Tecpro Systems Limited’, and a fresh certificate of incorporation was issued consequent to the conversion into a public limited company, on July 10, 2006.

The company’s operations are spread across India with its head office in Chennai and design, engineering and marketing offices are located at Gurgaon, Kolkata, Mumbai, Secunderabad, Ahmedabad, and Bangalore. In addition, through its subsidiaries, Tecpro International FZE in Dubai, UAE and Tecpro Systems (Singapore) Pvt Limited in Singapore and marketing office in Johannesburg, South Africa. The company caters to the needs of the Middle East, South-East Asia and the African markets, respectively. The company has four manufacturing facilities out of which three facilities are located at Bhiwadi, Rajasthan and one at Bawal, Haryana.

Its Subsidiaries:-

1) Tecpro Energy Limited

2) Ajmer Waste Processing Company Private Limited

3) Bikaner Waste Processing Company Private Limited

4) Tecpro Trema Limited5)

Tecpro Systems (Singapore) Pvt Limited

6) Tecpro International FZE7) Microbase Infosolution Private Limited

Business area of the Company:- Tecpro System is an established material handling company in India, engaged in providing turnkey solutions in material handling, ash handling, balance of plant (“BoP”) and engineering, procurement and construction (“EPC”) contracts. In its flagship business of material handling solutions, the company designs, engineers, manufactures, sells ,commissions and services a range of systems and equipment for the core infrastructure related sectors like power, steel, cement and other industries. Over the years the company has developed in-house capabilities for providing comprehensive solutions in material handling and ash handling systems.

Leveraging its capabilities in coal and ash handling and established project management track record, the company begun to focus on turnkey BoP contracts in the thermal power generation sector. The scope of its services for BoP contracts includes design and engineering, manufacturing and sourcing of equipment and packages, project management and commissioning.

The company believes that its ability to provide coal handling and ash handling solutions in-house, which forms a substantial part of the BoP contracts, provides them with a competitive advantage in terms of cost, quality and execution timeline. The company was also awarded first BoP contract worth Rs 9,930 million by the Chhattisgarh State Power Generation Company for a 1x500 MW thermal power plant at Korba West in August 2009 through a consortium led by the Company.

Tecpro has also entered the EPC segment for thermal power projects in 2007, in which its manages the erection and commissioning of the boiler, turbine and generator (“BTG”) packages only with the undertaking the engineering, design, supply and commissioning of other equipment and services in an EPC contract. The company either collaborates or outsource to a third party supplier for providing BTG packages in relation to its EPC contracts. Currently, it undertakes EPC contracts for small thermal power plants.

The company has entered into technical collaborations and license agreements with several international companies which strengthen its technical credentials and provide them access to advanced technologies, allowing it to offer customized solutions to its client’s specific requirements. The company has seven collaborations for various material handling equipment and technologies, and three collaborations in relation for its ash handling operations. Some of technical collaborations include FAM Magdeburger Forderanlagen und Baumaschinen GmbH, Germany and Hein, Lehmann, Trenn-und Fordertechnik GmbH, Germany for material handling equipment and with Xiamen Longking Bulk Materials Science and Engineering Company Limited in relation to dry bottom ash handling system and pneumatic coal mill reject handling system for which Longking provides technical assistance.

Milestone:

  • 1990 - Incorporation of Company
  • 2001 - Established office in Chennai at No. 25, 1st Main Road, 1st Floor (Unit 2), Gandhi Nagar, Adyar,Chennai
  • 2003 - Company’s quality management system was certified by QMS Certification Services to conform to the requirements of ISO 9001:2008 in respect of design,production   and supply of material handling systems and components, Takeover/Merger of assets and liabilities of Tecpro Systems, a proprietorship concern of Amul Gabrani
  • 2005 - Started commercial production at Bawal, Haryana
  • 2006 - Conversion of company into a public limited company, Started commercial production at Bhiwadi, Rajasthan
  • 2007 - Received “Emerging India 2007” award for infrastructure sector constituted by ICICI Bank and CNBC TV 18.
  • 2009 - Merger of Blossom Automotive Private Limited into the Company pursuant to a scheme of amalgamation with effect from April 1, 2008. Awarded a CRISIL rating of “CRSIL SME1” indicating highest level of creditworthiness, adjudged in relation to other SME’s.It was awarded first BoP contract worth Rs 9,930 million by the Chhattisgarh State Power Generation Company Limited for a 1x500 MW thermal power plant at Korba West through a consortium led by the Company2010 -Tecpro Power Systems Limited and Tecpro Ashtech Limited merged into the Company pursuant to a scheme of amalgamation with effect from April 1, 2009

Awards and recognitions:

  • 2009 - Company was awarded a CRISIL rating of “CRSIL SME1”on May 8,2009. This rating indicates highest level of creditworthiness, adjudged in relation to other SME’s. The rating is valid until May 7, 2010
  • “Emerging India 2007” award for infrastructure sector constituted by ICICI Bank and CNBC TV 18.

Certifications:-

  • Company’s Quality Management System (QMS) was certified by QMS Certification Service to conform to the requirements of ISO 9001.2008 in respect of design, production and supply of material handling systems and components. The certificate is valid until July 13, 2012.

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.