Afcons Infrastructure Ltd - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Afcons Infra

DeciZen not available for IPO

10 Year X-Ray of Afcons Infra:

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.1%7.7%9.3%8.1%10.3%9.4%12.3%12.3%13.5%16.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,7273,0134,3225,7405,8517,7329,2558,93110,49912,4677,732
Sales YoY Gr.-10.5%43.5%32.8%1.9%32.2%19.7%-3.5%17.6%18.8%-
Adj EPS 98.612.810.719.216.120.715.528.349.517.4
YoY Gr.--4.2%47.9%-16.4%79.2%-16%28.7%-25.1%82.5%74.7%-
BVPS (₹) 82.591.2140.5146.4161.1178.3203.6218.2248.6308.3178.3
Adj Net
Profit
64.962.29276.9138116149112204356125
Cash Flow from Ops. -19.82461834727696858248105701,198-
Debt/CF from Ops. -67.65.811.34.32.22.3222.71.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 18.4%16.3%10.4%18.8%
Adj EPS 20.8%20.9%33.7%74.7%
BVPS15.8%13.9%14.8%24%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.15.87.25.28.96.98.25.79.614.57.1
Op. Profit
Mgn %
12.58.310.88.39.96.98.28.47.310.8NAN
Net Profit
Mgn %
2.42.12.11.32.41.51.61.31.92.91.6
Debt to
Equity
1.31.31.41.310.90.80.80.70.6-
Working Cap
Days
2953483453173463303604033403130
Cash Conv.
Cycle
8910422-22-137-5-91000

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Afcons Infrastructure Ltd

Standalone Consolidated
TTM EPS (₹) 17.4 -
TTM Sales (₹ Cr.) 7,732 -
BVPS (₹.) 178.3 -
Reserves (₹ Cr.) 1,211 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 72
Face Value (₹) 10
Industry PE 42.5

Management X-Ray of Afcons Infra:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Afcons Infra

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales2,726.743,012.634,321.675,739.665,850.517,731.909,254.978,930.6710,498.5512,466.61
Operating Expenses 2,391.562,763.573,874.305,263.455,292.257,213.668,507.788,189.739,735.0311,147.54
Manufacturing Costs1,786.871,459.071,596.562,134.872,197.184,115.184,169.503,886.144,719.725,014.30
Material Costs8.24557.661,208.622,011.201,745.101,825.442,564.992,449.943,000.533,824.09
Employee Cost 374.19420.01509.15585.14632.58694.77884.18867.511,038.731,267.80
Other Costs 222.26326.83559.97532.24717.39578.27889.11986.14976.051,041.35
Operating Profit 335.19249.06447.37476.21558.26518.24747.19740.94763.521,319.07
Operating Profit Margin (%) 12.3%8.3%10.4%8.3%9.5%6.7%8.1%8.3%7.3%10.6%
Other Income 73.37155.61134.77102.93147.76203.39251.04223.15293.96216.89
Interest 159.72178.72269.48299.06301.97276.73385.78465.53423.22444.14
Depreciation 145.96124.67155.05166.22195.20235.04234.04245.33351.22468.80
Exceptional Items 0000000000
Profit Before Tax 102.89101.29157.61113.86208.85209.86378.41253.23283.04623.02
Tax 35.9122.3269.8838.748084.81136.49127.3023.74213.35
Profit After Tax 66.9778.9787.7375.12128.85125.05241.92125.93259.30409.67
PAT Margin (%) 2.5%2.6%2.0%1.3%2.2%1.6%2.6%1.4%2.5%3.3%
Adjusted EPS (₹)9.311.012.210.417.917.433.617.536.056.9
Dividend Payout Ratio (%)22%14%25%29%20%20%10%20%10%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,043.521,106.091,461.381,503.841,609.751,733.321,915.492,020.372,238.822,668.88
Share Capital 521.97521.97521.97521.97521.97521.97521.97521.97521.97521.97
Reserves 521.55584.12939.41981.871,087.781,211.351,393.521,498.401,716.852,146.91
Minority Interest0000000000
Debt1,176.361,143.931,877.671,894.471,509.631,444.541,509.051,308.361,413.841,385.32
Long Term Debt552.98624.42857.65831.20755.72650.35572.82472.64401.89596.48
Short Term Debt623.38519.501,020.021,063.27753.91794.19936.23835.721,011.95788.84
Trade Payables764.44849.971,157.911,340.631,567.582,226.893,111.142,778.102,605.173,440.82
Others Liabilities 625.801,328.742,154.182,097.373,021.954,489.826,116.395,9076,495.356,522.90
Total Liabilities 3,610.114,428.726,651.146,836.317,708.919,894.5712,652.0712,013.8312,753.1814,017.92

Fixed Assets

Gross Block1,375.491,484.392,198.632,485.462,587.902,909.593,336.933,629.604,271.114,832.68
Accumulated Depreciation458.35585.37719.88874.101,022.341,250.701,424.851,644.361,966.172,386.15
Net Fixed Assets917.15899.031,478.751,611.361,565.561,658.891,912.081,985.242,304.942,446.53
CWIP 104.60174.47124.2820.8021.7430.5417.94145.5217.53183.60
Investments 98.8499.09112.93109.241212.0611.6611.9212.4112.35
Inventories1,062.731,383.28493.92515.30497.94817.901,019.57886.521,246.821,570.66
Trade Receivables476.06589.93484.92711.781,327.911,862.512,286.632,365.102,188.942,045.52
Cash Equivalents 10.0617.8331.3541.2583.42228.57401.68453.83277.62162.42
Others Assets940.671,265.093,924.993,826.584,200.345,284.107,002.516,165.706,704.927,596.84
Total Assets 3,610.114,428.726,651.146,836.317,708.919,894.5712,652.0712,013.8312,753.1814,017.92

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -19.79245.56182.64472.13769.01684.64823.95809.70569.811,197.50
PBT 102.89101.2987.7375.12208.85209.86378.41253.23283.04623.02
Adjustment 196.91111.63366.68418.52540.37404.73581.22804.47656.11806.56
Changes in Working Capital -295.281.53-255.8327.1375.87188.13-13.23-200.18-252.93-132.21
Tax Paid -24.40-48.89-15.94-48.64-56.08-118.08-122.45-47.82-116.41-99.87
Cash Flow From Investing Activity -94.50-137.58-177.37-122.72-40.39-149.84-334.25-199.35-206.87-829.88
Capex -93.95-190.41-229.67-191.83-169.35-344.88-396.14-485.69-351.98-867.47
Net Investments -85.73-0.78-3.41-14.99106.71-0.85-89.3637.0417.5810.90
Others 85.1753.6155.7184.1022.25195.89151.25249.30127.5326.69
Cash Flow From Financing Activity 7.35-100.75-10.23-354.50-684.71-390.50-405.95-542.59-515.79-470.68
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 56.14177.29155.17-76.67-42.34-126.75-109.56175-70.75194.59
Interest Paid -146.69-163.32-244.14-295.94-302.63-278.78-386.16-463.01-427.55-445.54
Dividend Paid -16.84-10.80-25.98-25.98-30.32-25.19-25.19-25.19-25.190
Others 114.73-103.92104.7244.09-309.4240.22114.96-229.397.70-219.73
Net Cash Flow -106.947.23-4.96-5.0943.91144.3083.7567.76-152.85-103.06
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)13.0812.6410.527.2711.6410.2417.68.315.4420.44
ROCE (%)11.9611.4314.1411.7415.0614.822.3920.1619.0726.54
Asset Turnover Ratio0.820.750.780.850.80.880.820.720.850.93
PAT to CFO Conversion(x)-0.33.112.086.295.975.473.416.432.22.92
Working Capital Days
Receivable Days58654538647582957962
Inventory Days1201487932323136393741
Payable Days0506298227304379380439327289

Afcons Infrastructure Ltd Stock News

Afcons Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Afcons Infra 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 Afcons Infra stood at ₹0.00.
The latest P/E ratio of Afcons Infra as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Afcons Infra as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Afcons Infra is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Afcons Infra is ₹7,732 ( Cr.) .

About Afcons Infrastructure Ltd

No data to display
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.