AJR Infra and Tolling Ltd - Stock Valuation and Financial Performance

BSE: 532959 | NSE: AJRINFRA | Engineering - Construction | Small Cap

AJR Infra and Toll Share Price

0.68 0.00 0.00%
as on 03-Oct'23 18:03

DeciZen - make an informed investing decision on AJR Infra and Toll

M-Cap below 100cr DeciZen not available

AJR Infra and Tolling stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
64 Cr.
52-wk low:
0.5
52-wk high:
1

Is AJR Infra and Tolling Ltd an attractive stock to invest in?

1. Is AJR Infra and Tolling Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that AJR Infra and Tolling Ltd is a below average quality company.

2. Is AJR Infra and Tolling Ltd undervalued or overvalued?

The key valuation ratios of AJR Infra and Tolling Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is AJR Infra and Tolling Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of AJR Infra and Tolling 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 AJR Infra and Toll:

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.
AJR Infra and Tolling 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

Dec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 1.9%-2.5%7.6%2.9%2.8%-0.4%0.8%0.9%-74.8%584.2%-
Value Creation
Index
-0.9-1.2-0.5-0.8-0.8-1.0-1.0-0.9-6.3NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 10510826919015122.90.80.6000
Sales YoY Gr.-3%147.8%-29.4%-20.6%-84.8%-96.3%-25%-100%NA-
Adj EPS -0.3-10.20.10.2-0.2-0.10.1-5.6-13.6-19.6
YoY Gr.-NANA-33.3%7.1%-240%NANA-8071.4%NA-
BVPS (₹) 11.511.66.49.89.99.199.13.2-10.4-10.5
Adj Net
Profit
-19.2-92.619.913.414.2-19.7-11.56.1-525-1,279-1,842
Cash Flow from Ops. 385-90.1107-73.6-109-11.62-1.44.35.6-
Debt/CF from Ops. 2-7.51.3-2-1.3-12.972.2-101.825.724.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS NA-346.2%NANA
BVPS-199%-201.1%-205.1%-431.4%
Share Price -21% 0.6% -3.6% -29.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-2.3-9.63.51.51.5-2.2-1.30.7-91.3373.7187.2
Op. Profit
Mgn %
43.425.816.68.710.8-37.1-1587-637.100NAN
Net Profit
Mgn %
-18.2-85.37.479.4-85.8-1367.4980.700-INF
Debt to
Equity
0.90.60.20.20.20.20.20.20.4-0.1-
Working Cap
Days
3,6273,68843539564810,4845,33,3848,18,102000
Cash Conv.
Cycle
33-26-37-90-79-2965,48311,738000

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 187.20%

Sales growth has been subdued in last 3 years -100.00%

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

Latest Financials - AJR Infra and Tolling Ltd.

Standalone Consolidated
TTM EPS (₹) -19.6 -23.7
TTM Sales (₹ Cr.) 0 52.4
BVPS (₹.) -10.5 -23.8
Reserves (₹ Cr.) -1,173 -2,430
P/BV -0.06 -0.03
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.54 / 0.97
All Time Low / High (₹) 0.22 / 34.97
Market Cap (₹ Cr.) 64
Equity (₹ Cr.) 188.4
Face Value (₹) 2
Industry PE 41

Management X-Ray of AJR Infra and Toll:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of AJR Infra and Toll

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales78.9981.36403.20189.82150.7922.890.840.6300
Operating Expenses 44.7560.47337.74173.39139.7332.3714.154.6210.215.66
Manufacturing Costs17.3939.75301.18156.50120.0419.970.850.6000
Material Costs-0.100.080.080000000
Employee Cost 14.5313.6219.947.198.308.103.320.570.520.72
Other Costs 12.947.0316.549.7011.394.309.983.459.694.94
Operating Profit 34.2420.8865.4616.4311.06-9.48-13.31-3.99-10.21-5.66
Operating Profit Margin (%) 43.3%25.7%16.2%8.7%7.3%-41.4%-1,587.0%-637.0%--
Other Income 5.502.4558.4426.9625.9135.9931.1541.6126.7713.41
Interest 52.2853.4689.6526.4322.4422.3427.343.960.077.74
Depreciation 1.731.773.310.160.610.690.660.060.050.03
Exceptional Items 0-39.16-8.922.410-76.6100-572.65-1,278.75
Profit Before Tax -14.27-71.0522.0119.2113.92-73.13-10.1633.61-556.22-1,278.77
Tax -0.30-1.72-1.260.462.470.281.3127.360.530.63
Profit After Tax -13.97-69.3423.2718.7511.44-73.41-11.476.25-556.75-1,279.40
PAT Margin (%) -17.7%-85.2%5.8%9.9%7.6%-320.0%-1,367.3%997.3%--
Adjusted EPS (₹)-0.2-0.70.30.20.1-0.8-0.10.1-5.9-13.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 631.61815.31902.43921.25932.57859.21847.73853.96297.23-982.05
Share Capital 147.62188.45189.16189.18189.18189.18189.18189.18189.18189.18
Reserves 483.99626.86713.27732.08743.40670.04658.55664.79108.05-1,171.22
Minority Interest0000000000
Debt360.73333.8082.2638.8135.2238.9534.4834.4816.5346.51
Long Term Debt282.75269.342.282.620000045
Short Term Debt77.9864.4779.9836.1935.2238.9534.4834.4816.531.51
Trade Payables12.579.9962.6144.8232.5520.4920.9021.5120.5519.96
Others Liabilities 596.85495.56639.17620.72500.281,276.441,654.251,649.411,556.791,557.91
Total Liabilities 1,601.761,654.671,686.471,625.601,500.632,195.102,557.362,559.371,891.09642.34

Fixed Assets

Gross Block28.2328.242.662.617.486.731.191.190.190.20
Accumulated Depreciation15.2417.022.162.262.862.810.961.020.100.13
Net Fixed Assets12.9811.230.500.354.623.930.230.170.090.07
CWIP 0000000000
Investments 740.94814.161,217.131,341.651,220.211,144.141,151.331,153.83950.15497.44
Inventories0.590.1800000000
Trade Receivables18.981.546.9223.301.063.1128.9428.943.113.11
Cash Equivalents 20.5712.42324.4816.827.470.431.771.400.691.60
Others Assets807.69815.14137.44243.49267.281,043.501,375.101,375.02937.05140.12
Total Assets 1,601.761,654.671,686.471,625.601,500.632,195.102,557.362,559.371,891.09642.34

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 288.74-67.60160.24-73.57-109.11-11.572-1.424.255.62
PBT -14.27-71.0522.0119.2113.92-73.13-10.1633.61-556.22-1,278.77
Adjustment 45.2995.2245.454.466.4663.55-3.68-37.52551.681,275.27
Changes in Working Capital 268.17-90.54102.15-81.58-127.870.7517.612.588.879.22
Tax Paid -10.45-1.23-9.38-15.65-1.61-2.74-1.77-0.08-0.08-0.10
Cash Flow From Investing Activity -267.66-86.36211.93-157.13123.647.796.213.0519.96-29.78
Capex -1.47-0.02-0.020-4.87000-0.01-0.01
Net Investments 0-1.21104.21-79.5729.464.87-42.9826.90-3.54
Others -266.19-85.13107.74-77.5599.052.9210.210.07-6.94-26.23
Cash Flow From Financing Activity -11.95152.08-60.11-76.97-23.88-3.25-6.87-2-24.9125.07
Net Proceeds from Shares 0253.040.710.01000000
Net Proceeds from Borrowing 18.58-51.55-3.35-11.98-1.10000045
Interest Paid -47.99-35.89-72.99-21.21-21.81-6.02-2.40-2-0.07-4.91
Dividend Paid 0000000000
Others 17.46-13.5215.51-43.79-0.972.77-4.470-24.84-15.02
Net Cash Flow 9.14-1.88312.06-307.66-9.35-7.041.34-0.37-0.700.90
PARTICULARSDec'13Sep'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-2.19-9.592.712.061.24-8.2-1.340.73-96.86N/A
ROCE (%)3.19-1.399.24.23.39-4.871.723.77-79.17N/A
Asset Turnover Ratio0.050.050.240.110.10.010000
PAT to CFO Conversion(x)N/AN/A6.89-3.92-9.54N/AN/A-0.23N/AN/A
Working Capital Days
Receivable Days1114642929336,975000
Inventory Days5200000000
Payable Days0000000000

AJR Infra and Tolling Ltd Stock News

AJR Infra and Tolling Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of AJR Infra and Toll on 03-Oct-2023 18:03 is ₹0.68.
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 03-Oct-2023 18:03 the market cap of AJR Infra and Toll stood at ₹64.04.
The latest P/E ratio of AJR Infra and Toll as of 03-Oct-2023 18:03 is 0.00.
The latest P/B ratio of AJR Infra and Toll as of 03-Oct-2023 18:03 is -0.06.
The 52-week high of AJR Infra and Toll is ₹0.97 and the 52-week low is ₹0.54.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of AJR Infra and Toll is ₹0.00 ( Cr.) .

About AJR Infra and Tolling Ltd

Gammon Infrastructure Projects Limited ('GIPL') is an infrastructure project development company incorporated on April 23, 2001  by Gammon India Limited, to participate in the development of infrastructure projects on a public private partnership ('PPP') basis.

GIPL is among the first companies in India to be modeled as an infrastructure developer holding company with investments spread across various sectors.Today, GIPL leads Gammon Group's forays into development of infrastructure projects on PPP basis across sectors such as Roads & Expressways, Ports, HydroPower, Urban infrastructure, Airports, Special Economic Zones, Water and Wastewater management, Railways, Power Transmission lines, and Agricultural Infrastructure.

Its promoter is Gammon India Limited, which is a leading civil engineering and construction company in India, with over 85 years of experience in this sector. Gammon India Limited was established by the late J. C. Gammon in 1919 as a firm of Civil Engineers & Contractors, which in 1922 was incorporated as a company under the name of J. C. Gammon (Bombay) Ltd.

The company is modelled as a project developer company, which invests in SPVs for infrastructure projects. It also,presently, handle O&M contracts directly in the road sector.It operate as an overall infrastructure holding company with interests in SPVs responsible for carrying on specific projects being undertaken by us. Currently, there are four SPVs in operation. Such SPVs include its subsidiaries and companies formed with other partners where it do not hold a majority share.

GIPL is present in the following areas of Infrastructure development:

  • Project Development
  • Project Advisory
  • Sector Specific Operations & Maintenance

Projects undertaken : GIPL'S current portfolio of projects includes:

  • Adityapur SEZ Limited
  • Andhra Expressway Limited (AEL)
  • Cochin Bridge Infrastructure Company Limited (CBICL)
  • Gorakhpur Infrastructure Company Limited (GICL)
  •  Haryana Biomass Power Limited (HBPL)
  •  Indira Container Terminal Private limited (ICTPL)
  •  Kosi Bridge Infrastructure Company Limited (KBICL)
  •  Mumbai Nasik Expressway Limited (MNEL)
  •  Pravara Co-Generation Power Project
  •  Punjab Biomass Power Limited (PBPL)
  •  Rajahmundry Expressway Limited (REL)
  •  Sikkim Hydro Power Ventures Limited (SHPVL)
  •  Tidong Hydro Power Limited (THPL)
  •  Vizag Seaport Private Limited (VSPL)

Milestones Achievement

  • 3-Dec-07 - License Agreement signed for Indira Container Terminal PrivateLimited
  • 8-Aug-07 - Letter of Intent received for Mumbai Offshore Container Terminal
  • 14-Jun-07 - Letter of Intent received for Adityapur SEZ
  • 11-May-07 - Financial Closure achieved for Gorakhpur Infrastructure Company Limited
  • 28-Apr-07 - Financial Closure achieved for Kosi Bridge Infrastructure Company Limited
  • 9-Apr-07 - Letter of Intent received from government of Himachal Pradesh – Tidong
  • 22-Nov-06  - Letter of Intent received from the HAREDA
  • 6-Oct-06  - Concession Agreement signed for Kosi Bridge Infrastructure Company Limited
  • 6-Oct-06  - Concession Agreement signed for Gorakhpur Infrastructure Company Limited
  • 10-Aug-06   - Implementation cum power purchase agreement for Punjab Biomass Project Limited
  • 1-Jun-06  - Financial Closure of Mumbai Nasik Expressway
  • 19-Dec-05 - Preferential allotment of equity shares to AMIF I Ltd, Mauritius
  • 8-Dec-05 - Concession Agreement signed for Rangit II Hydroelectric project
  • 14-Oct-05  - Concession agreement signed for Mumbai Nasik Expressway
  • 31-Jan-05  - “Take or Pay” agreement signed with SAIL
  • 30-Oct-04  - COD achieved for the Dharmavaram Tuni Expressway
  • 24-Sep-04  - COD achieved for berth EQ8 at Visakhapatnam port
  • 20-Sep-04  - COD achieved for the Rajahmundry Dharmavaram Expressway
  • 20-Sep-04 - REL Final Completion Certificate
  • 15-Jul-04  - Put & Call Option agreement signed with IPS Limited
  • 28-Apr-04 - Agreement with Lastin Holdings Limited signed in relation to equity stake in VSPL
  • 13-Feb-02 - O&M Contract signed for the Rajahmundry Dharmavaram  Expressway (REL to GIL)
  • 28-Nov-01 - License obtained for 2 multipurpose berths at Visakhapatnam port
  • 30-Oct-01 - Concession Agreement signed for the Dharmavaram Tuni  Expressway
  • 30-Oct-01 - Concession Agreement signed for the Rajahmundry Dharmavaram Expressway
  • 26-Sep-01 - COD achieved for the New Matancherry Bridge
  • 23-Apr-01 - Incorporation of the Company
  • 27-Oct-99 - Concession was obtained for project on New Mattancherry bridge by entering into a Concession Agreement

Recent Development:

  • September 2010 - Gammon Infrastructure Projects achieved financial closure for a loan worth Rs 846 crore for Patna Highway Projects. The total estimated cost of the project is Rs 940 crore and the concession period of the project is 15 years including a construction period of 2.5 years.
  • June 2010 - Gammon Infrastructure Projects’ special purpose vehicle (SPV) -- Punjab Biomass Power, in which it has 50% stake, commissioned its first biomass based plant of 12 MW at Patiala and started exporting power to the state grid. The plant has been designed to use biomass fuel such as rice straw / husk and has sufficient stocks of fuel to operate till the next harvesting season, beginning from September
  • June 2010 – The company entered into a Memorandum of Agreement (MoA) for the acquisition of an entity, which is setting up a 250 MW coal based power plant in Western India. With this acquisition it will now venture into thermal power generation. It already has hydro and biomass power projects under various stages of implementation.
  • May 2010 - Gammon Infrastructure Projects’ subsidiary -- Mumbai Nasik Expressway -- started partial tolling operations at the Nasik end of the road stretch for 64 km, out of the total length of 100 km with effect from May 29, 2010.
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.