X

IRB Infrastructure Developers Ltd Stock Analysis

Small Cap
Evaluated by 3266 users | BSE: 532947 | NSE: IRB |
Engineering - Construction

Incorporated way back in year 1998, IRB Infrastructure Developers Ltd. has become India’s leading and one of the largest Infrastructure Developing Company in BOT Space, committed to the Roads & Highway sector. Ever since the first ever project...

Analysis of Financial Track Record

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.
IRB Infrastructure Developers Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good
Value Creation
 Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Return on Capital Employed 4.66%8.66%9.87%12.15%7.6%9.77%7.26%8.54%6.46%5.66%
Growth Parameters
Growth Parameters Colour Code Guide
Net Sales (Rs. Cr.) 2681,2502,0322,2141,9572,7743,4222,9003,3853,992
Y-o-Y Gr. Rt.-367.1%62.6%8.9%-11.6%41.7%23.4%-15.2%16.7%17.9%
Adjusted EPS (Rs.) 2.74.995.648.673.948.315.7312.519.347.94
Y-o-Y Gr. Rt.-84.8%13%53.7%-54.6%110.9%-31.1%118.3%-25.3%-15%
Book Value per Share (Rs.) 42.4545.6447.2851.9561.1767.571.2971.474.9173.01
Adjusted Net Profit 89.8166187288138292201440328279
Net Op. Cash Flow (Rs. Cr.) -38.1853494514648536619-1,7271,065-425
Debt to Cash Flow from Ops -332.133.434.33.935.455.88-3.144.33-18.92
Standalone financials take only the parent company into account while consolidated financials take into account financials of the parent company as well as of all its subsidiaries. In most companies consolidated financials should be used for analysis.
IRB Infrastructure Developers Ltd. should be analysed on a Standalone basis
CAGR
CAGR Colour Code Guide
  9 yrs 5 yrs 3 yrs 1 yr
Net Sales 35%15.3%5.3%17.9%
Adjusted EPS 12.7%15%11.5%-15%
Book Value per Share 6.23.60.8-2.5
Share Price -6.5% -13.4% -25% 39.7%
Key Financial Parameter
Performance Ratio Colour Code Guide
 Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Return on Equity (%) 6.4611.3412.1317.487.1412.918.2517.5412.7710.73
Operating Profit Margin (%) 16.6411.1510.5710.3410.288.5110.9411.0313.3513.09
Net Profit Margin (%) 33.5613.289.2213.027.0710.525.8815.169.76.99
Debt to Equity 0.891.21.081.281.181.231.452.161.753.13
Working Capital Days 1,910509384445666557341366356369
Cash Conversion Cycle 8-57-262121-47-102-66-16-38
Entity Percentage Holding
Promoters 58.61%
Institutions 27.73%
Non-Institutions 13.67%
Pledged *0.250.250.250.250.250.2517.5817.5717.4817.31
* Pledged shares as % of Promoter's holding (%)

MoneyWorks4Me analysed the past 10-year performance of IRB Infrastructure Developers Ltd and arrived at the following conclusion:

Past 10 year's financial track record indicates that IRB Infrastructure Developers Ltd is a below average quality company. However, for specific investment actions please connect with your investment advisor.

The 5-year analysis of IRB Infrastructure Developers Ltd's performance infers:

IRB Infrastructure Developers Ltd earnings have grown by 15%, whereas share price has depreciated -13.4% CAGR over the past five years, indicating the company's share price is likely undervalued. However, for specific investment actions please connect with your investment advisor.

We analysed the performance of IRB Infrastructure Developers Ltd share prices over the last 10 years. Here is what we found out:

IRB Infrastructure Developers Ltd share price has depreciated -6.5% annually over the past ten years.

Incorporated way back in year 1998, IRB Infrastructure Developers Ltd. has become India’s leading and one of the largest Infrastructure Developing Company in BOT Space, committed to the Roads & Highway sector. Ever since the first ever project completed by the Company, is actions have been guided by the sole objective of delivering value.

Over the years, it has reinforced commitment by delivering large,

Incorporated way back in year 1998, IRB Infrastructure Developers Ltd. has become India’s leading and one of the largest Infrastructure Developing Company in BOT Space, committed to the Roads & Highway sector. Ever since the first ever project completed by the Company, is actions have been guided by the sole objective of delivering value.

Over the years, it has reinforced commitment by delivering large, technically complex projects across India, on difficult terrains and in a tough industry environment. Building seamless connections and facilitating Socio-Economic-Cultural developments, the company is proud to be part of India’s transformation.

Business area of the company

IRB Infrastructure Developers is among India’s leading infrastructure developers specialising in roadways and highways. It enjoys robust in-house integrated project execution capabilities - Engineering, Procurement and Construction (EPC) and Operation and Maintenance (O&M) - across all its business verticals.

Products & services offered by the company

  • Highway Projects
  • BOT Projects
  • HAM Projects
  • TOT Projects
  • Airport Divison
  • Equipment & Technology

Awards

FY 2018-19

  • ET Edge Maharashtra Achievers’ Award 2018 - Best Infra Person of the Year
  • Asia's Dream Company to Work for Award 2018
  • Construction Times Awards 2018 - Best BOT Project of the Year - Solapur-Yedeshi Project
  • EPC Company of the Year 2018 Award conferred on by the EPC World
  • EPC World Award 2019 - BEST EPC Company of the Year
  • National Best Employer Brand in Construction and Engineering Sector at the World HRD Congress

FY 2019-20

  • Young Turk of the Year- Mr. Virendra D. Mhaiskar, Chairman & Managing Director of IRB, was chosen as the “Young Turk of the Year” at the 6th Edition of CNBC TV18 India Business Leader Awards presented by Honorable Finance Minister, Shri Prana Mukherjee on December 11, 2010 at Mumbai.
  • FinanceAsia Achievement Award 2017- Best India Deal’ Award by Hong Kong based FinanceAsia, on successfully launching and listing India’s first InvIT IPO and raising Rs 50 billion.
  • ET Edge Maharashtra Achievers’ Award 2018 was conferred on to Shri Virendra D. Mhaiskar. Chairman & Managing Director, IRB Infrastructure Developers Ltd.,as ‘The Best Infra Person of the Year’ for his visionary leadership as well as valuable contribution to the Infrastructure Sector.
  • Construction Times Award by Construction Times & Equipment Times, for Solapur Yedeshi Project under category - Best BOT (Road Project of the Year) 2018.
  • National Best Employer Brand in the construction and engineering Sector at the World HRD Congress
  • CNBC TV 18 Essar Steel Infrastructure Excellence Award IRB has been awarded the CNBC TV18 Essar Steel Infrastructure Excellence Award in the Highways & Flyovers category for Mumbai - Pune section of National Highways (NH-4). This award was in recognition of the high-quality work implemented on the development and maintenance of the Mumbai-Pune section of NH-4.

Milestones

1998

  • IRB Infrastructure Developers Limited incorporated

2004

  • Upfront payment of Rs 9,180 million to MSRDC for Mumbai - Pune Project

2006

  • Upfront payment of Rs 5,040 million to NHAI for Bharuch - Surat

2008

  • Successful launch of IRB Infrastructure Developers Limited IPO
  • Raised Rs 9,445.7 million

2009

  • First ever Airport Project in IRB’s portfolio
  • Greenfield Airport Project in Sindhudurg, Maharashtra.
  • Project Development Agreement executed with MIDC
  • Awarded Surat - Dahisar Project, the first mega highway project of the country
  • Awarded Integrated Road Development (IRD) programme in Kolhapur city
  • Awarded 3 National Highways Authority of India (NHAI) Projects:
  • Amritsar - Pathankot,Punjab
  • Talegaon - Amravati, Maharashtra
  • Jaipur - Deoli, Rajasthan

2010

  • Awarded Tumkur Chitradurga BOT Project of NHAI on DBFOT pattern in the state of Karnataka.

2011

  • Awarded “Ahmedabad Vadodara Project”, the First ever Ultra Mega project of NHAI on BOT basis & DBFOT pattern in the state of Gujarat

2013

  • Awarded “Goa/ Karnataka Border to Kundapur Project on NH-17 in the state of Karnataka

2014

  • Acquired M.V.R. Infrastructure and Tollways Pvt. Ltd
  • Awarded 3 NHAI Projects on DBFOT Pattern
  • Soalpur - Yedeshi (Maharashtra)
  • Yedeshi - Aurangabad (Maharashtra)
  • Kaithal -Rajasthan Border (Rajasthan)

2015

  • Awarded project of Six Laning of Agra - Etawah section of NH-2
  • Successfully raised Rs 4,400.06 million by way of QIP

2016

  • Awarded 3 Nos. of Six Laning Projects of NHAI on DBFOT Pattern in the state of Rajasthan
  • Udaipur to Gujarat Border section on NH-8
  • Gulabpura to Chittorgarh section on NH-79
  • Kishangarh to Gulabpura section of NH-79

2017

  • Achieved COD for Kaithal - Rajasthan Border four laning highway project.
  • Successfully Launched India’s first ever Infrastructure Investment Trust Fund and raised Rs 5032 crore
  • Executed Concession Agreement with NHAI for Kishangarh - Gulabpura Section of NH-79 & NH-79A

2018

  • Bagged Hapur - Moradabad Bypass Project of 99.867 Kms under BOT space in UP, with Cost Outlay of Rs 3,400 crore
  • Bagged Padra - Kim project of 23.740 Kms stretch on upcoming Vadodara - Mumbai Expressway in Gujarat under Hybrid Annuity (HAM) with Cost Outlay of Rs 2,043 crore
  • Achieved COD for Solapur - Yedeshi four laning highway project in Maharashtra

2019

  • Achieved COD for Yedeshi - Aurangabad four laning highway project in Maharashtra

2020

  • Bagged Gandeva - Ena project of 27.500 Kms stretch on upcoming Vadodara - Mumbai Expressway in Gujarat, under the Hybrid Annuity Model (HAM) with Cost Outlay of Rs 1,755 crore
  • Achieved Financial Closure for prestigious Mumbai Pune Expressway Concession through a single largest debt tie-up of Rs 6,610 crore, in the stipulated time, amidst COVID-19 pandemic
  • Upfront payment of the 1st Installment of Rs 6,500 crore made to the MSRDC out of the total consideration of Rs 8,262 crore
  • Achieved COD for its Goa/Karnataka Border - Kundapur four laning highway project
  • Bagged prestigious Mumbai - Pune Expressway and Old Mumbai Pune NH-48 Projects under Toll-Operate-Transfer model.
Puchho Befikar
SEBI Registered: Investment Adviser - INA000013323

Callback