SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Kalindee Rail Nirman (Engineers) Ltd. - (Amalgamated) (KALINDEE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522259 NSE: KALINDEE Engineering - Construction | Small Cap | Kalindee Rail Nirman Share Price

BSE Share Price
Not Listed

Kalindee Rail Nirman (Engineers) Ltd. - (Amalgamated) (KALINDEE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522259 NSE: KALINDEE Engineering - Construction | Small Cap | Kalindee Rail Nirman Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹169 Cr.
Current Price
₹0
52-Week Low / High
₹102 / 103
TTM EPS
₹3.8
TTM Sales
₹411 Cr.
Book Value per Share
₹63.1
P/E Ratio
27.04
Industry PE
29.3
Price to Book (P/B)
1.62
Price to Sales (P/S)
0.41
EV/EBITDA
8.79
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.64%
Return on Capital Employed (ROCE)
10.10%
Return on Assets (ROA)
0.19%
Operating Profit Margin
8.9%
Net Profit Margin
0.23%
Gross Profit Margin
0.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
20.66%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
104.83%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
42.87%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹88 Cr.
Equity
₹16.5 Cr.
Face Value
₹10
All Time Low / High
₹1.55 / 600.00

Kalindee Rail Nirman (Engineers) . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 22.1%18.7%15.8%10.5%12.2%12.5%12.6%2.5%3.1%10.1%-

Growth Parameters

Sales 188246281162230244257254309372411
Sales YoY Gr.-30.8%14.3%-42.3%41.5%6.4%5.3%-1.3%21.5%20.7%-
Adj EPS 912.29.44.95.76.26.3-4.9-8.4-22.93.8
YoY Gr.-36%-23.5%-47.9%17.6%8.7%1.4%-177.6%NANA-
BVPS (₹) 66.28091.7101.9106.4114123.1104.398.465.863.1
Adj Net
Profit
9.513.110.5677.77.8-8.1-13.8-37.86
Cash Flow from Ops. -5.5-34.2-0.42.816.9-13.6-3.3-3.7-60.3-47.2-
Debt/CF from Ops. -9.8-2.2-202.423.93.4-6.6-32.6-27.5-3-5.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 7.9%10.1%13.1%20.7%
Adj EPS -210.9%-231.9%-253.5%NA
BVPS-0.1%-9.2%-18.9%-33.2%
Share Price - - - -

Key Financial Parameters

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
21.716.911.15.25.45.55.3-5-8.2-27.95.9
Op. Profit
Mgn %
11.110.49.9119.610.511.50.95.38.99.8
Net Profit
Mgn %
55.33.73.73.13.23.1-3.2-4.5-10.21.5
Debt to
Equity
0.80.90.80.50.40.60.70.61.12.40
Working Cap
Days
160204223406307320341390401397154
Cash Conv.
Cycle
11413313925718118521223622018114

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales188.12246.03281.22162.32229.64244.33257.22253.99308.52372.27
Operating Expenses + 167.28220.43253.59145.16207.81218.89227.96251.87292.37339.19
Manufacturing Costs72.4983.33119.5558.4359.0756.4593.8192.5289.92101.72
Material Costs82.47122.42111.2766.84125.35134.81103.15134.02166.68193.70
Employee Cost 4.595.976.157.057.759.0810.7412.3018.0622.51
Other Costs 7.728.7116.6212.8415.6518.5520.2513.0317.7121.26
Operating Profit 20.8425.6027.6417.1621.8325.4429.262.1216.1533.08
Operating Profit Margin (%) 11.1%10.4%9.8%10.6%9.5%10.4%11.4%0.8%5.2%8.9%
Other Income + 01.991.134.013.112.663.466.1911.404.73
Exceptional Items 00000000-16.210
Interest 5.635.5611.3211.2511.2215.1318.941823.7234.60
Depreciation 0.620.881.391.371.441.541.561.511.802.09
Profit Before Tax 14.6021.1616.058.5512.2811.4412.22-11.20-14.181.12
Tax 5.166.955.613.075.413.754.12-4.09-4.450.26
Profit After Tax 9.4414.2210.445.486.887.688.09-7.11-9.730.86
PAT Margin (%) 5.0%5.8%3.7%3.4%3.0%3.1%3.2%-2.8%-3.2%0.2%
Adjusted EPS (₹)9.013.39.34.55.66.26.5-4.3-5.90.5
Dividend Payout Ratio (%)11.10%7.60%0%0%17.80%0%0%0%0%0%

Valuation of Kalindee Rail Nirman - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 69.5485.81102.96124.80130.25141.29152.57172.24162.48108.57
Share Capital 10.5010.7311.2212.2512.2512.4012.4016.5116.5116.51
Reserves 59.0475.0891.73112.55118128.89140.18155.73145.9792.06
Debt +54.0976.1582.2666.4156.4489.37108.35101.33180.02255.98
Long Term Debt54.0976.1582.2666.410.100.100.850.500.010.26
Short Term Debt000056.3589.28107.50100.83180.01255.71
Minority Interest0000000000
Trade Payables5.7218.1816.5618.3728.3816.4917.0539.6157.9062.26
Others Liabilities 35.3729.9821.5217.1733.3533.4235.1538.1640.4543.52
Total Liabilities 164.72210.12223.29226.74248.43280.57313.12351.35440.85470.34

Fixed Assets

Net Fixed Assets +6.8116.7016.8816.3116.3618.791816.3315.1615.07
Gross Block10.8821.5122.9523.4024.7328.6429.0428.5129.0830.89
Accumulated Depreciation4.074.816.077.108.379.8511.0512.1813.9215.82
CWIP 0000000000
Investments 00.300.300000000
Inventories42.7189.5483.7485.1091.6062.6984.4145.5028.3315.34
Trade Receivables40.7734.1248.2453.5252.7094.6896.85160.09244.66216.43
Cash Equivalents 50.4825.6329.4526.4029.8936.0739.5647.3136.3435.82
Others Assets 23.9543.8344.6945.4257.8868.3574.3082.12116.36187.68
Total Assets 164.72210.12223.29226.74248.43280.57313.12351.35440.85470.34

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + -5.54-34.22-0.412.7816.85-13.61-3.33-3.70-60.27-47.16
PBT 14.6021.1616.058.5512.2811.4412.22-11.20-14.181.12
Adjustment 4.523.769.648.717.319.6713.1510.0337.1332.23
Changes in Working Capital -19.5-52.19-20.48-11.411.42-30.96-24.597.98-78.56-76.92
Tax Paid -5-6.89-5.61-3.07-4.16-3.75-4.11-10.51-4.65-3.60
Cash Flow From Investing Activity + -6.44-14.72-0.86-0.57-1.35-3.15-9.093.233.803.87
Capex -1.85-10.47-1.69-1.28-1.69-4.06-1.23-0.08-0.76-1.98
Net Investments 0-0.3000.300.350.910-1.2100
Others -4.58-3.950.830.42-00-7.874.524.565.85
Cash Flow From Financing Activity + 54.8424.095.08-8.21-13.5521.415.317.0155.6242.83
Net Proceeds from Shares 43.453.287.9617.453.760.45026.7700
Net Proceeds from Borrowing 12.6222.066.12-17.10032.8619.18000
Interest Paid 00-8.99-8.55-7.54-10.47-13.87-12.80-22.96-32.95
Dividend Paid -1.23-1.26000-1.420000
Others 0000-9.7600.01-6.9678.5875.78
Net Cash Flow 42.87-24.853.82-5.991.964.65-7.116.55-0.85-0.46

Financial Ratio

PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)21.6618.311.064.825.395.665.51-4.38-5.810.64
ROCE (%)22.1418.7115.7710.4912.2412.4812.582.543.0910.1
Asset Turnover Ratio1.61.311.30.720.970.920.870.760.780.82
PAT to CFO Conversion(x)-0.59-2.41-0.040.512.45-1.77-0.41N/AN/A-54.84
Working Capital Days
Receivable Days63.2055.6053.50114.4084.40110.10135.90184.60239.40226.10
Inventory Days60.3098.10112.50189.80140.40115.20104.4093.4043.7021.40
Payable Days19.3035.605795.4068.1060.7059.3077.20106.80113.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *9.819.810.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Kalindee Rail Nirman (Engineers) Ltd. - (Amalgamated) FAQs

The current trading price of Kalindee Rail Nirman 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 31-Dec-1969 the market cap of Kalindee Rail Nirman stood at ₹169.0 Cr

The latest P/E ratio of Kalindee Rail Nirman as of 31-Dec-1969 is 27.04.

The latest P/B ratio of Kalindee Rail Nirman as of 31-Dec-1969 is 1.62.

The 52-week high of Kalindee Rail Nirman is ₹103.3 and the 52-week low is ₹102.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kalindee Rail Nirman is ₹411 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Kalindee Rail Nirman (Engineers) Ltd. - (Amalgamated)

Kalindee Rail Nirman popularly known as “ KALINDEE”,  stands as the forerunner in the execution of the major Railway Signaling & Telecommunication projects in India. Dedicated and sincere work has earned it a good reputation. In Railways, KALINDEE is now a trusted name for successful & timely execution of works with highest level of quality with state of the art technology. The company commenced its business from July 2,1984.

Kalindee has executed with distinction and quality various prestigious projects spread far and wide in the country including Gauge Conversion Project from Meter Gauge to Broad Gauge, New Railway Line Construction, Modernization of Railway yards. Up-gradation of Railway Sidings in ports, Power plants, Petroleum Sidings, Access Control Systems for Metro Rail, Fiber Optic Networks, etc.

Indian Railways has launched an ambitious program to enhance capacity to handle more traffic with speed and safety and have sanctioned a large number of signaling, telecom, track and bridge works. Urban Transport Authorities are introducing Metro Rail Systems.

In order to meet these growing challenges, KALINDEE is already participating in a large number of works and has further diversified into Ballasted and Ballast-less Railway Track , Access Control Systems for Metro Rail, Roads, Buildings and Bridges. Kalindee has also developed links with internationally reputed organizations to provide the latest state of the art technology.

Kalindee has introduced modern quality control systems and secured ISO 9002 certification. Thus Kalindee is now fully geared to participate in majority of these projects and is poised for expansion and modernization by equipping itself with modern construction machinery like Rail Track Construction machines, Rail welding Plants, cable trenchers, mobile multipurpose cranes, heavy earth moving machinery, communication system etc. to execute the work with speed and quality.

Busines sectors  of the company

Construction of infrastructure facilities for Surface Transport and Telecommunication Systems including :

  • Railways-Track, Signaling and Telecommunication, Building, Bridges, Fixed Installations for Electric Traction.
  • Metro Rail Systems - Ballast-less Underground Track, Access Control Systems and Automatic Fare Collection.
  • Telecommunication- Optic Fiber, Copper Cable and Wireless Networks .
  • Civil Works- Buildings, Bridges

Awards/ Achievements

  • Bharat Ratna Visvesvaraya Award' given by The President of India to Mr.R.D. Sharma Chairman & Managing Director
  • Letters of appreciation by Client organization
  • Articles of commendation by the press
  • Repeated requests by Client organisation to Kalindee to under take works under challenging situations.

Kalindee has been associated with various international entities

For Signalling

  • Harmon Ind.-USA
  • Etiologic- UK
  • Sasib (GRS)- USA
  • Leighton- Singapore
  • Emrail- KL
  • Union Switch- USA
  • GE-UK

For Telecommunication

  • Ericsson- Sweden
  • Bosch Telecom.- Germany
  • Kabel Rheydt- Germany
  • Alcatel- Portugal.
  • Motorola- USA
  • Thales-  France

For civil & track works

  • Wermer Tracte- Germany
  • China Harbour Co.- China
  • TSO- France
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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×