PNC Infratech Ltd - Stock Valuation and Financial Performance

BSE: 539150 | NSE: PNCINFRA | Engineering - Construction | Small Cap

PNC Infratech Share Price

437.15 0.70 0.16%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on PNC Infratech

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

PNC Infratech stock performance -

mw4me loader
P/E Ratio (SA):
17.71
Market Cap:
11,189 Cr.
52-wk low:
273.9
52-wk high:
473

Is PNC Infratech Ltd an attractive stock to invest in?

1. Is PNC Infratech Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that PNC Infratech Ltd is a good quality company.

2. Is PNC Infratech Ltd undervalued or overvalued?

The key valuation ratios of PNC Infratech Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is PNC Infratech Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of PNC Infratech Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of PNC Infratech:

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.
PNC Infratech Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.1%13.5%21.1%14.4%15%16.3%20.2%13.5%15.3%16.5%-
Value Creation
Index
-0.3-00.50.00.10.20.4-00.10.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1521,5612,0141,6891,8573,0974,8784,9256,3067,0617,472
Sales YoY Gr.-35.5%29%-16.1%9.9%66.8%57.5%1%28%12%-
Adj EPS 3.55.198.21012.41814.118.323.824.6
YoY Gr.-43.1%79%-9.1%21.8%23.9%45.2%-21.6%29.3%30.6%-
BVPS (₹) 31.63653.761.370.482.599.3113.4130.2153.6170.6
Adj Net
Profit
70.2100232211257318462362468611632
Cash Flow from Ops. 16563.290.7-8.6321370813273308-153-
Debt/CF from Ops. 1.75.60.1-19.70.510.41.50.7-2.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 22.3%30.6%13.1%12%
Adj EPS 23.6%19%9.8%30.6%
BVPS19.2%16.9%15.7%18%
Share Price - 23.5% 19.8% 51.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
11.814.922.114.315.216.219.813.31516.815.2
Op. Profit
Mgn %
12.313.913.213.217.614.915.713.712.913.513.3
Net Profit
Mgn %
6.16.411.512.513.810.39.57.47.48.78.5
Debt to
Equity
0.40.500.10.10.20.10.10.10.1-
Working Cap
Days
22019419029531221516017717019183
Cash Conv.
Cycle
110968810881473733427946

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.20%

Sales growth is growing at healthy rate in last 3 years 13.12%

Net Profit has been subdued in last 3 years 9.82%

Sales growth is not so good in last 4 quarters at 8.86%

Latest Financials - PNC Infratech Ltd.

Standalone Consolidated
TTM EPS (₹) 24.6 25.7
TTM Sales (₹ Cr.) 7,472 8,355
BVPS (₹.) 170.6 187
Reserves (₹ Cr.) 4,326 4,746
P/BV 2.56 2.33
PE 17.71 16.97
From the Market
52 Week Low / High (₹) 273.90 / 472.95
All Time Low / High (₹) 69.26 / 472.95
Market Cap (₹ Cr.) 11,189
Equity (₹ Cr.) 51.3
Face Value (₹) 2
Industry PE 43.2

Management X-Ray of PNC Infratech:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of PNC Infratech

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
Sales1,1521,5612,0141,6891,8573,0974,8784,9256,3067,061
Operating Expenses 1,0101,3441,7481,4681,5382,6404,1144,2495,5196,107
Manufacturing Costs4866236263994437411,3641,4301,5452,232
Material Costs3815729148428501,4592,1612,2443,1933,344
Employee Cost 536777100124192265279342336
Other Costs 9083131127121247323296439195
Operating Profit 142217266221319457764677787954
Operating Profit Margin (%) 12.3%13.9%13.2%13.1%17.2%14.8%15.7%13.7%12.5%13.5%
Other Income 11142547234388715538
Interest 234640203164114778064
Depreciation 253657537792126112130110
Exceptional Items 0000000000
Profit Before Tax 104148194194234344612559631818
Tax 3447-40-16-1719152197184207
Profit After Tax 70100235210251325460362448611
PAT Margin (%) 6.1%6.4%11.6%12.4%13.5%10.5%9.4%7.3%7.1%8.7%
Adjusted EPS (₹)3.55.09.18.29.812.717.914.117.523.8
Dividend Payout Ratio (%)4%6%5%6%5%4%3%4%3%2%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 6297181,3781,5721,8072,1152,5472,9083,3403,942
Share Capital 40405151515151515151
Reserves 5896791,3271,5211,7552,0642,4952,8573,2893,890
Minority Interest0000000000
Debt2483246147129284224253129377
Long Term Debt292465812928422425312960
Short Term Debt21930009000000317
Trade Payables7010894237463474468719508679
Others Liabilities 3694604504772646761,0519541,3101,049
Total Liabilities 1,3161,6101,9292,4332,6633,5484,2894,8345,2876,047

Fixed Assets

Gross Block2873804314455738649521,1261,1461,190
Accumulated Depreciation13417021997167249364471557656
Net Fixed Assets153210213348406615588656589535
CWIP 27281160300
Investments 3514244644684955737358478711,035
Inventories105223236153176404267354481764
Trade Receivables3443673766316906158048391,2731,906
Cash Equivalents 100219735147309740768528373
Others Assets2633595417907371,0251,1541,3671,5451,434
Total Assets 1,3161,6101,9292,4332,6633,5484,2894,8345,2876,047

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1656391-9321370813273308-153
PBT 104148194194234344612559631818
Adjustment 4375774195124179141327180
Changes in Working Capital 51-109-220-260-25-81182-226-475-935
Tax Paid -33-50391618-17-161-200-175-217
Cash Flow From Investing Activity -101-165-79-171-155-351-231-275-308-114
Capex -54-101-49-189-132-280-91-182-55-55
Net Investments -54-73-39-12-37-95-161-1197047
Others 6993014232126-324-105
Cash Flow From Financing Activity -22357110-65127-1527-280153
Net Proceeds from Shares 004170000000
Net Proceeds from Borrowing 11-3-185271205-4873-183-83
Interest Paid -23-46-33-15-30-63-104-62-80-64
Dividend Paid 0-9-9-16-13-13-260-13-13
Others 1081-30090-93-326-3-4312
Net Cash Flow 62-7968-701021464305-281-114
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)11.7514.9222.414.2114.8616.5719.7513.2714.3316.79
ROCE (%)14.8219.6719.0513.6814.2418.2827.0920.5720.7322.2
Asset Turnover Ratio0.951.071.140.770.7311.241.081.251.25
PAT to CFO Conversion(x)2.360.630.39-0.041.281.141.770.750.69-0.25
Working Capital Days
Receivable Days11783671091307753616182
Inventory Days33384242323425232432
Payable Days10257407215011779977065

PNC Infratech Ltd Stock News

PNC Infratech Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of PNC Infratech on 28-Mar-2024 16:01 is ₹437.1.
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 28-Mar-2024 16:01 the market cap of PNC Infratech stood at ₹11,189.
The latest P/E ratio of PNC Infratech as of 28-Mar-2024 16:01 is 17.71.
The latest P/B ratio of PNC Infratech as of 28-Mar-2024 16:01 is 2.56.
The 52-week high of PNC Infratech is ₹472.9 and the 52-week low is ₹273.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of PNC Infratech is ₹7,472 ( Cr.) .

About PNC Infratech Ltd

PNC Infratech Ltd are one of the front ending Indian infrastructure construction, development and management companies in the country, with wide experience and proven expertise in the execution of major infrastructure projects, including highways, bridges, flyovers, power transmission lines, airport runways, industrial area development and other infrastructure activities with an established track record of successful execution of projects across sectors and geographies.

The company provides end-to-end infrastructure implementation solutions that include engineering, procurement and construction (EPC) services on a fixed-sum turnkey basis as well as on an item rate basis. The company also execute and implement projects on a 'Design-Build- Finance-Operate-Transfer' ('DBFOT'), Operate-Maintain-Transfer (OMT) and other PPP formats. It is one of the very few infrastructure companies in the country that have proven investment, development, construction and management capabilities.

Business area of the company

The company is engaged in India’s infrastructure development through the construction of highways including BOT (built, operate and transfer projects), HAM (Hybrid Annuity Model), Airport Runways, Bridges, Flyovers and Power Transmission projects, among others.

Business segments

  • Highway Construction
  • BOT-(TOLL)/BOT (Annuity)/OMT/HAM Highway Projects
  • Airport Runway Project

Milestones

  • 1999: Company was incorporated as 'PNC Construction Company Private Limited'
  • 2001: Received 'Super Special' class certification from Military Engineer Services
  • 2001: Executed first independent project with the NHAI, being the four-laning of the Agra-Gwalior section of National Highway 3 in Uttar Pradesh
  • 2003: Received bonus from the NHAI for ahead of scheduled completion of four-laning of the Agra-Gwalior section on National Highway 3 in Uttar Pradesh, independently
  • 2004: Received certification of ISO 9001:2000
  • 2005: Executed first international airport runway project for the AAI at Kolkata
  • 2006: Crossed Rs 1,500 million in Revenues
  • 2007: Awarded BOT road project by Madhya Pradesh Road Development Corporation Limited
  • 2008: Commenced construction of power transmission lines comprising the construction project of approximately 350 kilometers of 132/220 kv lines on a turn-key basis (excluding supply of towers, conductors and earth-wires for the Uttar Pradesh Power Transmission Corporation Limited)
  • 2009: Crossed Rs 5000 million in Revenues;
  • 2009: Received a contract to improve the Gurgaon-Nuh-Rajasthan Border (State Highway 13) by four laning, widening, strengthening, providing drains, widening bridges and culverts, retaining structures and other miscellaneous work by the Haryana State Roads and Bridges Development Corporation Limited amounting to Rs 3,380 million;
  • 2010: Received certification of ISO 9001:2008
  • 2010: Awarded first independent BOT road project to improve the Gwalior-Bhind Madhya Pradesh/Uttar Pradesh Border Road, a two-laning project through two sections on National Highway 92
  • 2010: Awarded two-laning with paved shoulders contract of Kanpur Kabrai section of National Highway 86 in Uttar Pradesh
  • 2010: Awarded project of construction of 132 KV S/C and 220 KV D/C Lines in Uttar Pradesh
  • 2011: Received an investment of Rs 1,500 million from NYLIM Jacob Ballas, who subscribed to 5,686,833 Equity Shares
  • 2011: Executed four-laning of Jaora-Nayagaon section on State Highway 31 in Madhya Pradesh
  • 2012: Awarded two-laning project with paved shoulders of Raebareli to Jaunpur Section of National Highway 231 in Uttar Pradesh under NHDP IV
  • 2012: Constructed road-over bridge on Ajmer Beawar Road, Old National Highway, including approaches at railway/kilometer 306/8-9 on Ajmer Saradhana Section
  • 2012: Constructed Hamipur Kalpi road (State Highway 91) four-lane under Rajya Yojna Samanya, Uttar Pradesh
  • 2013: Awarded runway resurfacing project at Air Force Station, Gorakhpur; Awarded and commenced toll collection on OMT basis of the Kanpur-Lucknow section of National Highway 25, Lucknow bypass of National Highway 56A and National Highway 56B and Lucknow-Ayodhya section of NH 28 in Uttar Pradesh on OMT basis by the NHAI for nine years from August 2013.
  • 2014: Executed a redevelopment and management project at Narela Industrial ahead of schedule
  • 2014: Awarded EPC contract of Agra-Lucknow Expressway Package-I for Rs16357.5 million
  • 2014: Entered into a Collaborative MoU with POSCO Engineering and Construction India Private Limited
  • 2015: Listed on the NSE and BSE following successful IPO
  • 2015: Achieved COD for three BOT-Toll Projects (Ghaziabad Aligarh, Kanpur-Kabrai and Bareilly- Almora) and commenced toll operations.
  • 2015: Commenced construction of Agra-Lucknow Expressway Package
  • 2016: Completed 166 km long Raebareli-Jaunpur highway project on BOT-Annuity project more than 3 months ahead of schedule in February 2016
  • 2016: Four-laning of km 51 to 61 including Chambal Bridge) on Dholpur - Morena Section of NH-3 in the states of Rajasthan and MP completed in June 2016
  • 2016: Four laning of Agra Bypass Project connecting km 176.800 of NH-2 and km 13.03 of NH-3 in the state of UP in December 2016
  • 2016: Awarded two major NH projects on EPC mode (i) Four laning of Nagina-Kashipur Section of NH 74 (ii) Four laning of Varanasi-Gorakhpur section of NH-29 (Package II) for an aggregate contract price of Rs 20242 million
  • 2017: Awarded four highway projects on Hybrid Annuity Model (HAM) with an aggregate Bid Project Cost of Rs 50350 million and one of them - Dausa-Lalsot-Kauthun Section HAM project achieved financial closure well before time.
  • 2017: Traffic opened on Agra-Lucknow Expressway in February 2017, eleven months ahead of schedule and achieved provisional completion in October 2017
  • 2017: PNC Infratech assigned ”Stable” outlook Credit ratings upgraded to stable outlook for projects such as MP Highways Pvt. Ltd., and PNC Raebareli Highways Pvt. Ltd.
  • 2018: Awarded three more highway projects on HAM, with an aggregate Bid Project Cost of Rs. 45,130 million till July 2018
  • 2018: Received Rs 582.3 million early completion bonus for Agra-Lucknow Expressway package in February 2018 from Uttar Pradesh Expressways Industrial Development Authority
  • 2018: Awarded two contiguous packages of Purvanchal Expressway Project on EPC mode for a total cost of Rs. 25,200 million
  • 2018: Received Rs. 337.3 million towards the ‘Bonus Annuity’ PNC Raebareli Highways Private Ltd. in May 2018 from National Highways Authority of India
  • 2018: Awarded 4th Package of Nagpur-Mumbai Six Lane Super Communication Expressway in the state of Maharashtra, on EPC basis for a contract price of Rs. 1999.52 crore by MSRDC
  • 2019: Received final Completion Certificates for two of its EPC Projects awarded by MoRTH (Barabanki - Jarwal and Sonauli-Gorakhpur)
  • 2019: Received ‘Provisional Completion Certificate’ “Improvement/Augmentation of 146.4 km long Aligarh-Moradabad Section of NH-93 to two lanes with paved shoulders project, 73 days ahead of the scheduled completion date and entitled for early completion bonus
  • 2020: Achieved provisional completion and Commercial Operation Date (COD) for Four Laning / Two Laning with paved shoulders of 83.5 Km Long Dausa Lalsot- Kauthun Section of NH-11 A (Extension) in the State of Rajasthan Under NHDP IV, on Hybrid Annuity Mode.
  • 2020: Secured Four New Highway Projects on Hybrid Annuity Mode (HAM), form National Highways Authority of India for aggregate Bid Project Cost of 6596.0 crore.
  • 2020: Secured Two New Highway Projects on EPC Mode form National Highways Authority of India for Aggregate Contract Value of 1547.8 crore.
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.