SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Punj Lloyd Ltd (PUNJLLOYD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532693 NSE: PUNJLLOYD Engineering - Construction | Small Cap | Punj Lloyd Share Price

₹2.23 0.00 (0.00%)

As on 06-Oct'22 18:01

Punj Lloyd Ltd (PUNJLLOYD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532693 NSE: PUNJLLOYD Engineering - Construction | Small Cap | Punj Lloyd Share Price

₹2.23 0.00 (0.00%)

As on 06-Oct'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹75 Cr.
Current Price
₹2.2
52-Week Low / High
₹2 / 2
TTM EPS
₹-105.3
TTM Sales
₹3,181 Cr.
Book Value per Share
₹-128.6
P/E Ratio
0.00
Industry PE
29.9
Price to Book (P/B)
-0.02
Price to Sales (P/S)
0.02
EV/EBITDA
-2.62
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
175.55%
Return on Capital Employed (ROCE)
1.41%
Return on Assets (ROA)
2.84%
Operating Profit Margin
-3.4%
Net Profit Margin
7.82%
Gross Profit Margin
-18.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
7.94%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
95.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-4,382 Cr.
Equity
₹67.1 Cr.
Face Value
₹2
All Time Low / High
₹0.76 / 589.10

Punj Lloyd 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.
Punj Lloyd 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 16%13.3%5.9%8.4%8.3%8.7%2.8%-7.2%-0.2%1.4%-
Value Creation
Index
0.10.0-0.6-0.4-0.4-0.4-0.8-1.5-1.0-0.9-

Growth Parameters

Sales 6,8527,1174,2165,8788,3668,2294,8823,3483,7614,0593,181
Sales YoY Gr.-3.9%-40.8%39.4%42.3%-1.6%-40.7%-31.4%12.3%7.9%-
Adj EPS 10.34.5-2.8-3.8-3.4-4.6-30-45.2-24.65.9-105.3
YoY Gr.--56.2%-162.4%NANANANANANANA-
BVPS (₹) 85.8107.6107.1114.5115.8112.896.459.764.8-128.6
Adj Net
Profit
313150-93.6-127-112-153-996-1,502-821197-3,532
Cash Flow from Ops. -651-1,271957-240-161584-124-433543258-
Debt/CF from Ops. -4.5-2.83.5-18-31.49.1-41.9-14.411.825.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -5.7%-13.5%-6%7.9%
Adj EPS -6.1%NANANA
BVPS-27.4%-47.1%-63.2%-19.6%
Share Price -19% -0.2% - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
12.44.9-2.6-3.5-2.9-4-28.6-57.9-75.1108.6170.1
Op. Profit
Mgn %
11.27.87.28.98.59.1-5-14.5-3.1-3.4-87.2
Net Profit
Mgn %
4.62.1-2.2-2.2-1.3-1.9-20.4-44.9-21.84.9-111
Debt to
Equity
1.110.91.11.31.41.63.132.141.2-
Working Cap
Days
2393276245264594927921,109964843445
Cash Conv.
Cycle
123177341273234264463666567489-179

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales6,851.997,116.704,216.125,878.038,366.068,229.174,881.513,347.823,761.024,059.49
Operating Expenses + 6,090.806,567.553,912.695,360.057,655.457,483.175,127.903,897.373,952.124,197.53
Manufacturing Costs4,767.145,144.111,371.522,046.563,272.792,781.971,430.13991.031,134.371,124.39
Material Costs001,420.881,940.542,829.493,364.272,565.731,731.261,651.562,056.35
Employee Cost 569.83698.30620.72720.06954.38829.68563.44433.77383.16366.64
Other Costs 753.83725.15499.57652.89598.79507.25568.60741.31783.03650.15
Operating Profit 761.19549.15303.43517.98710.61746-246.39-549.55-191.10-138.04
Operating Profit Margin (%) 11.1%7.7%7.2%8.8%8.5%9.1%-5.0%-16.4%-5.1%-3.4%
Other Income + 103.63424.90264.08302.27226.93281.92807.16179.89298.73353.41
Exceptional Items 0000000000
Interest 250.56428.68400.28546.91679.53771.15859.54897.73881.66976.38
Depreciation 119.48132.68156.51187.43227.88244.76313.74227.90125.13120.70
Profit Before Tax 494.78412.6910.7285.9130.1312.01-612.51-1,495.29-899.16-881.71
Tax 173.6845.29-1.6628.2510.514.20-105.8518.42-48.58-1,199.08
Profit After Tax 321.10367.4012.3857.6619.627.81-506.66-1,513.71-850.58317.37
PAT Margin (%) 4.7%5.2%0.3%1.0%0.2%0.1%-10.4%-45.2%-22.6%7.8%
Adjusted EPS (₹)10.611.10.41.70.60.2-15.3-45.6-25.59.5
Dividend Payout Ratio (%)2.80%1.40%40.20%8.60%0%0%0%0%0%0%

Valuation of Punj Lloyd - 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 2,608.963,577.073,559.293,806.513,848.223,750.413,204.651,983.73200.02161.56
Share Capital 60.7066.4266.4266.4266.4266.4266.4266.4266.8567.12
Reserves 2,548.263,510.653,492.873,740.093,781.803,683.993,138.231,917.31133.1794.44
Debt +2,937.853,5032,704.163,830.714,584.764,770.824,554.525,4855,227.995,120.30
Long Term Debt2,937.853,5031,501.721,448.931,297.301,248.93586.991,538.371,045.12482.14
Short Term Debt001,202.442,381.783,287.463,521.893,967.533,946.634,182.874,638.16
Minority Interest0000000000
Trade Payables1,204.64997.29766.011,542.452,082.662,300.142,250.672,412.552,354.112,443.78
Others Liabilities 1,460.311,173.932,651.033,045.463,430.133,210.052,951.663,039.194,227.322,625.69
Total Liabilities 8,211.769,251.299,680.4912,225.1313,945.7714,031.4212,961.5012,920.4712,009.4410,351.33

Fixed Assets

Net Fixed Assets +1,072.281,179.991,246.201,553.631,634.751,510.111,112.38800.60707.90602.79
Gross Block1,541.301,767.241,954.812,462.632,763.862,761.342,572.912,017.511,883.471,777.31
Accumulated Depreciation469.02587.25708.619091,129.111,251.231,460.531,216.911,175.571,174.52
CWIP 123.65134.3841.49131.63002.890.865.420
Investments 993.35676.27655.50670.52690.461,578.561,180.561,820.04864.15554.14
Inventories2,950.293,506.093,696.435,185.675,368.066,196.136,057.726,331.916,222.034,872.53
Trade Receivables1,523.561,497.581,237.701,404.322,903.582,377.722,267.202,098.892,386.602,591.26
Cash Equivalents 358.93181.24401.12250.98191.21176.31246.63373.20485.55398.16
Others Assets 1,189.712,075.752,402.053,028.383,157.712,192.592,094.121,494.971,337.791,332.45
Total Assets 8,211.769,251.299,680.4912,225.1313,945.7714,031.4212,961.5012,920.4712,009.4410,351.33

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + -650.59-1,270.88957.02-239.70-161.17583.94-124.35-432.69542.54258.29
PBT 494.78412.6910.7285.9130.1312.01-612.51-1,495.29-899.16-881.71
Adjustment 324.66208.56284.69375.40635.25807.40408.151,169.711,192.091,309.22
Changes in Working Capital -1361.22-1779.23813.2-631.37-762.74-184.7-26.9-173.7683.37-148.77
Tax Paid -108.81-112.91-151.59-69.64-63.81-50.77106.9166.65166.24-20.45
Cash Flow From Investing Activity + -468.27125.53-207.95-525-68.44-56.121,028.48150.61-36.18-41.21
Capex -229.31-275.55-218.81-564.31-33.91-8.8546.5562.94-14.28-5.45
Net Investments 0.14406.6218.94-15.11-20.68-39.05743.204.83-59.63-58
Others -239.10-5.54-8.0854.42-13.85-8.22238.7382.8437.7322.24
Cash Flow From Financing Activity + 1,323.111,010.35-547.86486.98147.29-432.26-846.30391.54-469.12-313.71
Net Proceeds from Shares 0.51679.410.110000000
Net Proceeds from Borrowing 591.17808.50-66.87-162.63-162.6511.84-566.461,026.84-24.55-219.70
Interest Paid -184.56-226.95-338.82-465.31-576.76-647.31-724.47-614.40-681.45-549.37
Dividend Paid -12.14-9.10-4.98-4.98-4.9800000
Others 928.13-241.50-137.301,119.90891.68203.21444.63-20.90236.88455.36
Net Cash Flow 204.25-135201.21-277.72-82.3295.5657.83109.4637.24-96.63

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)12.8111.90.351.570.510.21-14.58-58.37-77.9175.55
ROCE (%)15.9513.345.98.448.338.712.83-7.2-0.241.41
Asset Turnover Ratio1.010.820.450.540.640.590.360.260.30.36
PAT to CFO Conversion(x)-2.03-3.4677.3-4.16-8.2174.77N/AN/AN/A0.81
Working Capital Days
Receivable Days66.3077.50118.408294117.10173.70238217.70223.80
Inventory Days118.70165.60311.80275.80230.20256.50458.10675.40609.20498.80
Payable Days00225.80217.10233.80237.80323.70491.60526.70425.80

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Punj Lloyd Ltd FAQs

The current trading price of Punj Lloyd on 06-Oct-2022 18:01 is ₹2.23.

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 05-Oct-2022 the market cap of Punj Lloyd stood at ₹74.84 Cr

The latest P/E ratio of Punj Lloyd as of 05-Oct-2022 is 0.00.

The latest P/B ratio of Punj Lloyd as of 05-Oct-2022 is -0.02.

The 52-week high of Punj Lloyd is ₹2.26 and the 52-week low is ₹2.11.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Punj Lloyd is ₹3,181 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Punj Lloyd Ltd is a below average quality company.

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

No data found

About Punj Lloyd Ltd

Punj Lloyd, incorporated in 1988, provides engineering, procurement, construction (EPC) & project management services. It provides services to oil & gas ,energy, infrastructure petrochemical, telecom broadband and utilities sectors, among others.

The company has global presence in the Middle East, the Caspian, the Asia Pacific, Africa, South Asia, China and Europe. It is spread across five continents and has 16 offices worldwide.Punj Lloyd holds ISO 9001:2000, ISO 14001:1996 and OHSAS 18001:1999 certifications.

Simon Carves & Sembawang Engineers & Constructors(SEC) are part of the Punj Lloyd Group, which has a combined experience of 150 years.

Its landmark projects include Baku-Tbilisi-Ceyhan pipeline - Georgia and Turkey, 1000 MW Jindal Power Plant - India, Panaran Pemping Gas Pipeline -Indonesia, elevated viaduct-Delhi Metro Rail Corporation - Delhi, among others.

Punj Lloyd has vision to become amongst the top five EPC companies by 2012 in the segment & market they serve.

It has serval projects under execution namely Panvel-Dabhol Pipeline Project-Phase-II - GAIL(India), East West Gas Pipeline Project - Reliance Gas Transportation Infrastructure, Uran-Trombay Gas Pipeline Project - ONGC, Sulphur Block for Bina Refinery Project - Bharat Oman Refinery, ONGC’s offshore Heera Redevelopment Project & many more.

During the year SEC received many projects that are valued more than $1.75 billion. They include Sentosa Resort World Project, Jurong Aromatics Project, MRT Circle Line - C 906, Marina Bay Sands (MBS) Project.

Punj Lloyd has received project from Qatar Petroleum worth $800 million.

Milestones

Punj Lloyd is the only company to have been awarded 5 star rating from British Safety Council for the BTC pipeline.

It is the first company to have completed its section of the Baku-Tbilisi-Ceyhan ( BTC )pipeline, eight months ahead of other contractors.

It is the only contractor globally to have experience of mechanical, civil and insulation work for LNG tanks.

It has completed 11 Refinery Modernisation projects in eight years .

It has worked in extreme temperatures ranging from -50° C to + 50° C.

2010

Opens offices in Hong Kong, Turkmenistan and Thailand
Wins India’s largest solar based EPC project 

2011

Opens office in Bahrain and Kenya.
Awarded a contract under the prestigious Jawaharlal Nehru National Solar Mission to develop a 5 MW solar PV plant in Jodhpur, Rajasthan

2012
Punj Lloyd received the 'Best Project' for East West Gas Pipeline at the D&B Bank Infra Awards 2012 in the Oil & Gas category

2013

First Offshore Project in the Middle East

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

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:

×