KCL Infra Projects Ltd

₹ 1.56 2.63%

24 Dec 9:09 a.m.

About

Incorporated in 1995, KCL Infra Projects Ltd is engaged in the business of Construction and development of properties & Infrastructure Activities. Additionally, company also provides advisory services.

Key Points

Services offered:^[1]
a) Construction & Infrastructure
b) Consultancy
c) Trading, Derivative Equity & Unit

Website BSE

Market Cap ₹ 26.3 Cr.
Current Price ₹ 1.56
High / Low ₹ 3.60 / 1.29
Stock P/E 115
Book Value ₹ 3.25
Dividend Yield 0.00 %
ROCE 3.51 %
ROE 1.84 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.47 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
Promoter holding is low: 22.9%
Company has a low return on equity of 2.21% over last 3 years.
Earnings include an other income of Rs.2.76 Cr.
Company has high debtors of 220 days.
Working capital days have increased from 760 days to 1,854 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	1.78	0.36	11.71	1.46	6.33	5.58	6.17	2.24	2.03	2.71	1.58	1.79	0.00
	1.49	0.13	11.41	1.57	6.58	5.40	6.40	2.17	2.10	2.09	3.54	1.88	0.30
Operating Profit	0.29	0.23	0.30	-0.11	-0.25	0.18	-0.23	0.07	-0.07	0.62	-1.96	-0.09	-0.30
OPM %	16.29%	63.89%	2.56%	-7.53%	-3.95%	3.23%	-3.73%	3.12%	-3.45%	22.88%	-124.05%	-5.03%
	0.20	0.20	0.14	0.47	0.60	0.51	0.45	0.62	0.91	0.21	1.49	0.52	0.54
Interest	0.44	0.12	0.11	0.11	0.12	0.14	0.12	0.14	0.14	0.13	0.21	0.15	0.14
Depreciation	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Profit before tax	0.03	0.29	0.31	0.23	0.21	0.53	0.08	0.53	0.68	0.68	-0.70	0.26	0.08
Tax %	0.00%	27.59%	25.81%	26.09%	28.57%	26.42%	25.00%	26.42%	26.47%	26.47%	-22.86%	26.92%	25.00%
	0.03	0.22	0.23	0.17	0.16	0.40	0.06	0.40	0.51	0.51	-0.54	0.19	0.07
EPS in Rs	0.00	0.01	0.01	0.01	0.01	0.02	0.01	0.03	0.03	0.03	-0.03	0.01	0.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	4.02	3.85	5.21	7.32	17.88	20.39	8.42	14.07	4.41	15.57	19.54	8.56	6.08
	4.66	4.39	5.69	8.18	18.98	20.30	8.29	13.78	4.63	14.88	19.95	9.90	7.81
Operating Profit	-0.64	-0.54	-0.48	-0.86	-1.10	0.09	0.13	0.29	-0.22	0.69	-0.41	-1.34	-1.73
OPM %	-15.92%	-14.03%	-9.21%	-11.75%	-6.15%	0.44%	1.54%	2.06%	-4.99%	4.43%	-2.10%	-15.65%	-28.45%
	1.09	1.26	1.15	1.45	1.85	0.83	0.82	0.91	0.70	0.74	2.03	3.23	2.76
Interest	0.12	0.25	0.26	0.25	0.37	0.45	0.48	0.44	0.26	0.70	0.48	0.62	0.63
Depreciation	0.07	0.07	0.13	0.12	0.12	0.12	0.09	0.08	0.08	0.08	0.08	0.08	0.08
Profit before tax	0.26	0.40	0.28	0.22	0.26	0.35	0.38	0.68	0.14	0.65	1.06	1.19	0.32
Tax %	30.77%	30.00%	32.14%	9.09%	38.46%	28.57%	21.05%	26.47%	35.71%	26.15%	25.47%	27.73%
	0.18	0.29	0.18	0.20	0.16	0.25	0.29	0.50	0.10	0.48	0.79	0.87	0.23
EPS in Rs	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.00	0.02	0.10	0.05	0.01
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	8%
5 Years:	0%
3 Years:	25%
TTM:	-62%

Compounded Profit Growth
10 Years:	12%
5 Years:	25%
3 Years:	106%
TTM:	-83%

Stock Price CAGR
10 Years:	1%
5 Years:	31%
3 Years:	1%
1 Year:	-38%

Return on Equity
10 Years:	2%
5 Years:	2%
3 Years:	2%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5.27	5.27	5.27	5.27	5.27	5.27	5.27	5.27	5.27	5.27	24.80	38.50	33.78
Reserves	12.45	12.74	12.92	13.12	12.86	13.11	13.40	13.90	14.00	14.48	15.26	16.14	21.11
	2.03	1.70	2.33	1.71	3.80	3.83	3.67	3.75	3.90	3.69	4.36	4.06	3.90
	3.57	3.10	0.30	3.70	1.21	5.04	2.44	10.44	12.16	19.61	8.90	4.99	7.49
Total Liabilities	23.32	22.81	20.82	23.80	23.14	27.25	24.78	33.36	35.33	43.05	53.32	63.69	66.28
	0.50	0.43	0.72	0.63	0.53	0.42	0.28	0.67	0.59	0.52	0.44	0.37	0.38
CWIP	0.00	0.00	0.10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.76	0.76	0.76	0.50	0.10	0.01	0.00	0.00	0.00	0.00	0.00	0.00	8.51
	22.06	21.62	19.24	22.67	22.51	26.82	24.50	32.69	34.74	42.53	52.88	63.32	57.39
Total Assets	23.32	22.81	20.82	23.80	23.14	27.25	24.78	33.36	35.33	43.05	53.32	63.69	66.28

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-2.08	-1.25	13.13	-0.36	-6.01	1.74	-1.33	0.71	-3.42	8.51	-12.00	-1.16
	0.69	1.00	-12.91	1.70	3.05	-1.90	1.98	-0.31	2.27	-6.96	-6.83	-19.38
	0.57	-0.12	-0.05	-0.87	3.09	-0.40	-0.81	-0.46	1.20	-0.70	19.28	22.73
Net Cash Flow	-0.82	-0.37	0.17	0.47	0.12	-0.56	-0.16	-0.06	0.06	0.86	0.45	2.19

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	0.00	0.00	0.00	169.04	73.08	100.96	200.27	293.66	1,116.52	266.78	190.53	220.02
Inventory Days	533.33	651.17	203.01	142.98	94.16	88.16	264.78	153.22	557.06	166.03	152.79	215.70
Days Payable	290.58	300.21	5.66	170.67	0.20	90.06	101.36	272.04	921.19	300.42	87.99	28.46
Cash Conversion Cycle	242.74	350.96	197.35	141.35	167.04	99.06	363.70	174.84	752.39	132.38	255.33	407.27
Working Capital Days	1,441.84	1,607.90	248.70	143.61	143.51	93.80	299.11	166.55	766.42	28.13	399.00	1,853.57
ROCE %	1.96%	3.29%	2.68%	1.82%	3.00%	3.62%	3.86%	4.95%	1.74%	5.79%	4.54%	3.51%

Shareholding Pattern

Numbers in percentages

1 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	23.20%	23.20%	23.20%	22.56%	22.59%	23.20%	23.20%	23.20%	23.20%	21.35%	22.88%	22.88%
	0.11%	0.11%	0.11%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.02%	0.02%
	76.69%	76.69%	76.69%	77.44%	77.41%	76.79%	76.80%	76.79%	76.80%	78.64%	77.10%	77.10%
No. of Shareholders	3,770	3,883	4,869	5,761	5,876	8,938	11,119	12,409	13,516	23,037	23,611	25,783

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	15.51%	18.15%	22.52%	22.52%	23.20%	23.20%	23.20%	21.35%	22.88%
	0.00%	0.00%	0.11%	0.11%	0.11%	0.11%	0.01%	0.01%	0.02%
	84.49%	81.85%	77.37%	77.37%	76.69%	76.69%	76.79%	78.64%	77.10%
No. of Shareholders	2,505	2,437	2,413	2,422	2,676	3,883	8,938	23,037	25,783

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

KCL Infra Projects Ltd

KCL Infra Projects Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports