AJR Infra & Tolling Ltd

AJR Infra & Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

AJR Infra & Tolling Ltd

₹ 0.70 0.00%
03 Oct 2023
ajrinfra.in BSE: 532959 NSE: AJRINFRA
About

Incorporated in 2011, AJR Infra And Tolling Ltd develops infrastructure projects on a Public-Private Partnership basis[1]

Key Points

Business Overview:[1]
AJRITL is an infrastructure project development company incorporated by Gammon India Limited, to participate in development of infrastructure projects on a public private partnership (PPP) basis. It has investments across various sectors viz. Roads & Expressways, Ports, HydroPower, Urban infrastructure, Airports, Special Economic Zones, Water and Wastewater management, Railways, Power Transmission lines, and Agricultural Infrastructure

Website BSE NSE - BZ
  • Market Cap ₹ 65.9 Cr.
  • Current Price ₹ 0.70
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ -26.8
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -34.2% over past five years.
  • Promoter holding is low: 10.7%
  • Contingent liabilities of Rs.95.6 Cr.
  • Promoters have pledged 100% of their holding.
  • Earnings include an other income of Rs.895 Cr.
  • Company has high debtors of 220 days.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -9.88%

* 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: Engineering - Turnkey Services

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
63 41 12 12 12 16 51 12 13 17 18 15 20
50 35 8 8 8 9 76 5 8 26 15 13 25
Operating Profit 13 6 4 4 4 7 -25 7 5 -9 3 3 -5
OPM % 20% 15% 31% 31% 34% 42% -48% 57% 40% -52% 16% 17% -26%
3 4 -692 -1,272 2 2 8 5 5 7 65 9 815
Interest 69 64 62 66 70 71 73 75 79 81 44 77 74
Depreciation 22 15 12 13 13 13 12 13 13 13 0 10 9
Profit before tax -76 -69 -763 -1,347 -76 -76 -102 -76 -81 -96 23 -74 727
Tax % 3% 2% 0% 0% 1% 1% 2% 1% 1% 1% -5% -6% 3%
-77 -70 -764 -1,348 -77 -76 -104 -77 -82 -96 25 -70 707
EPS in Rs -0.73 -0.65 -8.02 -14.22 -0.71 -0.71 -0.98 -0.71 -0.76 -0.91 0.38 -0.61 7.60
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 9m Sep 2014 9m Mar 2016 18m Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
690 454 542 1,577 663 625 497 368 242 178 91 61 70
222 175 199 996 423 380 298 179 155 102 101 55 79
Operating Profit 468 279 343 581 240 245 199 189 87 76 -10 6 -9
OPM % 68% 62% 63% 37% 36% 39% 40% 51% 36% 43% -11% 11% -12%
7 4 -30 -7 25 13 6 347 12 -695 -1,260 81 895
Interest 297 219 207 644 309 340 361 383 255 261 281 279 275
Depreciation 161 120 168 100 50 87 109 126 89 71 51 38 31
Profit before tax 17 -55 -61 -170 -94 -170 -265 27 -245 -951 -1,601 -229 580
Tax % -42% 2% -35% 24% 29% 9% -21% 46% 13% 1% 0% 1%
25 -56 -40 -204 -122 -186 -210 15 -277 -957 -1,605 -231 565
EPS in Rs 0.20 -0.77 -0.43 -2.18 -1.10 -1.55 -1.65 0.71 -2.48 -9.80 -16.62 -2.00 6.46
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -18%
5 Years: -34%
3 Years: -37%
TTM: -25%
Compounded Profit Growth
10 Years: %
5 Years: -22%
3 Years: 0%
TTM: -5%
Stock Price CAGR
10 Years: -26%
5 Years: 9%
3 Years: -28%
1 Year: 0%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 148 148 188 189 189 189 189 189 189 189 189 189
Reserves 565 523 763 568 464 319 165 232 -1 -924 -2,528 -2,716
4,018 4,127 3,907 2,513 2,675 3,142 1,636 518 615 20 174 207
519 707 4,697 1,453 1,554 1,964 2,852 2,936 2,969 3,198 3,470 3,356
Total Liabilities 5,251 5,505 9,555 4,724 4,883 5,614 4,843 3,875 3,772 2,483 1,305 1,037
2,603 2,495 6,229 2,242 2,197 2,869 2,076 1,151 1,067 722 565 489
CWIP 2,057 2,457 2,653 585 809 1,009 1,025 1,077 1,075 159 67 67
Investments 4 24 34 86 184 45 45 490 490 602 319 114
586 528 639 1,811 1,693 1,690 1,697 1,157 1,140 1,000 354 366
Total Assets 5,251 5,505 9,555 4,724 4,883 5,614 4,843 3,875 3,772 2,483 1,305 1,037

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
361 408 416 256 416 374 278 363 100 53 79 28
-609 -409 -382 118 -441 -48 -60 -20 8 18 -26 -25
85 20 -71 -349 -21 -306 -257 -347 -97 -87 -51 -6
Net Cash Flow -163 18 -37 25 -46 20 -39 -4 11 -16 2 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 20 14 13 15 197 108 192 62 82 97 182 220
Inventory Days 112 7 360
Days Payable 4,095 6,010 951
Cash Conversion Cycle 20 14 13 15 197 108 192 62 -3,901 -5,905 -409 220
Working Capital Days -186 -516 -436 -62 71 -470 -1,429 -2,393 -3,845 -6,441 -13,773 -20,320
ROCE % 7% 3% 4% 13% 6% 5% 4% 6% 1%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
20.60% 20.60% 20.60% 20.60% 20.60% 20.60% 20.60% 20.60% 20.60% 20.60% 10.72% 10.72%
10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21% 10.21%
7.17% 7.17% 7.17% 7.18% 7.18% 17.96% 7.18% 7.18% 7.18% 7.18% 17.05% 17.05%
62.02% 62.02% 62.02% 62.02% 62.01% 51.24% 62.01% 62.01% 62.01% 62.01% 62.02% 62.02%
No. of Shareholders 1,02,6861,27,8001,25,2411,24,2471,22,5511,20,8731,20,1761,19,2471,19,1301,19,1171,19,0941,19,089

* 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.

Documents

Announcements

Annual reports

Credit ratings