Capacit'e Infraprojects Ltd
Capacit'e Infraprojects Limited is primarily engaged in the EPC business and provides turnkey solutions for housing, high rises, super high rises, speciality buildings and urban infrastructure. The company offers these services to leading real-estate and government bodies in India. [1][2]
- Market Cap ₹ 2,547 Cr.
- Current Price ₹ 300
- High / Low ₹ 335 / 187
- Stock P/E 21.2
- Book Value ₹ 179
- Dividend Yield 0.00 %
- ROCE 16.0 %
- ROE 9.33 %
- Face Value ₹ 10.0
Pros
- Company's median sales growth is 34.0% of last 10 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -6.57%
- Promoter holding is low: 31.7%
- Company has a low return on equity of 8.22% over last 3 years.
- Promoters have pledged 44.9% of their holding.
- Company's cost of borrowing seems high
* 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: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
18 | 214 | 556 | 853 | 1,155 | 1,341 | 1,797 | 1,529 | 880 | 1,340 | 1,799 | 1,932 | |
21 | 200 | 493 | 739 | 952 | 1,137 | 1,545 | 1,272 | 743 | 1,122 | 1,441 | 1,600 | |
Operating Profit | -3 | 15 | 63 | 115 | 203 | 204 | 251 | 257 | 136 | 218 | 357 | 331 |
OPM % | -17% | 7% | 11% | 13% | 18% | 15% | 14% | 17% | 15% | 16% | 20% | 17% |
1 | 2 | 7 | 7 | 11 | 25 | 36 | 25 | 29 | 13 | 4 | 33 | |
Interest | 1 | 4 | 15 | 32 | 42 | 40 | 49 | 65 | 70 | 67 | 89 | 96 |
Depreciation | 0 | 2 | 9 | 16 | 65 | 67 | 89 | 114 | 90 | 99 | 136 | 101 |
Profit before tax | -3 | 11 | 46 | 74 | 106 | 122 | 149 | 103 | 5 | 65 | 136 | 167 |
Tax % | -18% | 62% | 31% | 34% | 35% | 35% | 35% | 12% | 66% | 27% | 30% | 28% |
-4 | 4 | 32 | 49 | 69 | 80 | 97 | 91 | 2 | 48 | 95 | 120 | |
EPS in Rs | -12.10 | 10.21 | 64.85 | 84.84 | 17.16 | 11.72 | 14.33 | 13.41 | 0.23 | 7.03 | 14.04 | 14.22 |
Dividend Payout % | 0% | 0% | 0% | 3% | 3% | 9% | 7% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 25% |
5 Years: | 1% |
3 Years: | 30% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 40% |
5 Years: | 4% |
3 Years: | 327% |
TTM: | 21% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 2% |
3 Years: | 13% |
1 Year: | 44% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 7% |
3 Years: | 8% |
Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 4 | 5 | 6 | 40 | 68 | 68 | 68 | 68 | 68 | 68 | 85 |
Reserves | 3 | 13 | 51 | 163 | 256 | 680 | 775 | 858 | 861 | 897 | 993 | 1,432 |
Preference Capital | 0 | 5 | 0 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
11 | 86 | 114 | 177 | 197 | 239 | 274 | 320 | 291 | 335 | 370 | 329 | |
37 | 221 | 367 | 529 | 617 | 747 | 934 | 1,119 | 1,025 | 1,081 | 1,193 | 1,303 | |
Total Liabilities | 54 | 324 | 538 | 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,624 | 3,149 |
6 | 88 | 169 | 233 | 326 | 410 | 541 | 659 | 664 | 694 | 659 | 594 | |
CWIP | 0 | 0 | 0 | 8 | 7 | 0 | 4 | 5 | 6 | 14 | 6 | 9 |
Investments | 0 | 5 | 5 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 3 |
48 | 231 | 364 | 635 | 776 | 1,323 | 1,506 | 1,699 | 1,574 | 1,673 | 1,957 | 2,544 | |
Total Assets | 54 | 324 | 538 | 876 | 1,109 | 1,734 | 2,051 | 2,364 | 2,246 | 2,381 | 2,624 | 3,149 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 41 | 37 | -17 | 136 | 85 | 70 | 357 | 77 | 34 | 101 | -39 | |
-21 | -122 | -55 | -71 | -120 | -414 | -16 | -277 | -122 | -23 | -43 | -152 | |
19 | 84 | 15 | 92 | -9 | 331 | -38 | -3 | -53 | 1 | -34 | 182 | |
Net Cash Flow | 2 | 2 | -3 | 4 | 7 | 2 | 17 | 78 | -98 | 12 | 25 | -10 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 203 | 147 | 100 | 118 | 116 | 114 | 108 | 92 | 119 | 108 | 71 | 104 |
Inventory Days | 1,236 | 165 | 152 | 216 | 138 | 137 | 43 | 58 | 103 | 73 | 54 | 31 |
Days Payable | 2,836 | 317 | 237 | 302 | 243 | 273 | 251 | 311 | 432 | 348 | 346 | 231 |
Cash Conversion Cycle | -1,397 | -4 | 15 | 32 | 12 | -22 | -99 | -161 | -211 | -167 | -222 | -96 |
Working Capital Days | -80 | 57 | 62 | 64 | 57 | 63 | 70 | 93 | 160 | 122 | 124 | 188 |
ROCE % | 23% | 43% | 40% | 35% | 22% | 19% | 14% | 6% | 10% | 17% |
Documents
Announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 1d
- Announcement under Regulation 30 (LODR)-Allotment 2d
- Intimation Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirement), Regulation, 2015 29 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 Jun - About Newspaper Publication of Postal Ballot Notice
- Announcement under Regulation 30 (LODR)-Allotment 28 Jun
Annual reports
Concalls
-
Jun 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Mar 2022Transcript PPT
-
Dec 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Mar 2020TranscriptPPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Sep 2019TranscriptPPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Mar 2019TranscriptPPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Sep 2018TranscriptPPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018TranscriptPPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptPPT
-
Nov 2017Transcript PPT
Revenue Split
Residential Ventures: 28% in FY22 vs 41% in FY24
Institutional/Commercial: 17% in FY22 vs 21% in FY24
Mixed Use: 55% in FY22 vs 39% in FY24.[1] [2]