PNC Infratech Ltd
PNC Infratech Limited was incorporated on 9th August 1999 as PNC Construction Company Private Limited. The Company was converted into a limited company in 2001 and was renamed PNC Infratech limited in 2007. PNC Infratech Limited is one of the front-ending infrastructure development, construction, and management companies in the country. The company undertakes infrastructure projects, including highways, bridges, flyovers, power transmission lines and towers, airport runways, industrial area development, and other infrastructure activities.[1]
- Market Cap ₹ 6,862 Cr.
- Current Price ₹ 268
- High / Low ₹ 575 / 244
- Stock P/E 6.04
- Book Value ₹ 227
- Dividend Yield 0.23 %
- ROCE 15.8 %
- ROE 18.8 %
- Face Value ₹ 2.00
Pros
- Stock is trading at 1.18 times its book value
- Company has delivered good profit growth of 21.9% CAGR over last 5 years
Cons
- Contingent liabilities of Rs.3,604 Cr.
- Debtor days have increased from 51.0 to 68.9 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
Part of BSE 500 Nifty Total Market BSE Allcap BSE 250 SmallCap Index Nifty Smallcap 250
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,306 | 1,360 | 1,861 | 2,837 | 2,252 | 2,411 | 3,774 | 5,603 | 5,788 | 7,208 | 7,956 | 8,650 | 7,665 | |
1,148 | 1,184 | 1,581 | 2,214 | 1,647 | 1,648 | 2,768 | 4,275 | 4,366 | 5,674 | 6,356 | 6,645 | 5,225 | |
Operating Profit | 157 | 176 | 280 | 622 | 605 | 763 | 1,007 | 1,328 | 1,422 | 1,534 | 1,600 | 2,005 | 2,440 |
OPM % | 12% | 13% | 15% | 22% | 27% | 32% | 27% | 24% | 25% | 21% | 20% | 23% | 32% |
3 | 11 | 12 | 12 | 39 | 24 | 47 | 182 | 107 | 87 | 81 | 82 | 133 | |
Interest | 25 | 61 | 93 | 257 | 310 | 309 | 348 | 439 | 426 | 425 | 470 | 660 | 801 |
Depreciation | 23 | 40 | 60 | 213 | 242 | 262 | 346 | 351 | 363 | 390 | 253 | 177 | 198 |
Profit before tax | 112 | 85 | 139 | 164 | 92 | 216 | 360 | 719 | 740 | 806 | 957 | 1,249 | 1,573 |
Tax % | 33% | 41% | 34% | -27% | -28% | -12% | 2% | 24% | 33% | 28% | 31% | 27% | |
75 | 51 | 91 | 209 | 118 | 243 | 351 | 550 | 497 | 580 | 658 | 909 | 1,136 | |
EPS in Rs | 3.75 | 2.77 | 4.59 | 8.13 | 4.61 | 9.47 | 13.70 | 21.43 | 19.39 | 22.62 | 25.67 | 35.45 | 44.27 |
Dividend Payout % | 4% | 5% | 7% | 6% | 11% | 5% | 4% | 2% | 3% | 2% | 2% | 2% |
Compounded Sales Growth | |
---|---|
10 Years: | 20% |
5 Years: | 18% |
3 Years: | 14% |
TTM: | -8% |
Compounded Profit Growth | |
---|---|
10 Years: | 33% |
5 Years: | 22% |
3 Years: | 24% |
TTM: | 72% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 1% |
1 Year: | -36% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 18% |
3 Years: | 17% |
Last Year: | 19% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 40 | 40 | 40 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 |
Reserves | 548 | 670 | 831 | 1,307 | 1,410 | 1,637 | 1,973 | 2,503 | 3,002 | 3,577 | 4,234 | 5,134 | 5,778 |
588 | 1,025 | 1,692 | 1,649 | 1,906 | 2,021 | 2,775 | 3,515 | 4,192 | 4,793 | 6,282 | 8,025 | 8,787 | |
246 | 286 | 534 | 1,829 | 1,851 | 2,192 | 2,455 | 2,421 | 2,330 | 2,224 | 2,066 | 2,400 | 2,312 | |
Total Liabilities | 1,422 | 2,021 | 3,097 | 4,835 | 5,219 | 5,902 | 7,254 | 8,490 | 9,575 | 10,645 | 12,632 | 15,610 | 16,928 |
444 | 649 | 683 | 2,447 | 2,405 | 2,279 | 2,234 | 1,978 | 1,797 | 1,482 | 1,291 | 1,159 | 1,084 | |
CWIP | 296 | 593 | 1,482 | 2 | 8 | 11 | 6 | 0 | 3 | 0 | 0 | 0 | 0 |
Investments | 92 | 105 | 94 | 66 | 103 | 169 | 263 | 444 | 579 | 424 | 312 | 511 | 881 |
590 | 674 | 838 | 2,320 | 2,703 | 3,443 | 4,752 | 6,068 | 7,196 | 8,740 | 11,030 | 13,940 | 14,963 | |
Total Assets | 1,422 | 2,021 | 3,097 | 4,835 | 5,219 | 5,902 | 7,254 | 8,490 | 9,575 | 10,645 | 12,632 | 15,610 | 16,928 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
318 | 139 | 247 | 94 | 285 | 591 | 197 | 525 | 190 | -499 | -1,454 | -231 | |
-502 | -555 | -968 | -170 | -202 | -252 | -444 | -230 | -252 | 25 | 343 | -250 | |
212 | 458 | 647 | 117 | -135 | -211 | 400 | 254 | 63 | 148 | 1,005 | 1,067 | |
Net Cash Flow | 28 | 42 | -74 | 41 | -51 | 129 | 153 | 549 | 1 | -326 | -106 | 586 |
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 | 67 | 51 | 52 | 53 | 106 | 90 | 50 | 19 | 25 | 34 | 50 | 69 |
Inventory Days | 107 | 89 | 132 | 94 | 67 | 75 | 101 | 45 | 58 | 55 | 83 | 83 |
Days Payable | 143 | 74 | 66 | 82 | 120 | 203 | 120 | 80 | 118 | 59 | 75 | 103 |
Cash Conversion Cycle | 31 | 66 | 118 | 66 | 52 | -37 | 31 | -17 | -36 | 30 | 59 | 49 |
Working Capital Days | 65 | 63 | 67 | 47 | 69 | 20 | 17 | -9 | 9 | 23 | 47 | 54 |
ROCE % | 14% | 10% | 11% | 15% | 13% | 15% | 16% | 21% | 17% | 15% | 15% | 16% |
Documents
Announcements
-
Closure of Trading Window
28 Mar - Closure of trading window until financial results declaration.
-
Announcement under Regulation 30 (LODR)-Credit Rating
20 Mar - Care Ratings reaffirmed credit ratings for bank facilities.
-
Announcement under Regulation 30 (LODR)-Credit Rating
3 Mar - Care Ratings upgraded credit rating of PNC Challakere.
-
Receipt Of Provisional Completion Certificate (PCOD) 168 Days Ahead Of Schedule For The Project Of 'Improvement And Up-Gradation Of Existing Road To 4-Lane With Paved Shoulder From Km 175.080 To Km 229.070, End Of Hardoi Bypass To End Of Hardoi District Of NH -731 (Pkg-III) On Hybrid Annuity Mode Under NH(O) In The State Of Uttar Pradesh '
27 Feb - Provisional completion of road project 168 days early.
-
Announcement under Regulation 30 (LODR)-Credit Rating
20 Feb - Care Ratings upgraded credit rating of PNC Unnao Highways.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT
-
Oct 2024TranscriptPPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019TranscriptPPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017Transcript PPT
-
May 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Jan 2017TranscriptPPT
-
Aug 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Feb 2016TranscriptPPT
Business Overview:[1]
PNC Infratech Limited provides 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. It also executes and implements projects on a "Design-Build- Finance-Operate-Transfer" ("DBFOT"), Operate-Maintain-Transfer ("OMT"), Hybrid Annuity Mode (HAM) and other PPP formats. In the case of BOT and HAM, the company bid as a sponsor either alone or in the joint venture with other ventures and once the project is awarded then it is executed by incorporating a special purpose vehicle.