SPML Infra Ltd
Incorporated in 1981, SPML Infra Ltd is in the business of infrastructure development[1]
- Market Cap ₹ 1,292 Cr.
- Current Price ₹ 216
- High / Low ₹ 306 / 52.5
- Stock P/E 42.9
- Book Value ₹ 96.8
- Dividend Yield 0.00 %
- ROCE 4.76 %
- ROE 3.87 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Debtor days have improved from 240 to 88.2 days.
- Company's working capital requirements have reduced from 364 days to 93.2 days
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Company has a low return on equity of 2.53% over last 3 years.
- Company might be capitalizing the interest cost
- Promoters have pledged 30.0% of their holding.
- Earnings include an other income of Rs.25.6 Cr.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,094 | 1,185 | 1,377 | 1,407 | 1,701 | 1,356 | 1,433 | 824 | 615 | 853 | 878 | 1,318 | 1,175 | |
976 | 1,105 | 1,241 | 1,243 | 1,529 | 1,163 | 1,270 | 775 | 591 | 836 | 842 | 1,254 | 1,098 | |
Operating Profit | 118 | 79 | 136 | 164 | 172 | 193 | 164 | 49 | 24 | 17 | 36 | 65 | 77 |
OPM % | 11% | 7% | 10% | 12% | 10% | 14% | 11% | 6% | 4% | 2% | 4% | 5% | 7% |
36 | 83 | 66 | 52 | 42 | 66 | 60 | 105 | -64 | 17 | 19 | 15 | 26 | |
Interest | 134 | 147 | 172 | 187 | 205 | 196 | 153 | 147 | 68 | 21 | 50 | 57 | 65 |
Depreciation | 11 | 10 | 13 | 12 | 10 | 8 | 4 | 6 | 5 | 4 | 3 | 2 | 2 |
Profit before tax | 10 | 5 | 17 | 17 | -1 | 55 | 67 | 2 | -113 | 9 | 3 | 21 | 36 |
Tax % | -21% | 5% | 21% | 21% | -197% | 22% | 26% | -53% | -5% | -13% | 21% | 6% | |
12 | 5 | 14 | 13 | 1 | 43 | 50 | 2 | -107 | 10 | 2 | 20 | 32 | |
EPS in Rs | 3.21 | 1.32 | 3.76 | 3.56 | 0.40 | 11.77 | 13.54 | 0.66 | -29.24 | 2.53 | 0.46 | 3.99 | 6.05 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | -2% |
3 Years: | 29% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | -19% |
3 Years: | 29% |
TTM: | 1405% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 87% |
3 Years: | 173% |
1 Year: | 279% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | -5% |
3 Years: | 3% |
Last Year: | 4% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 10 | 11 |
Reserves | 440 | 445 | 457 | 470 | 384 | 427 | 371 | 378 | 266 | 289 | 322 | 463 |
481 | 551 | 621 | 707 | 948 | 1,283 | 1,311 | 1,486 | 1,811 | 1,776 | 1,722 | 558 | |
651 | 885 | 1,051 | 1,013 | 939 | 976 | 1,031 | 822 | 425 | 498 | 579 | 812 | |
Total Liabilities | 1,580 | 1,889 | 2,137 | 2,197 | 2,279 | 2,694 | 2,722 | 2,694 | 2,510 | 2,572 | 2,632 | 1,844 |
91 | 82 | 68 | 59 | 112 | 106 | 104 | 103 | 97 | 94 | 90 | 4 | |
CWIP | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 203 | 222 | 235 | 251 | 199 | 177 | 162 | 128 | 103 | 103 | 99 | 74 |
1,284 | 1,581 | 1,834 | 1,887 | 1,968 | 2,412 | 2,456 | 2,463 | 2,310 | 2,375 | 2,443 | 1,766 | |
Total Assets | 1,580 | 1,889 | 2,137 | 2,197 | 2,279 | 2,694 | 2,722 | 2,694 | 2,510 | 2,572 | 2,632 | 1,844 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
218 | -80 | 148 | 255 | -183 | 136 | 94 | -133 | -272 | 29 | 73 | 490 | |
-57 | -76 | -3 | 2 | 111 | 48 | -5 | 78 | 15 | 13 | -24 | 25 | |
-153 | 148 | -135 | -270 | 82 | -199 | -98 | 67 | 276 | -41 | -71 | -307 | |
Net Cash Flow | 8 | -8 | 9 | -13 | 11 | -14 | -9 | 12 | 19 | 1 | -21 | 209 |
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 | 154 | 109 | 153 | 160 | 33 | 94 | 81 | 150 | 673 | 476 | 155 | 88 |
Inventory Days | 23 | 22 | 15 | 17 | 14 | 23 | 24 | 59 | 153 | 156 | 576 | 139 |
Days Payable | 219 | 239 | 258 | 301 | 220 | 325 | 288 | 452 | 567 | 524 | 2,020 | 965 |
Cash Conversion Cycle | -42 | -108 | -91 | -124 | -173 | -209 | -184 | -243 | 259 | 109 | -1,290 | -738 |
Working Capital Days | 100 | 37 | 80 | 137 | 87 | 192 | 165 | 387 | 742 | 526 | 474 | 93 |
ROCE % | 16% | 16% | 18% | 18% | 16% | 16% | 12% | 8% | 3% | 1% | 2% | 5% |
Documents
Announcements
-
Board Meeting Outcome for Outcome Of Board Meeting
24 Oct - Approval of equity shares and warrants allotment.
-
Board Meeting Intimation for To Approve The Allotment Of Equity Shares And Warrants To The Promoter/ Promoter Group And Non-Promoter.
21 Oct - Board meeting to approve equity shares and warrants.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Oct - Certificate under Regulation 74(5) for Q2 2024.
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 4 Oct
- Closure of Trading Window 27 Sep
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 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
Aug 2024Transcript PPT
-
Jun 2024Transcript PPT
-
Apr 2024TranscriptNotesPPT
-
Jan 2018TranscriptNotesPPT
Business Overview:[1][2]
SPML is a leading infrastructure development company in India, certified to ISO standards, with a diverse portfolio spanning over 650 projects nationwide. They specialize in water treatment, power transmission, waste management, and civil infrastructure, securing contracts from government departments across Delhi, Uttar Pradesh, Rajasthan, Bihar, Gujarat, Maharashtra, and Karnataka.