Indo Pacific Projects Ltd
Indo Pacific Projects is an real estate development company, which is engaged in the development of residential and commercial projects. The Company is engaged in real estate activities with own or leased properties.
- Market Cap ₹ 9.15 Cr.
- Current Price ₹ 0.91
- High / Low ₹ /
- Stock P/E 11.9
- Book Value ₹ 3.17
- Dividend Yield 0.00 %
- ROCE 6.95 %
- ROE 2.45 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 0.29 times its book value
- Company's working capital requirements have reduced from 89.5 days to 58.5 days
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of 0.79% over last 3 years.
- Debtor days have increased from 52.4 to 63.6 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: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|
| 9.67 | 8.70 | 10.31 | 18.09 | 15.73 | 16.17 | |
| 1.94 | 3.07 | 1.96 | 5.42 | 2.69 | 2.76 | |
| Operating Profit | 7.73 | 5.63 | 8.35 | 12.67 | 13.04 | 13.41 |
| OPM % | 79.94% | 64.71% | 80.99% | 70.04% | 82.90% | 82.93% |
| 0.69 | 0.17 | 0.13 | 0.17 | 0.08 | 0.16 | |
| Interest | 4.15 | 3.20 | 3.44 | 5.80 | 7.43 | 7.06 |
| Depreciation | 1.55 | 1.09 | 4.36 | 5.79 | 6.06 | 5.51 |
| Profit before tax | 2.72 | 1.51 | 0.68 | 1.25 | -0.37 | 1.00 |
| Tax % | 33.82% | 31.13% | 70.59% | 53.60% | 64.86% | 23.00% |
| 1.81 | 1.04 | 0.20 | 0.58 | -0.61 | 0.77 | |
| EPS in Rs | 0.18 | 0.10 | 0.02 | 0.06 | -0.06 | 0.08 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 11% |
| 3 Years: | 16% |
| TTM: | 3% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -16% |
| 3 Years: | 57% |
| TTM: | 226% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | -5% |
| 5 Years: | -3% |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 1% |
| 3 Years: | 1% |
| Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|
| Equity Capital | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Reserves | 19.01 | 20.86 | 21.06 | 21.64 | 21.03 | 21.80 |
| 41.27 | 66.98 | 55.54 | 92.78 | 87.39 | 81.61 | |
| 26.03 | 26.26 | 27.54 | 28.71 | 29.57 | 32.23 | |
| Total Liabilities | 96.36 | 124.15 | 114.19 | 153.18 | 148.04 | 145.69 |
| 17.26 | 16.39 | 62.55 | 73.42 | 67.37 | 62.16 | |
| CWIP | 74.41 | 79.82 | 34.18 | 33.02 | 33.52 | 33.78 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 4.69 | 27.94 | 17.46 | 46.74 | 47.15 | 49.75 | |
| Total Assets | 96.36 | 124.15 | 114.19 | 153.18 | 148.04 | 145.69 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|
| -39.45 | -24.65 | 60.42 | -21.49 | 3.42 | 3.41 | |
| 48.99 | -0.15 | -50.39 | -16.48 | 0.07 | -0.15 | |
| -9.40 | 26.29 | -10.34 | 38.13 | -4.63 | -3.47 | |
| Net Cash Flow | 0.14 | 1.49 | -0.31 | 0.17 | -1.14 | -0.21 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|
| Debtor Days | 37.75 | 40.70 | 63.37 | 42.98 | 50.58 | 63.65 |
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Days Payable | ||||||
| Cash Conversion Cycle | 37.75 | 40.70 | 63.37 | 42.98 | 50.58 | 63.65 |
| Working Capital Days | 89.83 | 115.37 | 145.15 | 87.16 | 122.98 | 58.46 |
| ROCE % | 5.60% | 4.47% | 6.68% | 5.81% | 6.95% |