fincash logo SOLUTIONS
EXPLORE FUNDS
CALCULATORS
LOG IN
SIGN UP

Fincash » Search » Shriram EPC Ltd

Shriram EPC Ltd

Updated on January 18, 2020

Stock/Share Code - SHRIRAMEPC

Shriram EPC is provides end to end solution to engineering challenges, offering multi disciplinary design, engineering, procurement, construction and project manangement services & its Focused on Prov...Read more

Below is the details of SHRIRAMEPC Shriram EPC Ltd

Market Cap₹646.07 Cr.
Current Price ₹5.7 as on 10 Dec 19
52 Week High / Low Price₹14.1 / ₹5.66
Face Value₹10
Stock P/E60.44
Book Value₹13.02
Dividend Yield0.00 %
ROCE6.52 %
ROE2.67 %
Sales Growth (3yrs)10.59 %
SectorInfrastructure Developers & Operators
IndustryEngineering - Turnkey Services
Listed onBSE  AND  NSE
Company WebsiteCompany Website
Pros: Stock is trading at 0.51 times its book value Company is expected to give good quarter
Cons: Though the company is reporting repeated profits, it is not paying out dividend Company has low interest coverage ratio. Promoter's stake has decreased The company has delivered a poor growth of 8.39% over past five years. Promoter holding is low: 28.77% Tax rate seems low Company has a low return on equity of -3.21% for last 3 years. Contingent liabilities of Rs.253.02 Cr. Promoters have pledged 64.48% of their holding Earnings include an other income of Rs.70.89 Cr. Company has high debtors of 169.63 days.

Shriram EPC Ltd Price Chart

Shriram EPC Ltd Price Chart

Shriram EPC Ltd Peer Comparison in Infrastructure Developers & Operators

S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE %
1. Larsen & Toubro ₹1,279 19.61 ₹186,753.52 Cr. 1.35 ₹2,527.26 Cr. 25.91 15.16 35328.45 13.46
2. GMR Infra. ₹4.9 ₹13,218.72 Cr. 0.00 -₹458.5 Cr. -109.49 5.98 2018.17 5.40
3. Rites ₹265.1 11.66 ₹7,001.25 Cr. 3.64 ₹232.58 Cr. 116.05 68.47 746.24 31.80
4. Engineers India ₹100.9 17.77 ₹6,682.46 Cr. 3.78 ₹66.59 Cr. -30.95 5.88 730.33 24.61
5. Techno Elec.Engg ₹263.7 14.23 ₹2,958.45 Cr. 0.00 ₹92.22 Cr. 45.16 15.00 263.76 20.30
6. Ashoka Buildcon ₹90.45 1129.33 ₹2,710.38 Cr. 0.00 ₹11.46 Cr. 410.57 3.27 1037.76 20.40
7. GVK Power Infra. ₹3.95 ₹726.43 Cr. 0.00 -₹146.98 Cr. -12.71 -0.08 1059.16 9.06
8. Shriram EPC 60.44 ₹646.07 Cr. 0.00 ₹2.52 Cr. -84.39 21.41 159.69 6.52

Ready to Invest?
Talk to our investment specialist
Disclaimer:
By submitting this form I authorize Fincash.com to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.

Shriram EPC Ltd Fundamentals

Quarterly Results

Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31.

Standalone Figures in Rs. Crores

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
Sales133.35211.80200.40115.31177.95121.39102.04131.53188.54318.56207.47159.69
YOY Sales Growth %-12.89%51.59%112.18%43.98%33.45%-42.69%-49.08%14.07%5.95%162.43%103.32%21.41%
Expenses122.90254.99200.46117.22157.22111.8794.07101.87171.54321.26185.54158.55
Material Cost %-1.27%-0.17%-2.89%2.92%-3.49%7.51%0.48%-1.22%2.46%-1.37%-0.67%19.54%
Employee Cost %5.98%6.74%4.01%11.6%5.54%11.94%11.31%9.42%7.65%4.38%6.19%6.37%
Operating Profit10.45-43.19-0.06-1.9120.739.527.9729.6617.00-2.7021.931.14
OPM %7.84%-20.39%-0.03%-1.66%11.65%7.84%7.81%22.55%9.02%-0.85%10.57%0.71%
Other Income9.0435.3121.8130.6317.3835.5125.9215.229.1527.449.4224.88
Interest151.6231.5421.7923.5723.8834.2724.2729.2321.2720.6825.5422.13
Depreciation1.531.501.401.411.401.621.391.391.401.411.401.37
Profit before tax-133.66-40.92-1.443.7412.839.148.2314.263.482.654.412.52
Tax %21.60%70.06%34.72%34.76%34.61%90.37%36.09%-37.45%57.76%13.58%0.00%0.00%
Net Profit-104.79-12.25-0.942.448.390.875.2619.601.472.294.412.52
EPS in Rs-3.11-0.21-0.010.030.090.010.060.200.050.020.040.03
NotesNotesNotesNotesNotesNotesNotesNotesNotesNotesNotesNotes

Profit & Loss

The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Jun 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019TTM
Sales646.30918.761,110.521,310.721,382.201,705.13495.09547.66547.60519.69615.04740.66874.26
Sales Growth %118.56%42.16%20.87%18.03%5.45%23.36%%10.62%-0.01%-5.1%18.35%20.42%%
Expenses572.33833.86970.781,115.701,156.761,499.39752.12614.34519.28525.33586.76747.16836.89
Material Cost %12.24%0.1%-3.69%19.98%2.43%4.99%43.13%8.32%7.2%0.98%0.08%-0.11%%
Manufacturing Cost %66.69%81.78%81.14%59.74%71.87%67.42%79.35%83.87%66.2%72.36%79.08%79.67%%
Employee Cost %2.9%2.72%2.3%2.28%2.22%3.57%8.26%10%8.3%7.91%7.44%7.06%%
Other Cost %6.72%6.16%7.68%3.12%7.17%11.96%21.18%9.98%13.13%19.83%8.8%14.26%%
Operating Profit73.9784.90139.74195.02225.44205.74-257.03-66.6828.32-5.6428.28-6.5037.37
OPM %11.45%9.24%12.58%14.88%16.31%12.07%-51.92%-12.18%5.17%-1.09%4.60%-0.88%4.27%
Other Income2.895.3312.0337.8722.72-85.6767.45120.965.8982.91105.33136.1670.89
Interest19.2620.9974.32126.05196.87410.94231.48301.19271.73297.59103.5195.4589.62
Depreciation2.796.3010.3412.0112.1514.284.385.706.516.075.845.605.58
Profit before tax54.8162.9467.1194.8339.14-305.15-425.44-252.61-244.03-226.3924.2628.6113.06
Tax %35.41%36.42%33.45%26.59%34.82%13.86%-3.27%-0.10%-0.00%33.34%55.65%0.00%
Net Profit35.4040.0244.6669.6125.51-262.86-439.37-252.85-244.03-150.9210.7628.6210.69
EPS in Rs8.269.039.9715.535.560.000.000.000.000.000.110.290.14
Dividend Payout %0.00%13.00%11.80%7.63%20.86%-0.00%-0.00%-0.00%-0.00%-0.00%0.00%0.00%

Compounded Sales Growth

  • 10 Years:: -2.13%
  • 5 Years:: 8.39%
  • 3 Years:: 10.59%
  • TTM:: 64.05%

Compounded Profit Growth

  • 10 Years:: -1.85%
  • 5 Years:: 15.73%
  • 3 Years:: 30.89%
  • TTM:: -65.13%

Return on Equity

  • 10 Years:: -29.85%
  • 5 Years:: -31.25%
  • 3 Years:: -41.92%
  • 1 Year:: -43.16%

Balance Sheet

A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Jun 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Sep 2019
Share Capital42.8743.3543.9144.2644.3444.36344.36386.36330.63936.97971.53971.53971.53
Preference Capital0000003003000000
Equity Capital42.8743.3543.9144.2644.3444.3644.3686.36330.63936.97971.53971.53971.53
Reserves296.51333.80376.19443.68463.14200.30-239.07-324.3861.32191.67257.79286.55293.66
Borrowings115.51265.44630.921,216.671,837.481,572.391,722.822,121.541,967.33841.23799.93657.24651.59
Other Liabilities344.70492.28727.86842.22921.72629.16886.95777.25592.39571.50636.66627.52487.59
Trade Payables169.32406.55598.67391.75453.73329.09222.37139.29151.08141.29224.4235.75242.32
Total Liabilities799.591,134.871,778.882,546.833,266.682,446.212,415.062,660.772,951.672,541.372,665.912,542.842,404.37
Fixed Assets46.25103.01141.69136.01126.2544.5443.2641.0755.2160.8755.7953.7851.17
Gross Block53.32115.52163.27169.57167.0274.1577.2381.08100.0866.9467.5370.16
Accumulated Depreciation7.0712.5121.5833.5640.7729.6133.9740.0244.876.0711.7416.38
CWIP1.363.540.010.120.009.3226.5829.3410.140.150.150.150.15
Investments101.23172.01210.64267.57289.82244.3345.4945.495.421.331.311.121.05
Other Assets650.75856.311,426.542,143.132,850.612,148.022,299.732,544.872,880.902,479.022,608.662,487.792,352.00
Inventories48.1478.29177.54157.57278.02323.86114.2684.8645.4438.1437.6638.498.68
Trade receivables311.1492.18832.7987.221233.05582.35246.07258.62291.2482.35379.78344.21334.26
Cash Equivalents141.7434.53178.45404.31367.0590.38118.76107.8450.7861.4558.2490.6184.68
Loans n Advances149.77251.31237.85517.21861.93994.78576.17722.86914.71255.11377.161504.34161.62
Other Assets etc00076.82110.56156.651244.471370.691578.78641.98755.82510.141762.76
Total Assets799.591,134.871,778.882,546.833,266.682,446.212,415.062,660.772,951.672,541.372,665.912,542.842,404.37

Cash Flows

Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Jun 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Cash from Operating Activity11.63-112.38-94.02-232.69-540.40425.72-374.33-298.45-151.05-48.5666.58264.33
Profit from operations71.5482.34122.86153.23152.17359.2750.385.0178.4134.8747.4269.65
Working Capital Changes-50.03-183.28-208.68-379.68-678.2569.69-417.04-294.6-225.92-99.6725.22188.45
Taxes paid-9.88-11.44-8.2-6.24-14.32-3.24-7.67-8.86-3.5316.24-6.066.24
Cash from Investing Activity-114.63-134.21-80.32-32.84-26.59-113.57166.8713.7546.95-5.6121.78-38.08
Fixed Assets Purchased-32.8-68.04-96.31-6.46-5.53-9.67-25.85-23.76-1.68-1.94-0.81-4.86
Fixed Assets Sold0.012.79520.020.290.182.70.150.2300.080.85
Investments purchased-84.1-70.88-38.63-66.58-144.04-355.99199.0800000
Investments sold0.090.1033.02121.8261.91000000
Cash from Financing Activity217.81139.38318.26491.39509.50-640.47215.44306.4482.2556.77-83.12-238.07
Proceeds from Shares150.180.30.590.340.060.01300210389265350
Proceeds from Borrowings95.55374.1908.721737.691695.89170.51228.73598.7936.99109.8719.60
Repayment of Borrowings0-224.17-545.4-1162.05-1424.52-58.36-51.04-300.1900-8.15-160.68
Interest Paid-11.65-10.85-39.56-78.44-104.16-378-262.25-176.42-111.93-253.17-129.58-77.38
Dividends Paid00-6.09-6.15-6.2-6.19000000
Net Cash Flow114.81-107.21143.92225.86-57.49-328.327.9821.74-21.842.605.23-11.81

Ready to Invest?
Talk to our investment specialist
Disclaimer:
By submitting this form I authorize Fincash.com to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.

Ratios

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Jun 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
ROCE %22.96%15.30%16.56%14.34%11.80%14.77%2.44%5.94%3.52%6.39%6.52%
Debtor Days175.69195.53273.69274.91325.61124.66181.41172.36194.10338.77225.38169.63
Inventory Turnover17.0914.538.687.826.355.675.508.4112.4416.2319.45

Announcements & News

Recent Announcements

How to Invest in Mutual Funds SIP Online?

  1. Open Free Investment Account for Lifetime at Fincash.com.
  2. Complete your Registration and KYC Process
  3. Upload Documents (PAN, Aadhaar, etc.). And, You are Ready to Invest! Get Started
  4. Invest in Mutual Funds which invests in Shriram EPC Ltd & Get More Returns than Bank Deposit

Disclaimer:
All efforts have been made to ensure the information provided here is accurate as per time to time filling by company to exchanges. However, no guarantees are made regarding correctness of data. Investors are advised to validate/check information with exchanges or companies website before making any investment decisions.