Stock KPIL KALPATARU PROJECTS INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kalpataru Projects International Limited

Equities

KPIL

INE220B01022

Construction & Engineering

Delayed NSE India S.E.
Other stock markets
 06:29:52 2024-07-09 am EDT 		5-day change 1st Jan Change
1,304 INR +2.43% Intraday chart for Kalpataru Projects International Limited +7.54% +83.81%
08:02am Kalpataru Projects Gets Board Nod to Raise Up to INR16 Billion via Bond Sale MT
Jun. 26 GST Authority Fines INR 0.020 Million on Kalpataru Projects International Limited for Delayed Reversal of Input Tax Credit CI

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 28,259 53,957 54,612 86,787 173,793 206,737 - -
Enterprise Value (EV) 1 36,049 60,647 54,612 86,787 173,793 229,370 226,809 221,728
P/E ratio 6.08 x 9.29 x 10.6 x 16.3 x 32.6 x 26.7 x 18.9 x 14.3 x
Yield 1.92% 2.65% 1.77% - - 0.61% 0.72% 0.92%
Capitalization / Revenue 0.36 x 0.7 x 0.77 x 0.61 x 1.04 x 1.01 x 0.83 x 0.72 x
EV / Revenue 0.46 x 0.79 x 0.77 x 0.61 x 1.04 x 1.12 x 0.92 x 0.77 x
EV / EBITDA 4.19 x 7.51 x 8.36 x 7.48 x 12.7 x 13.1 x 10 x 7.95 x
EV / FCF 49.4 x 76.8 x -188 x -47.2 x - 60.9 x 43.2 x 26.1 x
FCF Yield 2.03% 1.3% -0.53% -2.12% - 1.64% 2.32% 3.83%
Price to Book 0.8 x 1.46 x 1.26 x 1.61 x - 3.21 x 2.79 x 2.38 x
Nbr of stocks (in thousands) 154,715 143,123 148,909 162,446 162,446 162,446 - -
Reference price 2 182.6 377.0 366.8 534.2 1,070 1,273 1,273 1,273
Announcement Date 5/20/20 5/11/21 5/14/22 5/8/23 5/8/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 79,040 76,710 70,620 143,370 167,600 204,674 247,841 288,122
EBITDA 1 8,600 8,080 6,530 11,610 13,660 17,474 22,659 27,902
EBIT 1 7,500 6,930 5,480 8,660 9,980 13,552 18,585 23,080
Operating Margin 9.49% 9.03% 7.76% 6.04% 5.95% 6.62% 7.5% 8.01%
Earnings before Tax (EBT) 1 6,660 8,310 7,220 7,380 7,390 10,571 14,932 19,546
Net income 1 4,630 6,150 5,150 5,310 5,330 7,756 10,954 14,448
Net margin 5.86% 8.02% 7.29% 3.7% 3.18% 3.79% 4.42% 5.01%
EPS 2 30.02 40.57 34.61 32.69 32.81 47.67 67.37 88.93
Free Cash Flow 1 730 790 -290 -1,840 - 3,767 5,253 8,482
FCF margin 0.92% 1.03% -0.41% -1.28% - 1.84% 2.12% 2.94%
FCF Conversion (EBITDA) 8.49% 9.78% - - - 21.56% 23.18% 30.4%
FCF Conversion (Net income) 15.77% 12.85% - - - 48.57% 47.96% 58.71%
Dividend per Share 2 3.500 10.00 6.500 - - 7.743 9.100 11.73
Announcement Date 5/20/20 5/11/21 5/14/22 5/8/23 5/8/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 18,480 20,100 15,420 15,280 35,090 43,960 36,220 38,440 41,470 51,470 43,872 46,724 55,220 70,086
EBITDA 1 1,680 1,710 1,300 1,250 3,050 3,110 3,140 3,080 3,440 4,000 3,739 4,112 4,915 6,381
EBIT 1 1,420 1,450 1,050 1,000 - 2,280 - 2,200 2,500 - 2,437 - - -
Operating Margin 7.68% 7.21% 6.81% 6.54% - 5.19% - 5.72% 6.03% - 5.55% - - -
Earnings before Tax (EBT) 1 - 1,340 1,390 860 1,650 2,200 - 1,600 1,940 2,100 1,784 2,441 3,221 4,620
Net income 1 3,150 870 1,130 620 1,110 1,520 - 1,130 1,440 1,500 1,328 1,816 2,397 3,437
Net margin 17.05% 4.33% 7.33% 4.06% 3.16% 3.46% - 2.94% 3.47% 2.91% 3.03% 3.89% 4.34% 4.9%
EPS 2 - 5.840 7.560 4.160 6.810 9.360 - 7.040 8.830 9.210 8.500 - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 2/11/22 5/14/22 8/4/22 11/10/22 2/9/23 5/8/23 8/11/23 11/2/23 2/7/24 5/8/24 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 7,790 6,690 - - - 22,633 20,072 14,991
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.9058 x 0.828 x - - - 1.295 x 0.8858 x 0.5373 x
Free Cash Flow 1 730 790 -290 -1,840 - 3,767 5,253 8,482
ROE (net income / shareholders' equity) 13.8% 16.6% 12.5% 10.4% - 12.8% 15.6% 17.5%
ROA (Net income/ Total Assets) - 6.37% 5.16% 3.23% - - - -
Assets 1 - 96,560 99,779 164,315 - - - -
Book Value Per Share 2 228.0 258.0 291.0 332.0 - 396.0 457.0 535.0
Cash Flow per Share - - - - - - - -
Capex 1 1,700 1,190 740 7,430 - 5,069 4,686 4,167
Capex / Sales 2.15% 1.55% 1.05% 5.18% - 2.48% 1.89% 1.45%
Announcement Date 5/20/20 5/11/21 5/14/22 5/8/23 5/8/24 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kalpataru Projects International Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
KALPATARU PROJECTS INTERNATIONAL LIMITED Stock Kalpataru Projects International Limited
+83.74% 2.48B
VINCI Stock VINCI
-8.05% 64.9B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+4.01% 59.8B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+18.01% 37.28B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+10.19% 30.35B
FERROVIAL SE Stock Ferrovial SE
+11.63% 29.45B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+9.15% 19.8B
WSP GLOBAL INC. Stock WSP Global Inc.
+16.78% 19.84B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+68.89% 17.1B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+28.16% 16.22B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. KPIL Stock
  4. Financials Kalpataru Projects International Limited