Stock CAPACITE CAPACIT'E INFRAPROJECTS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Capacit'e Infraprojects Limited Bombay S.E.

Equities

CAPACITE

INE264T01014

Construction & Engineering

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
310.6 INR -1.43% Intraday chart for Capacit'e Infraprojects Limited +3.02% +24.01%
Apr. 19 Capacit'e Infraprojects Limited Announces the Resignation of Vishnudas G. Shanbhag as CEO-Operations CI
Apr. 18 Capacit'e Infraprojects Bags Orders Worth INR5.5 Billion MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,398 4,983 13,697 7,434 8,076 26,291 - -
Enterprise Value (EV) 1 15,398 4,983 14,571 8,944 8,076 26,291 26,291 26,291
P/E ratio 16.1 x 5.48 x 776 x 16.6 x 8.6 x 27 x 18.2 x 13.9 x
Yield 0.44% - - - - - - -
Capitalization / Revenue 0.86 x 0.33 x 1.56 x 0.56 x 0.45 x 1.42 x 1.13 x 0.92 x
EV / Revenue 0.86 x 0.33 x 1.56 x 0.56 x 0.45 x 1.42 x 1.13 x 0.92 x
EV / EBITDA 6.2 x 1.94 x 10 x 3.48 x 2.3 x 8.46 x 6.81 x 5.61 x
EV / FCF -10 x 5.75 x -37 x -11 x 1,373 x 138 x 51 x 51.7 x
FCF Yield -9.98% 17.4% -2.71% -9.11% 0.07% 0.72% 1.96% 1.94%
Price to Book 1.83 x 0.54 x 1.47 x 0.76 x - 1.75 x 1.59 x 1.41 x
Nbr of stocks (in thousands) 67,891 67,891 67,891 67,891 67,891 84,604 - -
Reference price 2 226.8 73.40 201.8 109.5 119.0 310.8 310.8 310.8
Announcement Date 5/13/19 6/18/20 6/12/21 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 17,876 15,287 8,797 13,348 17,908 18,507 23,358 28,706
EBITDA 1 2,485 2,567 1,365 2,135 3,512 3,106 3,861 4,689
EBIT 1 1,595 - 463.6 1,147 2,152 2,036 2,644 3,326
Operating Margin 8.92% - 5.27% 8.59% 12.02% 11% 11.32% 11.59%
Earnings before Tax (EBT) 1 1,473 1,034 48.21 608 1,349 1,314 1,933 2,531
Net income 1 955.8 909.2 17.9 446.8 943.3 961.3 1,428 1,869
Net margin 5.35% 5.95% 0.2% 3.35% 5.27% 5.19% 6.11% 6.51%
EPS 2 14.08 13.39 0.2600 6.580 13.83 11.50 17.07 22.33
Free Cash Flow 1 -1,536 867 -370.6 -677.3 5.88 190.5 515 509
FCF margin -8.59% 5.67% -4.21% -5.07% 0.03% 1.03% 2.2% 1.77%
FCF Conversion (EBITDA) - 33.77% - - 0.17% 6.13% 13.34% 10.85%
FCF Conversion (Net income) - 95.36% - - 0.62% 19.82% 36.06% 27.23%
Dividend per Share 2 1.000 - - - - - - -
Announcement Date 5/13/19 6/18/20 6/12/21 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 3,058 3,690 2,800 3,434 3,655 3,459 4,771 4,314 4,434 4,389 4,206 4,505 4,563 5,492
EBITDA 1 546.1 664 393.8 612.1 571.9 557.2 988.9 815.5 872.4 834.9 701.9 738 776 962
EBIT - - - - - - 565.6 494 529.5 - - 481 459 734
Operating Margin - - - - - - 11.86% 11.45% 11.94% - - 10.68% 10.06% 13.37%
Earnings before Tax (EBT) 205.5 330.8 57.54 230.9 172.4 147.1 382.5 293.5 309.6 - - 278 - -
Net income 152.3 243.9 42.91 172.1 127.5 104.3 285.8 218.7 228.5 - - 206 229.5 362
Net margin 4.98% 6.61% 1.53% 5.01% 3.49% 3.02% 5.99% 5.07% 5.15% - - 4.57% 5.03% 6.59%
EPS 2.240 3.590 0.6300 2.530 1.880 1.540 4.030 3.180 3.370 - - 2.800 3.180 4.280
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 2/11/21 6/12/21 8/10/21 11/11/21 2/14/22 5/27/22 8/9/22 11/10/22 2/13/23 5/26/23 8/11/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - 874 1,510 - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - 0.6402 x 0.7074 x - - - -
Free Cash Flow 1 -1,536 867 -371 -677 5.88 191 515 509
ROE (net income / shareholders' equity) 12% 10.3% 0.19% 4.7% 9.21% 7.47% 9.1% 10.8%
ROA (Net income/ Total Assets) 5.05% 4.12% 0.08% 1.93% 3.77% - - -
Assets 1 18,920 22,069 22,443 23,177 25,002 - - -
Book Value Per Share 2 124.0 136.0 137.0 143.0 - 178.0 196.0 220.0
Cash Flow per Share - - - - - - - -
Capex 1 2,240 2,653 1,126 1,021 873 852 1,227 1,310
Capex / Sales 12.53% 17.35% 12.8% 7.65% 4.88% 4.6% 5.25% 4.56%
Announcement Date 5/13/19 6/18/20 6/12/21 5/27/22 5/26/23 - - -
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 Capacit'e Infraprojects Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
VINCI Stock VINCI
-2.29% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+2.13% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.06% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.99% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. CAPACITE Stock
  4. CAPACITE Stock
  5. Financials Capacit'e Infraprojects Limited