7/27/2019 Jaypee Infra
1/59
Company name
Management - Jaypee InfratechName DesignationManoj Gaur Chairman & Managing DirectorSameer Gaur Joint Managing DirectorRekha Dixit Whole Time DirectorM J Subbaiah DirectorB K Goswami DirectorR C Vaish DirectorS C Gupta DirectorB B Tandon DirectorAnand Bordia DirectorSunil Kumar Sharma Vice ChairmanRakesh Sharma Managing & Wholetime DirectorSachin Gaur Wholetime Director & CFOR N Bhardwaj DirectorB Samal DirectorS Balasubramanian DirectorArun Balakrishnan Director
Har Prasad DirectorK P Nair Director
MARKET CAP (RS CR) 2,430.63FACE VALUE (RS) 10.00
Industry : Constructio
7/27/2019 Jaypee Infra
2/59
Jaypee Infratech Ltd.& Infrastructure
7/27/2019 Jaypee Infra
3/59
Company Secretary
Sanjay Kumar Gupta
Registered & Corporate Office
Sector 128Distt. Gautam Budh Nagar NOIDA-201 304Uttar PradeshTel.: +91-120-4609000 Fax: +91-120-4609464
Registrar and Transfer AgentKarvy Computershare Private Limited Plot No. 17 t
Tel.:1-800-345 4001Fax : +91 40 2342 0814
7/27/2019 Jaypee Infra
4/59
Auditors
R. Nagpal Associates Chartered Accountants
Website & E-mail Address
www.jaypeeinfratech.com, jpinfratech.investo
7/27/2019 Jaypee Infra
5/59
The construction industry plays an important role in the development of a coIts significance to the Indian economy can be gauged by its growing contributo 7.9 percent in 201011. Additionally, the construction industry creates anmore than 40 million people.
By 2020, India is expected to emerge as the worlds third-largest constructiourbanization will fuel this growth.
While the long-term outlook for the construction industry appears very positiRising interest costs, stagnating orders, a slowdown in new government projchallenges the industry is facing.
The Companys ability to foresee and manage business risks is crucial in acGiven the huge gap between infrastructure demand and supply in a rapidly
Cautionary StatementCertain statements in the Management Discussion & Analysis Report detailiThese statements being based on certain assumptions and expectation of f
Threats
The Companys business is significantly dependent on the general economiIt is apparent from the historical facts that all the infrastructure road projectsworked out various probable solutions to the same for timely control.
7/27/2019 Jaypee Infra
6/59
untrys infrastructure, which is a key engine of economic growth.tion to gross domestic product (GDP)from 5.1 percent in 200102annual asset base of US$80 billion and generates employment for
n market. Large infrastructure investments and growing
e, concerns have been raised about its immediate future.ects and an increasing number of stalled projects are just some of the
ieving favorable results. While management is positive about Companys lorowing economy like India, all businesses relating to urban infrastructure, po
g the Companys objectives, projections, estimates, expectations or predictiture event, actual results could differ materially from those expressed or im
condition, activity in this region and government policy relating to infrastructhave inherent threats from the farmers and inhabitants of the areas/villages t
Industry Analysis
Risks
7/27/2019 Jaypee Infra
7/59
g term outlook, the initial traffic on the expressway and the annual traffic gr wer, roads & water, education, health, recreation etc. would witness significa
ns may be forward looking statements within the meaning of applicable seclied. Important factors that could make a difference to the Companys operat
ure development projects. The real estate development industry is highly frahrough which the road/expressway passes. The upcoming movement and pr
7/27/2019 Jaypee Infra
8/59
wth shall need to be monitored closely with due focus on project management growth over a sustained period.
rities laws and regulations.ions include economic conditions affecting domestic demand supply conditio
mented. Moreover, the Company is operating in a highly competitive enviroogress of the roads is affected by the farmers protest in regard to the land ac
7/27/2019 Jaypee Infra
9/59
t and delivery of its projects being undertaken on Land for Development.
ns, finished goods prices, changes in Government Regulations and Tax regi
ment where demand and supply in the urbanized sector may influence the equisition, compensation for land acquired and the toll charges etc. Moreover,
7/27/2019 Jaypee Infra
10/59
e etc. The Company assumes no responsibility to publically amend, modify
ternal business environment in which the Company operates.with the growth of population and traffic, certain new problems creep up and
7/27/2019 Jaypee Infra
11/59
or revise any forward looking statements on the basis of subsequent develo
become threat to the operation of said project. The Company is always seiz
7/27/2019 Jaypee Infra
12/59
ments, information or events.
d of such threats and has
7/27/2019 Jaypee Infra
13/59
2011 2012 2013
EQUITY AND LIABILITIESShareholders Funds
Share Capital 1388.93 1388.93 1388.93Reserves and Surplus 3374.00 4388.71 4791.23Money received against share warrant 0.00 0.00 0.00
4,763 5,778 6,180
Long-term borrowings - Secured 6209.85 6535.23 7234.42Long-term borrowings - Unsecured 58.27 109.93 248.04
Deferred tax liabilities (Net) 0.00 0.00 0.00Other Long term liabilities 0.54 2.81 3.53Long term provisions 26.73 97.61 117.64
6,295 6,746 7,604Current Liabilities
Short-term borrowings 0.00 0.00 0.00(b) Trade payables 194.93 696.38 776.44(c) Other current liabilities 2375.03 2642.98 3775.06(d) Short-term provisions 597.16 911.93 1039.44
3,167 4,251 5,591
Total 14,225 16,775 19,375
ASSETSNon-current assets
(a) Fixed assets(i) Tangible assets 16.39 27.28 28.52(ii) Intangible assets 0.00 0.00 9618.64(iii) Capital work-in-progress 6830.57 9202.62 0.00(iv) Intangible assets under development 0.00 0.00 330.77
6,847 9,230 9,978
(b) Non-current investments 0.00 0.00 205.43(c) Deferred tax assets (net) 0.00 0.00 0.00(d) Long term loans and advances 1071.18 1207.65 1039.03(e) Other non-current assets 2.58 12.42 6.04
1,074 1,220 1,250Current assets
Balance Sheet
7/27/2019 Jaypee Infra
14/59
(a) Current investments 0.00 0.00 0.00(b) Inventories 3337.74 4528.35 5707.85(c) Trade receivables 537.89 409.55 363.42(d) Cash and cash equivalents 1850.85 541.60 254.44(e) Short-term loans and advances 543.93 827.21 897.17
(f) Other current assets 34.31 17.83 923.416,305 6,325 8,146
Total 14,225 16,775 19,375
7/27/2019 Jaypee Infra
15/59
2011
REVENUERevenue from Operations 2778.70Other Income 19.93Total Revenue 2,799EXPENSESCost of Sales 921.47Employee Benefits Expenses 8.60Other Expenses 35.19EBIDTA 1,833.37Depreciation and Amortization Expenses Other 8.63EBIT 1,824.74
Finance Costs 10.10Profit Before Tax 1814.64Tax Expense:
Current tax 368.34 For earlier year 11.23 Excess Provision for Income Tax Written Bac 0.00Tax expenses of continuing operations 380Profit for the period 1,435Earning Per Equity Share (Face value of ` 10/- each)(1) Basic 10.48(2) Diluted 10.48
Tax rate 21%
Income Statement
7/27/2019 Jaypee Infra
16/59
7/27/2019 Jaypee Infra
17/59
2012 2013
3155.90 3274.3413.03 17.863,169 3,292
1459.79 1658.2412.67 29.3334.26 110.06
1,662.21 1,494.581.59 14.92
1,660.62 1,479.66
63.22 611.501597.40 868.16
319.61 173.700.00 0.00
-11.94 0.00308 174
1,290 694
9.29 59.29 5
19% 20%
7/27/2019 Jaypee Infra
18/59
Particulars(A) CASH FLOW FROM OPERATING ACTIVITIES:Net Profit before Tax as per Profit & Loss AccountAdd Back:
(a) Depreciation(b) Interest & Finance Charges(c) Deficit on Loss of Asset
Deduct:(a) Interest Income(b) Profit on sale of Assets
Operating Profit before Working Capital ChangesDeduct:
(a) Increase in Inventories(b) Increase in Trade Receivables(c) Increase in Other Current Assets
Add(a) Decrease in Inventories(b) Increase in Current Liabilites(c) Decrease in Short Term Loan & Advances(d) Decrease in Other Current Assets(e) Decrease in Trade Receivables
Cash Generated from OperationsDeduct:
(a) Tax Paid (including Wealth Tax)(b) Dividend Paid (including Dividend Distribution Tax)
CASH INFLOW/(OUTFLOW) FROM OPERATING ACTIVITIES
(B) CASH FLOW FROM INVESTING ACTIVITIES:Inflow:
(a) Interest Income(b) Sale of Fixed Assets(c) Insurance Claim Receipts(c) Foreign Currency Rate Differenced) Decrease in Long Term Loan & Advances
7/27/2019 Jaypee Infra
19/59
(e) Decrease in Other Non Current Assets
Outflow:(a) Increase in Fixed Assets (including Capital work in progres(b) Increase in Long Term Loan & Advances
(c) Increase in Other Non Current Assets(d) Initial Public Offer Expenses
CASH INFLOW/(OUTFLOW) FROM INVESTING ACTIVITIES
(C) CASH FLOW FROM FINANCING ACTIVITIES:Inflow:
(a) Proceeds from issue of Share Capital (including Securities(b) Long-Term Borriwings -Secured(c) Long-Term Borriwings -UnSecured(d) Other Long-Term Laibilities
Outflow:(a) Repayment of Borrowings(b) Interest Paid(c) Non Current Investment
CASH INFLOW/(OUTFLOW) FROM FINANCING ACTIVITIES
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVAL
CASH AND CASH EQUIVALENTS AS AT THE BEGINNING OCASH AND CASH EQUIVALENTS AS AT THE END OF THE Y
7/27/2019 Jaypee Infra
20/59
2010-11 2011-12 2012-13
1814.64 1597.40 868.16
8.63 1.59 14.9210.10 63.22 611.50
0.01 0.02 0.0019 65 626
14.50 10.17 16.210.00 0.00 0.53
15 10 171,819 1,652 1,478
1206.10 931.32 907.85435.26 0.00 0.00
30.94 0.00 905.581,672 931 1,813
0.00 0.00 0.00686.44 733.50 1112.22614.21 43.98 108.04
0.00 16.48 0.000.00 128.34 46.13
1,301 922 1,2661447.24 1643.05 930.80
471.29 327.26 178.01121.47 161.43 80.71
593 489 259854 1,154 672
14.50 10.17 16.210.85 0.01 0.050.04 0.00 0.000.00 0.00 0.530.00 0.00 168.62
Cashflow Statement
7/27/2019 Jaypee Infra
21/59
0.00 0.00 6.3915 10 192
1225.01 1810.84 764.221071.18 136.47 -1.21
2.58 9.84 0.0057.75 0.00 0.002,357 1,957 763
-2,341 -1,947 -571
1650.00 0.00 0.001688.85 365.53 4896.41
58.27 51.66 138.110.54 2.55 0.68
3,398 420 5,035
1200.00 40.15 4197.22643.14 896.23 1020.58
0.00 0.00 205.431,843 936 5,4231,555 -517 -388
68 -1,309 -287
1782.97 1850.85 541.601850.85 541.60 254.44
7/27/2019 Jaypee Infra
22/59
Name Formula 2011
Core Ratios :
Return on Sales PAT / Sales 51%Asset Turnover Sales / Total Assets 0.20Asset Leverage Total Assets / Equity 2.99Return on Equity PAT / Equity 30%
Profitability :
Gross Profit / Sales 67%Net Operating Profit / Sales 65%Profit Before Tax / Sales 65%
Return on capital EmployedEBIT / (Shareholder's Funds +Long Term Borrowings ) 17%
Return on Invested Capital
EBIT*(1 - Tax) / (Short TermBorrowings + Long TermBorrowings + Shareholder'sFunds) 13%
Return on Assets EBIT / Total Assets 13%
Operating Efficiency :
Inventory Days Inventory / COGS 1322.09Trade Receivables (Debtor) D (Debtors / Sales) * 365 70.15Creditors Days Creditors / COGS 77.21
Funding GapInventory Days (B24) + DebtorDays (B25) - Creditor Days (B26) 1315.03
Working Capital Turnover Sales / Net Working Capital 0.89
Financial Structure :
Current Ratio Current Aseets / Current Liabilities 1.99
Quick Ratio (Acid Test)( Current Assets - Inventories ) /Current Liabilities 0.94
Working Capital in Crores Current Assets - Current Liabilities
7/27/2019 Jaypee Infra
23/59
Gross Gearing
(Short Term + Long TermBorrowings) / Shareholder'sFunds 1.32
Net Gearing
(Short Term + Long TermBorrowings - Cash - MarketableSecurities) / Shareholder's Funds 0.93
Solvency (Times Interest Earn EBIT / Interest Expenses
Total Equity / Total Assets 0.33
Market Related Ratios :
No. of Shares Issued & Outst Rs. 2 per share 1388933497Current Share Price (BSE) 58.15
Market Capitalization (BSE)
No. of Shares (B44) * Current
Share Price (B45) 8076.6Earnings Per Share PAT / No. of Shares 10.3P/E Ratio Price per share / EPS 5.63Market Price / Book Value 0.00
Enterprise Value (EV)Market Capitalization + ShortTerm + Long Term Borrowings 14345
EV / EBITDA 0.00000078
Growth Formulas :
R = Retained Earnings / SalesNet Profit - Dividends - MinorityInterest / Sales 51%
G = Sales GrowthT = Current Asset / Sales 2.25Growth Funded by RE (R / G) * T
Profit Margin (P) Net Profit / Sales 0.51
Retained Earnings (R)Net Profit - Dividends - MinorityInterest / Sales 0.51
Asset Turnover (A) 0.20
Asset Equity (T) Total Assets / Creditors 72.98Sustainable Growth P*R*A*T 3.77
7/27/2019 Jaypee Infra
24/59
2012 2013
41% 21%0.19 0.172.90 3.1322% 11%
54% 49%52% 45%50% 26%
13% 11%
11% 9%10% 8%
1132.25 1256.3747.17 40.29
174.12 170.90
1005.30 1125.761.53 1.29
1.49 1.46
0.42 0.44
7/27/2019 Jaypee Infra
25/59
1.15 1.21
1.06 1.17
0.34 0.32
1388933497 138893349750.35 39.55
6993.3 5493.29.3 5.05.42 7.910.00 0.00
13638 129760.00000082 0.00000087
41% 21%13.2% 3.9%
2.00 2.476.14 13.42
0.41 0.21
0.41 0.210.19 0.17
24.09 24.950.75 0.19
7/27/2019 Jaypee Infra
26/59
7/27/2019 Jaypee Infra
27/59
2013-14 2014-15 2015-16
1,433.31 1,576.66 1,734.0115.26 16.76 18.76
1,448.57 1,593.43 1,752.77-903.45 724.28 796.71545.12 2,317.71 2,549.48
0.14 0.2 0.26214.23 235.66 259.16759.49 2,553.57 2,808.90
7/27/2019 Jaypee Infra
28/59
2010-11 2011-12 2012-13
Initial sales 2,798.6 3,168.9 3,292.2
Sales growth 13% 4%Costs of goods sold/Sales 33% 46% 50%Depreciation rate 53% 6% 52%SG&A/Sales 2% 3% 23%Interest Received on Cash 1% 2% 6%Marginal tax rate 21% 19% 20%Fixed assets increase 10.89 1.25Capital WIP Increase 2372.04 -9202.62Intangibles increase 0.00 9618.64Current assets/Sales 225% 200% 247%Current liabilities/Sales 113% 134% 170%Long Term Borrowings / Sales(sec) 222% 206% 220%Long Term Borrowings / Sales(unsec) 2% 3% 8%Short Term Borrowings / Sales 0% 0% 0%Deferred tax Liabilities / Sales 0% 0% 0%Deferred tax Assets / Sales 0% 0% 0%Long Term Loans & Advances / Sales 38.28% 38.11% 31.56%New Equity 1,015 403Cash / Total Assets 13% 3% 1%Debtors / Sales 19% 13% 11%Creditors / COGS 21% 48% 47%Inventory / COGS 3.62 3.10 3.44
Actual
7/27/2019 Jaypee Infra
29/59
7/27/2019 Jaypee Infra
30/59
2011 2012 2013
EQUITY AND LIABILITIESShareholders Funds
Share Capital 1388.93 1388.93 1388.93Reserves and Surplus 3374.00 4388.71 4791.23Money received against share warrant 0.00 0.00 0.00
4,763 5,778 6,180
Long-term borrowings - Secured 6209.85 6535.23 7234.42Long-term borrowings - Unsecured 58.27 109.93 248.04
Deferred tax liabilities (Net) 0.00 0.00 0.00Other Long term liabilities 0.54 2.81 3.53
Long term provisions 26.73 97.61 117.646,295 6,746 7,604
Current LiabilitiesShort-term borrowings 0.00 0.00 0.00(b) Trade payables 194.93 696.38 776.44(c) Other current liabilities 2375.03 2642.98 3775.06(d) Short-term provisions 597.16 911.93 1039.44
3,167 4,251 5,591
Total 14,225 16,775 19,375
ASSETSNon-current assets
(a) Fixed assets(i) Tangible assets 16.39 27.28 28.52(ii) Intangible assets 0.00 0.00 9618.64(iii) Capital work-in-progress 6830.57 9202.62 0.00(iv) Intangible assets under development 0.00 0.00 330.77
6,847 9,230 9,978
(b) Non-current investments 0.00 0.00 205.43(c) Deferred tax assets (net) 0.00 0.00 0.00(d) Long term loans and advances 1071.18 1207.65 1039.03(e) Other non-current assets 2.58 12.42 6.04
1,074 1,220 1,250
Balance Sheet
Actual
7/27/2019 Jaypee Infra
31/59
Current assets(a) Current investments 0.00 0.00 0.00(b) Inventories 3337.74 4528.35 5707.85(c) Trade receivables 537.89 409.55 363.42(d) Cash and cash equivalents 1850.85 541.60 254.44
(e) Short-term loans and advances 543.93 827.21 897.17(f) Other current assets 34.31 17.83 923.41
6,305 6,325 8,146
Total 14,225 16,775 19,375
7/27/2019 Jaypee Infra
32/59
7/27/2019 Jaypee Infra
33/59
5069.99 5576.99 6134.69507.00 557.70 613.47196.65 214.67 233.96
900.00 925.00 950.00569.21 692.77 831.73
7242.84 7967.13 8763.84
19,665 21,467 23,396
7/27/2019 Jaypee Infra
34/59
7/27/2019 Jaypee Infra
35/59
7/27/2019 Jaypee Infra
36/59
2013 2013-14 2014-15 2015-16
3274.34 3585.21 3943.73 4338.1017.86 36.21 39.84 43.823,292 3621.42 3983.56 4381.92
1658.24 1448.57 1593.43 1752.7729.33 362.14 398.36 438.19
110.06 362.14 398.36 438.191,494.58 1,448.57 1,593.43 1,752.77
14.92 15.26 16.76 18.761,479.66 1,433.31 1,576.66 1,734.01
611.50 362.14 398.36 438.19868.16 1071.16 1178.31 1295.81
173.700.000.00174 214.23 235.66 259.16694 857 943 1,037
55
20% 20% 20% 20%
Forecast
7/27/2019 Jaypee Infra
37/59
Name Formula 2011
Core Ratios :
Return on Sales PAT / Sales 51%Asset Turnover Sales / Total Assets 0.20Asset Leverage Total Assets / Equity 2.99Return on Equity PAT / Equity 30%
Profitability :
Gross Profit / Sales 67%Net Operating Profit / Sales 65%Profit Before Tax / Sales 65%
Return on capital EmployedEBIT / (Shareholder's Funds +Long Term Borrowings ) 17%
Return on Invested Capital
EBIT*(1 - Tax) / (Short TermBorrowings + Long TermBorrowings + Shareholder'sFunds) 13%
Return on Assets EBIT / Total Assets 13%
Operating Efficiency :
Inventory Days Inventory / COGS 1322.09Trade Receivables (Debtor) D (Debtors / Sales) * 365 70.15Creditors Days Creditors / COGS 77.21
Funding GapInventory Days (B24) + DebtorDays (B25) - Creditor Days (B26) 1315.03
Working Capital Turnover Sales / Net Working Capital 0.89
Financial Structure :
Current Ratio Current Aseets / Current Liabilities 1.99
Quick Ratio (Acid Test)( Current Assets - Inventories ) /Current Liabilities 0.94
Working Capital in Crores Current Assets - Current Liabilities 3,138
7/27/2019 Jaypee Infra
38/59
Gross Gearing
(Short Term + Long TermBorrowings) / Shareholder'sFunds 1.32
Net Gearing
(Short Term + Long TermBorrowings - Cash - MarketableSecurities) / Shareholder's Funds 0.93
Solvency (Times Interest Earn EBIT / Interest Expenses
Total Equity / Total Assets 0.33
Market Related Ratios :
No. of Shares Issued & Outst Rs. 2 per share 1388933497Current Share Price (BSE) 58.15
Market Capitalization (BSE)
No. of Shares (B44) * Current
Share Price (B45) 8076.65Earnings Per Share PAT / No. of Shares 10.3P/E Ratio Price per share / EPS 5.63Market Price / Book Value 0.00
Enterprise Value (EV)Market Capitalization + ShortTerm + Long Term Borrowings 14345
EV / EBITDA 0.000000782
Growth Formulas :
R = Retained Earnings / SalesNet Profit - Dividends - MinorityInterest / Sales 51%
G = Sales GrowthT = Current Asset / Sales 2.25Growth Funded by RE (R / G) * T
Profit Margin (P) Net Profit / Sales 0.51
Retained Earnings (R)Net Profit - Dividends - MinorityInterest / Sales 0.51
Asset Turnover (A) 0.20
Asset Equity (T) Total Assets / Creditors 72.98Sustainable Growth P*R*A*T 377%
7/27/2019 Jaypee Infra
39/59
0%
10%
20%
30%
40%
50%
60%
70%
80%
2012
G R O W
T H
7/27/2019 Jaypee Infra
40/59
7/27/2019 Jaypee Infra
41/59
1.15 1.21 1.22 1.25 1.28
1.06 1.17 1.19 1.22 1.25
0.34 0.32 0.34 0.33 0.33
1388933497 1388933497 1388933497 1388933497 138893349750.35 39.55 41.5275 43.603875 45.78406875
6993.28 5493.23 5767.89 6056.29 6359.109.3 5.0 6.17 6.79 7.465.42 7.91 6.73 6.42 6.130.00 0.00 0.00 0.00 0.00
13638 12976 13916.09 15019.31 16218.420.000000820 0.000000868 0.000000961 0.000000943 0.000000925
41% 21% 24% 24% 24%13.2% 3.9% 10% 10% 10%
2.00 2.47 2.00 2.00 2.006.14 13.42 4.73 4.73 4.73
0.41 0.21 0.24 0.24 0.24
0.41 0.21 0.24 0.24 0.240.19 0.17 0.18 0.19 0.19
24.09 24.95 38.79 38.49 38.1475% 19% 40% 40% 40%
GROWTH MODEL
7/27/2019 Jaypee Infra
42/59
2013 2013-14 2014-15 2015-16
7/27/2019 Jaypee Infra
43/59
2011 2012 2013
Return on Sales 51% 41% 21%
2011 2012 2013
Asset Leverage 2.99 2.90 3.13
0%
10%
20%
30%
40%
50%
60%
2011 2012 2013 2013-14
2.75
2.80
2.85
2.90
2.95
3.00
3.05
3.10
3.15
3.20
2011 2012 2013 2013-14
7/27/2019 Jaypee Infra
44/59
2011 2012 2013
Return on capital Employed 17% 13% 11%
2011 2012 2013
Gross Profit / Sales 67% 54% 49%
2011 2012 2013
Return on Invested Capital 13% 11% 9%
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
2011 2012 2013 2013-14
0%
10%
20%
30%
40%
50%
60%
70%
80%
2011 2012 2013 2013-1
7/27/2019 Jaypee Infra
45/59
0%
2%
4%
6%
8%
10%
12%
14%
2011 2012 2013 2013-14
7/27/2019 Jaypee Infra
46/59
7/27/2019 Jaypee Infra
47/59
2013-14 2014-15 2015-16
10% 10% 10% Return on Assets
2013-14 2014-15 2015-16
50% 50% 50% Net Operating Profit / S
2013-14 2014-15 2015-16
8% 8% 8% P/E Ratio
2014-15 2015-16
Series1
4 2014-15 2015-16
Series1
7/27/2019 Jaypee Infra
48/59
2014-15 2015-16
Series1
7/27/2019 Jaypee Infra
49/59
2011 2012 2013 2013-14 2014-15 2015-16
0.20 0.19 0.17 0.18 0.19 0.19
2011 2012 2013 2013-14 2014-15 2015-16
30% 22% 11% 13% 13% 13%
0.16
0.16
0.17
0.17
0.18
0.18
0.19
0.19
0.20
0.20
2011 2012 2013 2013-14 2014-15 2015-16
Series1
0%
5%
10%
15%
20%
25%
30%
35%
2011 2012 2013 2013-14 2014-15 2015-16
Series1
7/27/2019 Jaypee Infra
50/59
2011 2012 2013 2013-14 2014-15 2015-16
13% 10% 8% 7% 7% 7%
2011 2012 2013 2013-14 2014-15 2015-16
65% 52% 45% 40% 40% 40%
2011 2012 2013 2013-14 2014-15 2015-16
5.63 5.42 7.91 6.73 6.42 6.13
0%
2%
4%
6%
8%
10%
12%
14%
2011 2012 2013 2013-14 2014-15 2015-16
Series1
0%
10%
20%
30%
40%
50%
60%
70%
2011 2012 2013 2013-14 2014-15 2015-16
Series1
7/27/2019 Jaypee Infra
51/59
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
2011 2012 2013 2013-14 2014-15 2015-16
Series1
7/27/2019 Jaypee Infra
52/59
Particulars 2011
Operating Free Cashflow / Total Debt
Net Profit After Tax / Total De 0.229Total Debt / Total Assets 0.441
Particulars 2011
Profit after Tax 1435.06Depreciation & Ammortizatio 8.63
Gross Cashflow 1443.69
Gross Cashflow / Current Deb 0.230Profit Before Tax / Capital Em 0.101Equity / Current Liabilities 0.439Tangible Net Worth / Total Li 0.098Working Capital / Total Asset 0.221
Bathory Score 0.218
Particulars 2011
Working Capital / Total Asset 0.221Retained Earnings / Total Ass 0.237
LoH -
Nam
BeBatZ S
Sprin
Beav
Bath
Altma
7/27/2019 Jaypee Infra
53/59
EBIT / Total Assets 0.128Market Value of Equity / Book 1.289Sales / Total Assets 0.197
Altman's Z-Score 1.990
Particulars 2011
Working Capital / Total Asset 0.221EBIT / Total Assets 0.128PBT / Current Liabilities 0.573Sales / Total Assets 0.393
Springate Score 1.1565
Particulars 2011
Average Inventories / SalesAverage Receivables / Average InventoriesCash & Equivalents / Total As 0.130Quick Assets / Current Liabiliti 0.937
Income from continuingoperation(EBIT) / (TotalAssets - Current Liabilities) 0.165Long Term Debt / (TotalAssets - Current Liabilities) 0.567Sales / (Net Working Capital + 0.887
Y
Probability of Bankruptcy
Particulars 2011
Retained Earnings / Total Ass 0.237
H - F
Sprin
Lo
7/27/2019 Jaypee Infra
54/59
7/27/2019 Jaypee Infra
55/59
2012 2013 2013-14 2014-15 2015-16
2060.762 3624.056 759.490 2553.571 2808.904
0.194 0.093 0.105 0.105 0.1050.396 0.386 0.414 0.418 0.421
2012 2013 2013-14 2014-15 2015-16
1289.72 694.46 856.93 942.65 1036.651.59 14.92 15.26 16.76 18.76
1291.32 709.38 872.19 959.41 1055.41
0.194 0.095 0.107 0.107 0.1070.077 0.036 0.044 0.044 0.0440.327 0.248 0.295 0.268 0.2440.083 -0.425 -0.469 -0.477 -0.4800.124 0.132 0.129 0.130 0.131
0.161 0.017 0.021 0.015 0.009
2012 2013 2013-14 2014-15 2015-16
0.124 0.132 0.129 0.130 0.1310.262 0.247 0.269 0.270 0.269
git Analysisactor Model
of the Models
ver's Modelhory Modelcore Model
gate Analysis
r's Model
ry Model
's Z-Score
7/27/2019 Jaypee Infra
56/59
0.099 0.076 0.073 0.073 0.0741.052 0.734 0.708 0.676 0.6450.189 0.170 0.184 0.186 0.187
1.661 1.367 1.381 1.367 1.352
2012 2013 2013-14 2014-15 2015-16
0.124 0.132 0.129 0.130 0.1310.099 0.076 0.073 0.073 0.0740.376 0.155 0.228 0.228 0.2270.378 0.340 0.368 0.371 0.375
0.8303 0.6087 0.6540 0.6579 0.6625
2012 2013 2013-14 2014-15 2015-16
1.405 1.615 1.637 1.470 1.4700.120 0.076 0.081 0.100 0.1000.032 0.013 0.010 0.010 0.0100.423 0.436 0.462 0.462 0.462
0.133 0.107 0.096 0.097 0.098
0.531 0.543 0.545 0.550 0.5571.509 1.274 1.412 1.412 1.411
-1.46955483 -1.26388437 -1.16163369 -1.19751696 -1.22639837
81.30% 77.97% 76.16% 76.81% 77.32%
2012 2013 2013-14 2014-15 2015-16
0.262 0.247 0.269 0.270 0.269
ctor Model
ate Model
it Model
7/27/2019 Jaypee Infra
57/59
0.378 0.340 0.368 0.371 0.3751.196 1.065 1.032 1.135 1.2480.329 0.545 0.102 0.313 0.3130.396 0.386 0.414 0.418 0.4210.253 0.289 0.239 0.241 0.243
1.436 1.455 1.485 1.525 1.5740.312 0.342 0.311 0.311 0.3110.051 0.005 0.009 0.008 0.007
-2.29 -2.03 -2.60 -2.29 -2.25
7/27/2019 Jaypee Infra
58/59
Particulars AAA AA
EBIT Interest Coverage 23.8 13.6
EBITDA Interest Coverage 25.3 17.1Free Operating Cashflow / Total Debt 167.8 77.5Funds From Operations / Total Debt 104.1 41.1Return on Capital 35.1 26.9Operating Income / Sales 24.6 23.4Long-Term Debt / Capital 13.3 28.2Total Debt / Capital including short term 6.2 34.8
Particulars 2011 2012
EBIT Interest Coverage 180.590 26.265EBITDA Interest Coverage 181.444 26.290Free Operating Cashflow / Total Debt 0.00% 31.01%Funds From Operations / Total Debt 29.09% 24.06%Return on Capital 14.08%Operating Income / Sales 65.51% 52.45%Long-Term Debt / Capital 56.82% 53.49%Total Debt / Capital including short term 56.82% 53.49%
Particulars 2011 2012AVG Capital Employed 15499.98AVG Current Liabilities 3709.20AVG Short Term Debt 0
Median
For the Company
7/27/2019 Jaypee Infra
59/59
A BBB BB B CCC
6.9 4.2 2.3 0.9 0.4
9.4 5.9 3.1 1.6 0.943.2 34.6 20 10.1 2.925.4 16.9 7.9 2.6 -0.916.8 13.4 10.3 6.7 2.318.2 14.7 15.8 13.9 11.433.9 42.5 57.2 69.7 68.839.8 45.6 57.2 74.2 101.2
2013 2013-14 2014-15 2015-16
2.420 3.958 3.958 3.957 BBB2.444 4.000 4.000 4.000 BBB
48.43% 9.32% 28.49% 28.49% BBB11.80% 13.33% 13.33% 13.33% BBB11.25% 9.97% 10.09% 10.20% BBB45.40% 40.00% 40.00% 40.00% AAA54.77% 54.95% 55.52% 56.21% BBB54.77% 54.95% 55.52% 56.21% BBB
2013 2013-14 2014-15 2015-16
18074.61 19519.97 20566.02 22431.654921.11 5149.39 4943.24 5437.56
0 0 0 0
Scores