Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 17 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: | NSE:

Mitcon Consultancy & Engineering Services Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 15, 2024, 2:16 pm

Market Cap 228 Cr.
Current Price 113
High / Low161/74.9
Stock P/E38.2
Book Value 71.6
Dividend Yield0.00 %
ROCE9.85 %
ROE4.88 %
Face Value 10.0
PEG Ratio1.69

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Mitcon Consultancy & Engineering Services Ltd

Competitors of Mitcon Consultancy & Engineering Services Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Genus Prime Infra Ltd 35.1 Cr. 23.535.1/13.8 32.30.00 %2.80 %4.09 % 2.00
Ekansh Concepts Ltd 225 Cr. 149157/41.62,248 30.40.00 %8.19 %0.25 % 10.0
Dhruv Consultancy Services Ltd 175 Cr. 110157/56.229.6 62.90.45 %12.1 %9.57 % 10.0
Crane Infrastructure Ltd 16.3 Cr. 22.540.0/16.219.2 41.00.00 %6.44 %4.99 % 10.0
Brahmaputra Infrastructure Ltd 173 Cr. 59.8114/49.98.50 59.60.00 %10.6 %10.6 % 10.0
Industry Average1,373.33 Cr140.43193.7277.520.11%9.80%13.09%8.15

All Competitor Stocks of Mitcon Consultancy & Engineering Services Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales20.1616.3943.9017.5628.6518.7517.6919.2327.9829.5535.7624.1539.96
Expenses18.0813.5139.3414.8522.6716.0013.4614.9023.4522.2228.6217.9532.79
Operating Profit2.082.884.562.715.982.754.234.334.537.337.146.207.17
OPM %10.32%17.57%10.39%15.43%20.87%14.67%23.91%22.52%16.19%24.81%19.97%25.67%17.94%
Other Income0.750.460.24-0.060.620.970.410.420.900.500.480.522.38
Interest2.301.792.342.221.931.902.392.682.592.573.052.935.62
Depreciation1.171.311.461.281.271.411.481.531.641.741.712.062.22
Profit before tax-0.640.241.00-0.853.400.410.770.541.203.522.861.731.71
Tax %120.31%-33.33%127.00%164.71%73.82%-36.59%-276.62%46.30%45.83%53.41%72.38%59.54%-45.03%
Net Profit0.130.32-0.270.540.890.552.890.290.651.640.800.702.49
EPS in Rs-0.230.25-0.831.720.02-0.102.150.370.721.160.820.771.22

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales445836616210683129
Expenses39553547529067101
Operating Profit531149161628
OPM %12%6%1%23%15%15%19%22%
Other Income34432124
Interest0108881014
Depreciation23265568
Profit before tax6423-24210
Tax %20%21%27%15%37%60%-63%43%
Net Profit3-002-1146
EPS in Rs2.42-0.120.091.43-1.510.793.153.97
Dividend Payout %41%-807%1,100%14%-13%25%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-100.00%-150.00%200.00%300.00%50.00%
Change in YoY Net Profit Growth (%)0.00%-50.00%350.00%100.00%-250.00%

Mitcon Consultancy & Engineering Services Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:29%
3 Years:28%
TTM:3%
Compounded Profit Growth
10 Years:%
5 Years:155%
3 Years:78%
TTM:80%
Stock Price CAGR
10 Years:%
5 Years:25%
3 Years:38%
1 Year:37%
Return on Equity
10 Years:%
5 Years:2%
3 Years:4%
Last Year:5%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 8:31 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital121212131313131314
Reserves78767581758088102112
Borrowings0046688388115144147
Other Liabilities111417282734315240
Total Liabilities101102149191199215248312314
Fixed Assets2321109106110118129158167
CWIP100001181
Investments2921548284039
Other Assets49793979858889106107
Total Assets101102149191199215248312314

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +2668-1519-23024
Cash from Investing Activity +-192-63-5-6-5-34-42
Cash from Financing Activity +-1-24221-0-41613
Net Cash Flow56-14112-1112-5

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow5.003.00-45.00-54.00-74.00-72.00-99.00-116.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days14597172221201125188157
Inventory Days
Days Payable
Cash Conversion Cycle14597172221201125188157
Working Capital Days1495679187167164153113
ROCE %5%2%7%3%7%5%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
FIIs0.00%0.00%0.00%0.00%9.85%9.85%16.85%16.85%16.85%16.85%16.85%16.84%
DIIs16.04%13.98%13.31%13.31%3.46%3.46%3.44%3.43%3.43%3.43%3.42%2.23%
Government6.11%6.11%6.11%6.11%6.11%6.11%6.11%6.11%6.11%6.11%6.11%6.11%
Public77.85%79.91%80.58%80.58%80.58%80.58%73.60%73.61%73.61%73.62%73.62%74.82%
No. of Shareholders2512788971,3262,5712,4422,6382,6093,0443,1453,9255,325

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)4.203.271.12-1.341.48
Diluted EPS (Rs.)4.183.271.12-1.341.48
Cash EPS (Rs.)10.527.345.082.776.08
Book Value[Excl.RevalReserv]/Share (Rs.)97.2584.4376.0874.1976.26
Book Value[Incl.RevalReserv]/Share (Rs.)97.2584.4376.0874.1976.26
Revenue From Operations / Share (Rs.)96.3662.3379.3545.2245.36
PBDIT / Share (Rs.)24.2113.3912.978.1412.47
PBIT / Share (Rs.)18.468.879.004.498.16
PBT / Share (Rs.)7.911.742.82-1.252.09
Net Profit / Share (Rs.)4.782.831.12-0.871.77
NP After MI And SOA / Share (Rs.)3.973.150.79-1.341.43
PBDIT Margin (%)25.1221.4816.3318.0027.48
PBIT Margin (%)19.1514.2311.349.9317.98
PBT Margin (%)8.212.783.55-2.764.61
Net Profit Margin (%)4.954.531.40-1.933.90
NP After MI And SOA Margin (%)4.125.050.99-2.963.14
Return on Networth / Equity (%)4.614.151.14-1.972.03
Return on Capital Employeed (%)9.695.526.713.526.54
Return On Assets (%)1.711.700.49-0.910.99
Long Term Debt / Equity (X)0.970.830.670.750.65
Total Debt / Equity (X)1.180.990.820.750.65
Asset Turnover Ratio (%)0.460.360.450.190.29
Current Ratio (X)1.542.162.132.882.71
Quick Ratio (X)1.402.102.042.812.44
Dividend Payout Ratio (NP) (%)0.000.000.00-13.7263.11
Dividend Payout Ratio (CP) (%)0.000.000.007.9815.72
Earning Retention Ratio (%)0.000.000.00113.7236.89
Cash Earning Retention Ratio (%)0.000.000.0092.0284.28
Interest Coverage Ratio (X)2.291.882.101.422.05
Interest Coverage Ratio (Post Tax) (X)1.451.401.180.841.29
Enterprise Value (Cr.)288.88189.45206.53105.00111.91
EV / Net Operating Revenue (X)2.232.261.941.731.84
EV / EBITDA (X)8.8910.5411.879.616.69
MarketCap / Net Operating Revenue (X)1.171.071.140.900.87
Retention Ratios (%)0.000.000.00113.7236.88
Price / BV (X)1.310.871.310.600.56
Price / Net Operating Revenue (X)1.171.071.140.900.87
EarningsYield0.030.040.01-0.030.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Mitcon Consultancy & Engineering Services Ltd as of November 17, 2024 is: 136.14

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 17, 2024, Mitcon Consultancy & Engineering Services Ltd is Undervalued by 20.48% compared to the current share price 113.00

Intrinsic Value of Mitcon Consultancy & Engineering Services Ltd as of November 17, 2024 is: 166.98

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 17, 2024, Mitcon Consultancy & Engineering Services Ltd is Undervalued by 47.77% compared to the current share price 113.00

Last 5 Year EPS CAGR: 22.66%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (85.22 cr) compared to borrowings (76.78 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (72.38 cr) and profit (3.63 cr) over the years.
  1. The stock has a low average ROCE of 4.88%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 133.50, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 163.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Mitcon Consultancy & Engineering Services Ltd:
    1. Net Profit Margin: 4.95%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 9.69% (Industry Average ROCE: 8.82%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.61% (Industry Average ROE: 10.47%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.45
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.4
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 38.2 (Industry average Stock P/E: 135.61)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 1.18
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

MITCON Consultancy & Engineering Services Ltd. is a Public Limited Listed company incorporated on 16/04/1982 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74140PN1982PLC026933 and registration number is 026933. Currently company belongs to the Industry of Infrastructure - General. Company’s Total Operating Revenue is Rs. 76.97 Cr. and Equity Capital is Rs. 13.42 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Infrastructure - GeneralKubera Chambers, 1st Floor, Pune Maharashtra 411005cs@mitconindia.com
http://www.mitconindia.com
Management
NamePosition Held
Mr. Ajay AgarwalChairman, Non Ind & Non Exe Director
Mr. Anand ChalwadeManaging Director
Mr. Sudarshan MohattaNon Exe.Non Ind.Director
Dr. Pradeep BavadekarNon Exe.Non Ind.Director
Mr. Sanjay PhadkeInd. Non-Executive Director
Ms. Gayatri Chaitanya ChinthapalliInd. Non-Executive Director
Mrs. Archana LakheInd. Non-Executive Woman Director

FAQ

What is the latest intrinsic value of Mitcon Consultancy & Engineering Services Ltd?

The latest intrinsic value of Mitcon Consultancy & Engineering Services Ltd as on 17 November 2024 is ₹136.14, which is 20.48% higher than the current market price of ₹113.00.

What is the Market Cap of Mitcon Consultancy & Engineering Services Ltd?

The Market Cap of Mitcon Consultancy & Engineering Services Ltd is 228 Cr..

What is the current Stock Price of Mitcon Consultancy & Engineering Services Ltd as on 17 November 2024?

The current stock price of Mitcon Consultancy & Engineering Services Ltd as on 17 November 2024 is ₹113.

What is the High / Low of Mitcon Consultancy & Engineering Services Ltd stocks in FY 2024?

In FY 2024, the High / Low of Mitcon Consultancy & Engineering Services Ltd stocks is 161/74.9.

What is the Stock P/E of Mitcon Consultancy & Engineering Services Ltd?

The Stock P/E of Mitcon Consultancy & Engineering Services Ltd is 38.2.

What is the Book Value of Mitcon Consultancy & Engineering Services Ltd?

The Book Value of Mitcon Consultancy & Engineering Services Ltd is 71.6.

What is the Dividend Yield of Mitcon Consultancy & Engineering Services Ltd?

The Dividend Yield of Mitcon Consultancy & Engineering Services Ltd is 0.00 %.

What is the ROCE of Mitcon Consultancy & Engineering Services Ltd?

The ROCE of Mitcon Consultancy & Engineering Services Ltd is 9.85 %.

What is the ROE of Mitcon Consultancy & Engineering Services Ltd?

The ROE of Mitcon Consultancy & Engineering Services Ltd is 4.88 %.

What is the Face Value of Mitcon Consultancy & Engineering Services Ltd?

The Face Value of Mitcon Consultancy & Engineering Services Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Mitcon Consultancy & Engineering Services Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE