IL&FS Transportation Networks (IL&FSTRANS)₹1.77+1.72%Civil Construction
In the Jun 2018 quarter (standalone), IL&FS Transportation Networks reported sales of ₹804 Cr, up 7.7% from Jun 2017, and net profit of −₹248 Cr, down 1,092.2% year on year. For the year to Mar 2020, sales were ₹99.68 Cr and net profit −₹973 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2018
| Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,325 | 1,114 | 1,413 | 1,035 | 841 | 793 | 995 | 747 | 684 | 849 | 1,213 | 804 |
| Expenses | 878 | 982 | 1,455 | 805 | 678 | 629 | 730 | 575 | 506 | 590 | 1,033 | 824 |
| Operating Profit | 449 | 130 | −43.03 | 230 | 163 | 163 | 265 | 172 | 178 | 259 | 181 | −19.99 |
| OPM % | 34.0% | 12.0% | −3.0% | 22.0% | 19.1% | 21.0% | 27.0% | 23.1% | 26.0% | 30.1% | 15.1% | −2.5% |
| Other Income | 12.95 | 155 | 141 | 143 | 284 | 223 | 114 | 247 | 333 | 228 | 393 | 228 |
| Interest | 278 | 315 | 335 | 330 | 366 | 348 | 330 | 379 | 421 | 408 | 428 | 488 |
| Depreciation | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 2.99 | 6.99 | 5.99 | 5.99 | 4.99 | 5.99 | 4.99 |
| Profit before tax | 181 | −32.12 | −240 | 40.12 | 79.20 | 36.11 | 41.11 | 35.09 | 85.27 | 73.25 | 140 | −286 |
| Tax % | 41.0% | −39.9% | −31.0% | 55.1% | 28.1% | −55.0% | −158.9% | 29.0% | 29.1% | 17.0% | 24.1% | −12.9% |
| Net Profit | 106 | −18.99 | −165 | 18.01 | 57.04 | 56.04 | 106 | 25.01 | 60.02 | 59.97 | 107 | −248 |
| EPS (Rs) | 3.20 | −0.60 | −5.01 | 0.53 | 1.72 | 1.68 | 3.21 | 0.74 | 1.82 | 1.82 | 3.23 | −7.53 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 842 | 1,611 | 2,762 | 3,360 | 3,392 | 3,511 | 4,366 | 3,666 | 3,522 | 180 | 99.68 | 3,549 |
| Expenses | 303 | 1,079 | 2,204 | 2,705 | 2,804 | 2,733 | 3,928 | 2,910 | 2,694 | 1,628 | 394 | 2,953 |
| Operating Profit | 543 | 532 | 560 | 653 | 593 | 779 | 438 | 755 | 833 | −1,456 | −297 | 598 |
| OPM % | 64.1% | 33.1% | 20.1% | 19.1% | 17.1% | 22.1% | 10.0% | 21.0% | 24.1% | −810.0% | −297.9% | 16.9% |
| Other Income | 105 | 88.69 | 138 | 196 | 266 | 358 | 666 | 840 | 1,169 | −13,758 | −635 | 1,182 |
| Interest | 144 | 159 | 272 | 398 | 523 | 742 | 1,217 | 1,383 | 1,644 | 1,284 | 18.95 | 1,744 |
| Depreciation | 3.99 | 9.99 | 10.99 | 10.99 | 10.99 | 9.99 | 9.99 | 13.98 | 21.99 | 20.98 | 19.99 | 21.96 |
| Profit before tax | 499 | 453 | 415 | 440 | 324 | 385 | −123 | 197 | 333 | −16,613 | −976 | 12.25 |
| Tax % | 35.1% | 36.1% | 39.0% | 38.1% | 18.0% | 17.1% | −21.0% | −20.9% | 24.1% | 3.0% | 0.0% | — |
| Exceptional items | 5.99 | 2.99 | 0.00 | 0.00 | 0.00 | 0.00 | 42.01 | 0.00 | 0.00 | −14,030 | −762 | — |
| Net Profit | 325 | 288 | 252 | 271 | 266 | 319 | −96.94 | 236 | 252 | −17,007 | −973 | −21.06 |
| EPS (Rs) | 9.88 | 8.75 | 7.66 | 8.23 | 8.08 | 9.68 | −2.95 | 7.18 | 7.64 | −516.64 | −29.54 | −0.66 |
| Dividend payout % | 18.1% | 24.0% | 31.0% | 29.0% | 29.0% | 31.0% | −68.0% | 28.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 170 | 193 | 194 | 194 | 194 | 194 | 247 | 329 | 329 | 329 | 329 | 330 |
| Reserves | 639 | 1,380 | 1,591 | 1,750 | 1,932 | 2,421 | 2,964 | 2,386 | 2,511 | 2,760 | −14,223 | −15,200 |
| Borrowings | 716 | 1,519 | 1,887 | 2,715 | 3,725 | 4,983 | 7,789 | 9,621 | 11,478 | 13,453 | 15,346 | 15,509 |
| Other Liabilities | 94.54 | 464 | 1,168 | 1,364 | 1,378 | 2,111 | 2,131 | 2,046 | 1,943 | 2,819 | 1,958 | 2,352 |
| Total Liabilities | 1,621 | 3,557 | 4,842 | 6,022 | 7,228 | 9,710 | 13,130 | 14,381 | 16,260 | 19,359 | 3,411 | 2,990 |
| Fixed Assets | 14.05 | 38.17 | 37.13 | 30.12 | 25.11 | 29.10 | 139 | 43.16 | 257 | 258 | 211 | 163 |
| CWIP | 25.03 | 1.01 | 0.00 | 0.00 | 3.01 | 2.01 | 0.00 | 7.02 | 12.03 | 23.03 | 0.00 | 0.00 |
| Investments | 858 | 1,390 | 2,100 | 2,506 | 3,136 | 3,989 | 4,771 | 5,028 | 5,289 | 5,363 | 170 | 173 |
| Other Assets | 724 | 2,128 | 2,704 | 3,486 | 4,064 | 5,690 | 8,220 | 9,303 | 10,701 | 13,716 | 3,029 | 2,654 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.02 | 23.07 | 20.08 | 18.05 | 18.07 |
| Trade receivables | 38.15 | 478 | 842 | 998 | 1,603 | 2,502 | 2,749 | 3,767 | 2,595 | 3,094 | 54.20 | 24.09 |
| Cash & equivalents | 3.01 | 143 | 8.01 | 4.01 | 5.01 | 11.02 | 182 | 179 | 331 | 464 | 153 | 300 |
| Total Assets | 1,621 | 3,557 | 4,842 | 6,022 | 7,228 | 9,710 | 13,130 | 14,381 | 16,260 | 19,359 | 3,411 | 2,990 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −3.01 | −72.16 | 258 | 423 | −32.08 | 98.26 | −261 | −868 | 1,031 | −310 | 1,155 | −19.04 |
| Cash from investing activity | −238 | −957 | −533 | −913 | −397 | −1,000 | −2,024 | −594 | −2,635 | 2,992 | −1,535 | 178 |
| Cash from financing activity | 235 | 1,170 | 139 | 487 | 431 | 907 | 2,296 | 1,319 | 1,763 | −2,639 | 172 | 9.03 |
| Net cash flow | −5.98 | 140 | −135 | −3.99 | 0.99 | 5.99 | 8.98 | −142 | 161 | 42.87 | −203 | 167 |
| Capex | 4.01 | 28.06 | 9.02 | 4.01 | 108 | 17.04 | 18.04 | 12.03 | 21.05 | 64.16 | 47.17 | 1.01 |
| Free cash flow | −6.01 | −100 | 249 | 418 | −141 | 84.05 | −278 | −877 | 1,009 | −373 | 1,108 | −18.01 |
| CFO / OP % | 188.0% | 26.0% | 82.0% | 105.0% | 15.0% | 48.0% | −22.0% | −159.0% | 154.0% | −23.0% | −81.0% | 19.0% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 105 | 206 | 190 | 132 | 174 | 269 | 285 | 314 | 258 | 319 | 111 | 88 |
| Cash conversion cycle | 103 | 204 | 188 | 130 | 172 | 267 | 283 | 312 | 256 | 317 | 109 | 86 |
| Working capital days | 1,734 | 657 | −183 | −207 | −41 | 39 | 58 | 139 | 207 | 90 | −34,910 | −61,887 |
| ROCE % | 9.0% | 26.9% | 18.0% | 16.0% | 16.0% | 12.9% | 11.9% | 8.0% | 11.9% | 13.0% | −10.0% | −18.0% |
For the Jun 2018 quarter, IL&FS Transportation Networks reported sales of ₹804 Cr, up 7.7% year on year and net profit of −₹248 Cr, down 1,092.2% year on year. The operating margin was −2.5%.
IL&FS Transportation Networks' sales for the year to Mar 2020 were ₹99.68 Cr; over the last twelve months they were ₹3,549 Cr.
Net profit for the year to Mar 2020 was −₹973 Cr, and −₹21.06 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.66.
IL&FS Transportation Networks reported borrowings of ₹15,509 Cr at Mar 2020, against cash and equivalents of ₹300 Cr.
Cash from operations was −₹19.04 Cr in the year to Mar 2020; after capital spending, free cash flow was −₹18.01 Cr.