About the Stock:
Rail Vikas Nigam Limited (RVNL) is a central public sector enterprise in India, operating as the construction wing of the Ministry of Railways, focused on project implementation and infrastructure development for transportation. Founded in 2003, its main goal is to meet the country’s increasing infrastructure demands by accelerating project completion and establishing a railway equipment manufacturing entity. Recognized as a ‘Navratna’ CPSE, RVNL operates under the oversight of the Indian Ministry of Railways.
The entity oversees projects from initiation to conclusion and sets up Special Purpose Vehicles (SPVs) tailored to each project. RVNL’s duties encompass utilizing additional financial resources (EBRs) by employing a blend of equity and debt through these SPVs.
Business Model:
- RVNL specializes in implementing a diverse range of infrastructure projects for the Indian railways.
- The company’s scope of work includes constructing railway tracks, electrification lines, bridges, and establishing workshops or production units.
- In addition to railway projects, RVNL has ventured into metro and high-speed railway projects for various organizations.
- RVNL has completed over 140 projects with an expenditure exceeding Rs 1 trillion since its inception.
- The company has successfully executed infrastructure spanning over 15,534 km of railway tracks and has undertaken 38 projects across 26 different locations.
Company Valuation | |
Sector | Engg & Capital Goods |
NSE | RVNL |
BSE | 542649 |
Market Capitalization | Rs 77,249 Crore (As of May 23, 2024) |
Book Value Per Share | Rs 41.95 |
Face Value | Rs 10 |
P/E ratio | 39.48 |
52 week H/L | 381.00 / 110.60 |
Dividend Yield (%) | 0.57 |
Shareholding Pattern | ||||
Particulars | Jun-23 | Sept-23 | Dec-23 | Mar-24 |
Foreign Promoters % | 0 | 0 | 0 | 0 |
Indian Promoters % | 78.2 | 72.84 | 72.84 | 72.84 |
DIIs % | 5.76 | 5.82 | 6.08 | 6.18 |
FIIs % | 1.75 | 2.33 | 2.59 | 2.32 |
Others % | 14.29 | 19.01 | 18.49 | 18.66 |
Ratios (Consolidated) | |||||
Particulars | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
ROCE % | 13.07 | 12.35 | 11.57 | 16.82 | 17.83 |
ROE % | 14.58 | 16.19 | 17.27 | 19.66 | 20.81 |
ROA % | 5.93 | 6.24 | 6.88 | 6.85 | 7.26 |
Interest Coverage Ratio | 6.81 | 10.72 | 14.39 | 3.66 | 4.09 |
D/E | 0.69 | 0.89 | 1.06 | 1.03 | 0.88 |
P/B | – | 0.53 | 1.09 | 1.07 | 1.95 |
Balance Sheet (Consolidated Figures in Rs. Crores.) | |||||
(Year-end March) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
Share Capital | 2,085 | 2,085 | 2,085 | 2,085 | 2,085 |
Reserves | 2,311 | 3,031 | 3,482 | 4,312 | 5,240 |
Borrowings | 3,024 | 4,542 | 5,919 | 6,616 | 6,430 |
Other Liabilities | 4,716 | 2,860 | 2,820 | 7,155 | 5,036 |
Total Liabilities | 12,136 | 12,518 | 14,306 | 20,168 | 18,791 |
Fixed Assets | 279 | 305 | 292 | 379 | 355 |
Capital WIP | 9 | 18 | 47 | 1 | 1 |
Investments (Long Term) | 1,586 | 1,585 | 1,661 | 1,882 | 1,982 |
Other Assets | 10,262 | 10,609 | 12,306 | 17,905 | 16,453 |
Total Assets | 12,136 | 12,518 | 14,306 | 20,168 | 18,791 |
Profit & Loss (Consolidated Figures in Rs. Crores.) | ||||||
(Year-end March) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
Sales | 10,069 | 14,531 | 15,404 | 19,382 | 20,282 | 21,889 |
Other Income | 351 | 305 | 366 | 800 | 996 | 1,186 |
Expenses | 9,538 | 13,744 | 14,524 | 18,199 | 19,035 | 20,536 |
Operating Profit | 882 | 1,091 | 1,246 | 1,983 | 2,243 | 2,539 |
OPM% | 9 | 8 | 8 | 10 | 11 | 12 |
Interest | 131 | 100 | 85 | 564 | 581 | 568 |
Depreciation | 6 | 20 | 23 | 21 | 22 | 21 |
Profit Before Tax | 758 | 971 | 1,138 | 1,502 | 1,798 | 1,949 |
Tax% | 20 | 21 | 19 | 21 | 21 | 25 |
Net Profit | 705 | 753 | 922 | 1,183 | 1,421 | 1,575 |
PATM% | 7 | 5 | 6 | 6 | 7 | 7 |
Cash Flows (Consolidated Figures in Rs. Crores.) | |||||
(Year-end March) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
Cash from Operating Activity | -293 | -965 | 657 | 4,800 | -4,076 |
Cash from Investing Activity | -82 | 126 | 75 | -1,426 | 1,355 |
Cash from Financing Activity | 319 | 827 | 416 | -187 | -1,036 |
Net Cash Flow | -56 | -11 | 1,148 | 3,187 | -3,757 |
Q4 FY24 Result Update:
- Revenue Growth: Rail Vikas Nigam Ltd experienced a significant increase in revenue, with a 17.41% jump compared to the same period last year, reaching ₹7,037.38Cr in the fourth quarter of 2023-2024. Additionally, the company saw a quarterly growth rate of 39.44% in revenue over the last three months.
- Net Profit Growth: The net profit of Rail Vikas Nigam Ltd also surged, marking a 33.17% increase since the same period last year, reaching ₹478.40Cr in the fourth quarter of 2023-2024. Similarly, on a quarterly basis, the company recorded a 33.42% rise in net profits over the past three months.
- Net Profit Margins: Rail Vikas Nigam Ltd’s net profit margin witnessed a notable improvement, rising by 13.42% compared to the same period last year, reaching 6.80% in the fourth quarter of 2023-2024. However, on a quarterly basis, there was a slight decline of -4.32% in net profit margins over the last three months.
- Financial Health: The substantial growth in both revenue and net profits reflects positively on Rail Vikas Nigam Ltd’s financial performance, indicating effective management and operational efficiency.
- Quarterly Performance: The quarterly growth rates in revenue and net profits highlight the company’s ability to maintain consistent momentum and capitalize on market opportunities over shorter periods.
- Margin Analysis: Despite the slight decrease in net profit margins over the last three months, Rail Vikas Nigam Ltd continues to maintain healthy profitability levels, suggesting overall stability and resilience in its financial position.
Quarterly Results (Consolidated Figures in Rs. Crores) | ||||||
Particulars | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
Sales | 5,012 | 5,720 | 5,572 | 4,914 | 4,689 | 6,714 |
Other Income | 281 | 256 | 282 | 296 | 328 | 280 |
Expenses | 4,736 | 5,345 | 5,222 | 4,616 | 4,440 | 6,258 |
Operating Profit | 557 | 630 | 631 | 594 | 577 | 737 |
OPM% | 11 | 11 | 11 | 12 | 12 | 11 |
Interest | 147 | 146 | 146 | 133 | 139 | 150 |
Depreciation | 6 | 6 | 6 | 6 | 5 | 4 |
Profit Before Tax | 404 | 478 | 479 | 455 | 433 | 582 |
Tax% | 16 | 29 | 30 | 19 | 24 | 25 |
Net Profit | 382 | 359 | 343 | 394 | 359 | 479 |
PATM% | 8 | 6 | 6 | 8 | 8 | 7 |
Conclusion:
In summary, RVNL’s fundamental analysis underscores its robust position as a significant player in the infrastructure development arena, particularly within the Indian railways sector. With a track record of successfully completing diverse projects and expanding into metro and high-speed railway endeavors, RVNL showcases resilience and adaptability in addressing the evolving transportation landscape. Despite fluctuations in revenue and profitability, RVNL’s strategic vision and dedication to quality position it well for sustained growth and success over the long term. Given the increasing demand for railway and metro infrastructure, RVNL’s expertise and track record present an appealing investment prospect for those interested in the burgeoning Indian infrastructure sector.