Loading...

Capacit'e Infraprojects

NSEI:CAPACITE
Snowflake Description

Flawless balance sheet with high growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
CAPACITE
NSEI
₹16B
Market Cap
  1. Home
  2. IN
  3. Real Estate
Company description

Capacit'e Infraprojects Limited engages in construction and engineering business in India. The last earnings update was 269 days ago. More info.


Add to Portfolio Compare Print
CAPACITE Share Price and Events
7 Day Returns
-0.1%
NSEI:CAPACITE
-4.3%
IN Real Estate
-1%
IN Market
1 Year Returns
-36.1%
NSEI:CAPACITE
-16.7%
IN Real Estate
-1.6%
IN Market
CAPACITE Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Capacit'e Infraprojects (CAPACITE) -0.1% 2.3% 7% -36.1% - -
IN Real Estate -4.3% -0.2% 6.6% -16.7% 49.7% 55.1%
IN Market -1% 3% 6.2% -1.6% 39% 73%
1 Year Return vs Industry and Market
  • CAPACITE underperformed the Real Estate industry which returned -16.7% over the past year.
  • CAPACITE underperformed the Market in India which returned -1.6% over the past year.
Price Volatility
Industry
5yr Volatility vs Market

CAPACITE Value

 Is Capacit'e Infraprojects undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Capacit'e Infraprojects to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Capacit'e Infraprojects.

NSEI:CAPACITE Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 6 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 17.4%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NSEI:CAPACITE
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 1.1
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.102 (1 + (1- 35%) (15.28%))
1.142
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.14
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (1.142 * 8.6%)
17.37%

Discounted Cash Flow Calculation for NSEI:CAPACITE using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Capacit'e Infraprojects is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

NSEI:CAPACITE DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 17.37%)
2019 -1,404.00 Analyst x1 -1,196.21
2020 655.00 Analyst x2 475.47
2021 734.50 Analyst x2 454.27
2022 810.01 Est @ 10.28% 426.83
2023 886.65 Est @ 9.46% 398.07
2024 965.45 Est @ 8.89% 369.30
2025 1,047.38 Est @ 8.49% 341.35
2026 1,133.33 Est @ 8.21% 314.69
2027 1,224.09 Est @ 8.01% 289.59
2028 1,320.45 Est @ 7.87% 266.16
Present value of next 10 years cash flows ₹2,139.52
NSEI:CAPACITE DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹1,320.45 × (1 + 7.55%) ÷ (17.37% – 7.55%)
₹14,461.12
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹14,461.12 ÷ (1 + 17.37%)10
₹2,914.85
NSEI:CAPACITE Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹2,139.52 + ₹2,914.85
₹5,054.36
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹5,054.36 / 67.89
₹74.45
NSEI:CAPACITE Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in NSEI:CAPACITE represents 0.99653x of BSE:540710
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.99653x
Value per Share
(Listing Adjusted, INR)
= Value per Share (INR) x Listing Adjustment Factor
= ₹ 74.45 x 0.99653
₹74.19
Value per share (INR) From above. ₹74.19
Current discount Discount to share price of ₹229.85
= -1 x (₹229.85 - ₹74.19) / ₹74.19
-209.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Capacit'e Infraprojects is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Capacit'e Infraprojects's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Capacit'e Infraprojects's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NSEI:CAPACITE PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-03-31) in INR ₹13.85
BSE:540710 Share Price ** BSE (2019-04-25) in INR ₹230.65
India Real Estate Industry PE Ratio Median Figure of 105 Publicly-Listed Real Estate Companies 16.36x
India Market PE Ratio Median Figure of 2,739 Publicly-Listed Companies 16.05x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Capacit'e Infraprojects.

NSEI:CAPACITE PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:540710 Share Price ÷ EPS (both in INR)

= 230.65 ÷ 13.85

16.65x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capacit'e Infraprojects is overvalued based on earnings compared to the IN Real Estate industry average.
  • Capacit'e Infraprojects is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does Capacit'e Infraprojects's expected growth come at a high price?
Raw Data
NSEI:CAPACITE PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 16.65x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts
25.9%per year
India Real Estate Industry PEG Ratio Median Figure of 12 Publicly-Listed Real Estate Companies 1.29x
India Market PEG Ratio Median Figure of 586 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

NSEI:CAPACITE PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 16.65x ÷ 25.9%

0.64x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capacit'e Infraprojects is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Capacit'e Infraprojects's assets?
Raw Data
NSEI:CAPACITE PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-03-31) in INR ₹110.17
BSE:540710 Share Price * BSE (2019-04-25) in INR ₹230.65
India Real Estate Industry PB Ratio Median Figure of 164 Publicly-Listed Real Estate Companies 0.8x
India Market PB Ratio Median Figure of 3,630 Publicly-Listed Companies 1.09x
NSEI:CAPACITE PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:540710 Share Price ÷ Book Value per Share (both in INR)

= 230.65 ÷ 110.17

2.09x

* Primary Listing of Capacit'e Infraprojects.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capacit'e Infraprojects is overvalued based on assets compared to the IN Real Estate industry average.
X
Value checks
We assess Capacit'e Infraprojects's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Capacit'e Infraprojects has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

CAPACITE Future Performance

 How is Capacit'e Infraprojects expected to perform in the next 1 to 3 years based on estimates from 6 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
25.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Capacit'e Infraprojects expected to grow at an attractive rate?
  • Capacit'e Infraprojects's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • Capacit'e Infraprojects's earnings growth is expected to exceed the India market average.
  • Capacit'e Infraprojects's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
NSEI:CAPACITE Future Growth Rates Data Sources
Data Point Source Value (per year)
NSEI:CAPACITE Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts 25.9%
NSEI:CAPACITE Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 6 Analysts 21.3%
India Real Estate Industry Earnings Growth Rate Market Cap Weighted Average 20.5%
India Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 7%
India Market Earnings Growth Rate Market Cap Weighted Average 18.3%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NSEI:CAPACITE Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 year ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NSEI:CAPACITE Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 26,009 2,129 1,632 4
2020-03-31 21,153 1,882 1,250 5
2019-03-31 17,774 788 966 2
NSEI:CAPACITE Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-03-31 13,413 853 796
2017-03-31 11,559 1,356 692
2016-03-31 8,543 -174 484

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Capacit'e Infraprojects's earnings are expected to grow significantly at over 20% yearly.
  • Capacit'e Infraprojects's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NSEI:CAPACITE Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 year ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below

All data from Capacit'e Infraprojects Company Filings, last reported 1 year ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:CAPACITE Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 23.75 26.00 21.26 3.00
2020-03-31 18.24 20.10 16.36 4.00
2019-03-31 14.37 15.50 13.89 4.00
NSEI:CAPACITE Past Financials Data
Date (Data in INR Millions) EPS *
2018-03-31 13.85
2017-03-31 17.16
2016-03-31 12.27

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Capacit'e Infraprojects is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Capacit'e Infraprojects's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Capacit'e Infraprojects has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

CAPACITE Past Performance

  How has Capacit'e Infraprojects performed over the past 5 years?

  • Capacit'e Infraprojects's last earnings update was 269 days ago.
The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Capacit'e Infraprojects's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Insufficient data to establish if Capacit'e Infraprojects's year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Capacit'e Infraprojects's 1-year earnings growth to the 5-year average due to insufficient past data.
  • Capacit'e Infraprojects's earnings growth has exceeded the IN Real Estate industry average in the past year (15.1% vs 8.7%).
Earnings and Revenue History
Capacit'e Infraprojects's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Capacit'e Infraprojects Company Filings, last reported 1 year ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:CAPACITE Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-03-31 13,412.77 795.69 1,687.11
2017-03-31 11,559.47 691.57 1,391.74
2016-03-31 8,542.74 483.89 1,154.64
2015-03-31 5,562.72 316.45 691.95
2014-03-31 2,142.85 35.71 369.96
2013-03-31 266.79 -47.31 76.74

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Capacit'e Infraprojects has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Capacit'e Infraprojects used its assets more efficiently than the IN Real Estate industry average last year based on Return on Assets.
  • Capacit'e Infraprojects's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Capacit'e Infraprojects's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Capacit'e Infraprojects has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

CAPACITE Health

 How is Capacit'e Infraprojects's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Capacit'e Infraprojects's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Capacit'e Infraprojects is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Capacit'e Infraprojects's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Capacit'e Infraprojects's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Capacit'e Infraprojects Company Filings, last reported 1 year ago.

NSEI:CAPACITE Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-03-31 7,479.53 2,391.97 3,232.89
2017-03-31 2,993.11 1,965.22 116.06
2016-03-31 1,729.10 1,781.74 373.31
2015-03-31 582.78 1,140.63 398.90
2014-03-31 232.33 863.17 555.91
2013-03-31 71.78 108.20 197.61
  • Capacit'e Infraprojects's level of debt (32%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (152.7% vs 32% today).
  • Debt is well covered by operating cash flow (35.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 144.9x coverage).
X
Financial health checks
We assess Capacit'e Infraprojects's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Capacit'e Infraprojects has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

CAPACITE Dividends

 What is Capacit'e Infraprojects's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.43%
Current annual income from Capacit'e Infraprojects dividends. Estimated to be 0.43% next year.
If you bought ₹2,000 of Capacit'e Infraprojects shares you are expected to receive ₹9 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Capacit'e Infraprojects's pays a lower dividend yield than the bottom 25% of dividend payers in India (0.51%).
  • Capacit'e Infraprojects's dividend is below the markets top 25% of dividend payers in India (1.95%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NSEI:CAPACITE Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
India Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 41 Stocks 0.8%
India Market Average Dividend Yield Market Cap Weighted Average of 1399 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NSEI:CAPACITE Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 1.00 1.00
2020-03-31 1.00 1.00
2019-03-31 1.00 1.00
NSEI:CAPACITE Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2018-08-08 1.000 0.439
2017-09-25 0.500 0.152

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Capacit'e Infraprojects has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Capacit'e Infraprojects only paid a dividend in the past 2 years.
Current Payout to shareholders
What portion of Capacit'e Infraprojects's earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (13.9x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be thoroughly covered by earnings (23.7x coverage).
X
Income/ dividend checks
We assess Capacit'e Infraprojects's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Capacit'e Infraprojects afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Capacit'e Infraprojects has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

CAPACITE Management

 What is the CEO of Capacit'e Infraprojects's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Saroj Pati
COMPENSATION ₹6,077,000
AGE 51
TENURE AS CEO 1.6 years
CEO Bio

Mr. Saroj Kumar Pati has been Chief Operating Officer of West Zone at Capacit'e Infraprojects Limited since May 17, 2016. Mr. Pati Joined Capacit'e Infraprojects Limited in March 17, 2016. His functions and areas of experience in Capacit'e Infraprojects Limited include achieving revenue targets, budgeted profitability, positive cash flow and customer satisfaction besides ensuring compliance with statutory provisions, contractual requirements and internal policies. He has approximately 27 years of experience. He was associated with JMC Projects (India) Limited. He holds a Bachelor of Science Degree in Civil Engineering from Regional Engineering College, Rourkela, Sambalpur University.

CEO Compensation
  • Insufficient data for Saroj to compare compensation growth.
  • Saroj's remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the Capacit'e Infraprojects management team in years:

1.3
Average Tenure
51
Average Age
  • The average tenure for the Capacit'e Infraprojects management team is less than 2 years, this suggests a new team.
Management Team

Saroj Pati

TITLE
Chief Executive Officer
COMPENSATION
₹6M
AGE
51
TENURE
1.6 yrs

Satyavrat Tyagi

TITLE
President
AGE
47

Sourendra Ghosh

TITLE
President
AGE
59

Binod Singh

TITLE
President
AGE
50

Rohit Katyal

TITLE
Executive Director & CFO
COMPENSATION
₹10M
AGE
47
TENURE
1 yrs

Gopal Krishna Parmeshwar

TITLE
Chief Operating Officer
AGE
57

Milind Madhukar Joshi

TITLE
Chief Operating Officer
AGE
51
TENURE
2.3 yrs

Sai Katkar

TITLE
Company Secretary & Compliance Officer
COMPENSATION
₹1M

Rahul Katyal

TITLE
MD & Director
COMPENSATION
₹9M
AGE
43
TENURE
1 yrs

Subir Malhotra

TITLE
Executive Director
COMPENSATION
₹9M
AGE
51
Board of Directors Tenure

Average tenure and age of the Capacit'e Infraprojects board of directors in years:

4.4
Average Tenure
47
Average Age
  • The tenure for the Capacit'e Infraprojects board of directors is about average.
Board of Directors

Suryakant Mainak

TITLE
Chairman
COMPENSATION
₹50K
AGE
62

Rohit Katyal

TITLE
Executive Director & CFO
COMPENSATION
₹10M
AGE
47
TENURE
5.1 yrs

Rahul Katyal

TITLE
MD & Director
COMPENSATION
₹9M
AGE
43
TENURE
6.6 yrs

Subir Malhotra

TITLE
Executive Director
COMPENSATION
₹9M
AGE
51
TENURE
5.4 yrs

Rohit Katyal

TITLE
CFO & Executive Director
AGE
47
TENURE
5.1 yrs

Sumeet Nindrajog

TITLE
Non-Executive Director
AGE
38
TENURE
3.7 yrs

Siddharth Parekh

TITLE
Non-Executive Director
AGE
39
TENURE
2.5 yrs

Farah Nathani-Menzies

TITLE
Non-Executive Independent Director
COMPENSATION
₹90K
AGE
40
TENURE
1.4 yrs

Arun Karambelkar

TITLE
Non-Executive Independent Director
AGE
63
TENURE
0.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
X
Management checks
We assess Capacit'e Infraprojects's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Capacit'e Infraprojects has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

CAPACITE News

Simply Wall St News

Investors Are Undervaluing Capacit'e Infraprojects Limited (NSE:CAPACITE) By 25.92%

I am going to run you through how I calculated the intrinsic value of Capacit'e Infraprojects Limited (NSE:CAPACITE). … by estimating the company's future cash flows and discounting them to their present value. … Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Simply Wall St -

How Capacit'e Infraprojects Limited (NSE:CAPACITE) Could Add Value To Your Portfolio

Capacit'e Infraprojects Limited (NSE:CAPACITE) is a company with exceptional fundamental characteristics. … Upon building up an investment case for a stock, we should look at various aspects. … In the case of CAPACITE, it

Simply Wall St -

Capacit'e Infraprojects Limited (NSE:CAPACITE): Can Growth Justify Its January Share Price?

Capacit'e Infraprojects Limited (NSE:CAPACITE) is considered a high growth stock. … See our latest analysis for Capacit'e Infraprojects? … How is Capacit'e Infraprojects going to perform in the future.

Simply Wall St -

Why Capacit'e Infraprojects Limited (NSE:CAPACITE) Looks Like A Quality Company

Our data shows Capacit'e Infraprojects has a return on equity of 11% for the last year. … One way to conceptualize this, is that for each ₹1 of shareholders' equity it has, the company made ₹0.11 in profit. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

What Should You Know About The Future Of Capacit'e Infraprojects Limited's (NSE:CAPACITE)?

Since Capacit'e Infraprojects Limited (NSE:CAPACITE) released its earnings in March 2018, … the consensus outlook from analysts appear fairly confident, … with profits predicted to increase by 27% next year,

Simply Wall St -

Read This Before You Buy Capacit'e Infraprojects Limited (NSE:CAPACITE) Because Of Its P/E Ratio

The goal of this article is to teach you how to use price to earnings ratios (P/E ratios). … We'll look at Capacit'e Infraprojects Limited's (NSE:CAPACITE) P/E ratio and reflect on what it tells us about the company's share price. … Price to Earnings Ratio = Price per Share ÷ Earnings per Share (EPS)

Simply Wall St -

What Should Investors Know About Capacit'e Infraprojects Limited's (NSE:CAPACITE) Earnings Trend?

In March 2018, Capacit'e Infraprojects Limited (NSE:CAPACITE) released its most recent earnings announcement, whicha

Simply Wall St -

Capacit'e Infraprojects Limited (NSE:CAPACITE) Has Attractive Fundamentals

Capacit'e Infraprojects Limited (NSE:CAPACITE) is a stock with outstanding fundamental characteristics. … When we build an investment case, we need to look at the stock with a holistic perspective. … In the case of CAPACITE, it

Simply Wall St -

How Capacit'e Infraprojects Limited's (NSE:CAPACITE) Earnings Growth Stacks Up Against The Industry

After reading Capacit'e Infraprojects Limited's (NSE:CAPACITE) latest earnings update (31 March 2018), I found it beneficial to look back at how the company has performed in the past and compare this against the most recent numbers. … Could CAPACITE beat the long-term trend and outperform its industry. … CAPACITE's trailing twelve-month earnings (from 31 March 2018) of ₹795.7m has

Simply Wall St -

What Does Capacit'e Infraprojects Limited's (NSE:CAPACITE) Ownership Structure Look Like?

I am going to take a deep dive into Capacit'e Infraprojects Limited’s (NSE:CAPACITE) most recent ownership structure, not a frequent subject of discussion among individual investors. … The impact of a company's ownership structure affects both its short- and long-term performance. … The implications of these institutions’ actions can either benefit or hinder individual investors, so it is important to understand the ownership composition of your stock investment.

Simply Wall St -

CAPACITE Company Info

Description

Capacit'e Infraprojects Limited engages in construction and engineering business in India. It undertakes construction works of high rise and super high rise buildings, gated communities, villaments, commercial and office complexes, residential buildings, institutional buildings, and multi-level car parks. The company is also involved in the provision of turnkey works, civil and structural works, and finishing works, as well as mechanical, electrical, and plumbing works. In addition, it provides contracting services, such as design and building solutions; and trades in construction materials. The company was founded in 2012 and is headquartered in Mumbai, India.

Details
Name: Capacit'e Infraprojects Limited
CAPACITE
Exchange: NSEI
Founded: 2012
₹15,659,173,783
67,891,497
Website: http://www.capacite.in
Address: Capacit'e Infraprojects Limited
605-607, Shrikant Chambers,
A Wing, 6th Floor,
Mumbai,
Maharashtra, 400071,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 540710 Equity Shares Mumbai Stock Exchange IN INR 25. Sep 2017
NSEI CAPACITE Equity Shares National Stock Exchange of India IN INR 25. Sep 2017
Number of employees
Current staff
Staff numbers
0
Capacit'e Infraprojects employees.
Industry
Real Estate Development
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/25 13:51
End of day share price update: 2019/04/25 00:00
Last estimates confirmation: 2019/04/16
Last earnings filing: 2018/07/30
Last earnings reported: 2018/03/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.