Deepak Builders & Engineers
India is an integrated
engineering and construction company, specializing in execution and
construction of administrative & institutional buildings, hospitals and
medical colleges, industrial building, historical memorial complex, stadium and
sports complex, residential complex and various developmental and other
construction activities (“Construction Projects”). It also undertakes specialized structural
work such as flyovers, rail under bridge, rail over bridges, approach roads and
development and redevelopment of railway stations (“Infrastructure Projects”).
It undertakes both Construction & Infrastructure
Projects, as EPC services on a fixed sum turnkey basis as well as on an
item-rate basis/percentage basis.
As an engineering and construction company, it have a proven
track record of executing turnkey projects comprising of architectural &
structural work, civil works, HVAC, Mechanical Electrical & Plumbing
(“MEP”) works, firefighting & fire alarm systems, public health services,
information technology system, modular operation theatre, medical gas pipeline
systems and external development work, including landscaping work.
It has completed seventeen projects including some
prestigious projects, such as construction of Jang-E-Azadi Memorial at
Kartarpur (Punjab), development of Karuna Sagar Maharishi Valmiki Tirath
Asthaan at Amritsar (Punjab) and construction of Geriatrics Block in AIIMS
Campus, New Delhi since its incorporation in 2017 to acquire the partnership
construction firm of the promoter.
Currently, it has twelve (12) ongoing projects, including
seven (7) EPC projects and five (5) item-rate/percentage rate contracts. Of the total ongoing project six are
construction projects (4 hospital & medical colleges, 1 administrative
building, and 1 industrial building) and six infrastructure projects (4
upgradation/development/redevelopment of Railway Station projects and 2 road
&bridges projects relating to rail over bridges).
Of the order book (as on Jun 2024 end) of Rs 1380.389 crore,
about 66.03% are railway orders, 25.05% are industrial buildings, 4.38% are
hospital and medical colleges, 0.96% road projects, 3.58% is
administrative/institutional buildings.
Further, it also undertakes operation and maintenance
(“O&M”) activities in accordance with its contractual obligations under the
projects.
The Issue and Object of the Issue
The public issue of up to 12810000
equity shares of face value of Rs 10 per equity share comprises fresh issue of
up to 10700000 equity shares and an Offer for Sale (OFS) up to 2110000 equity shares
by its Promoter [1920000 shares by
Deepak K Singal & 190000 shares by Sunita Singal].
Of the net proceeds from fresh
issue, Rs 30 crore will be used to repay/prepay (in full/part) of certain
borrowings availed by the company and Rs 111.956 crore will be used to fund working
capital requirements. The balance is for general corporate expenses.
Strength
Established EPC player with proven expertise in various
construction and infrastructure development projects including specialized
structures across four states of India, i.e. Punjab, Haryana, Rajasthan,
Uttarakhand and Union Territories of Chandigarh and National Capital Territory
of Delhi.
Healthy order book of Rs 1380.389
crore, which translates into 2.7 times of its FY24 revenue, provides growth
visibility.
Weakness
Construction projects are exposed to various implementation
risks and uncertainties and may be delayed, modified or cancelled for reasons
beyond company’s control, which may adversely affect its business, financial
condition and results of operation.
Three ongoing projects (i.e. Redevelop of Ludhiana Junction
Railway station, IOCL Plant building, Delhi Cant railway station project)
accounts for about 76-77% of the order book as end of Jun 2024. Any delay in
continued execution of this project will hit the operations of the company
severely. Moreover entire 100% of its order book as on Jun 30, 2024, consisted
of projects awarded by government, semi-government and government-controlled
entities.
Its project portfolio has historically been concentrated in
the states of Punjab & Haryana. Projects from both these states accounted
for about 80% of revenue in FY24.
Deepak Kumar Singal, promoter of the company in the past has
been subject to penalty for contravention of Foreign Exchange Management Act,
1999.
In the past, certain search operations were carried out by
the Income Tax Department under section 132(1) of the Income-tax Act against
the company and the promoters. Any adverse action by the tax authorities could
increase its tax liability.
Sudden jump in the operating margin from around 11.6%/11.7%
in FY22/FY23 to 21.9% in FY24 and then to 28.7% in Q1FY25.
In past entered into related party transactions and may
continue to do so in the future.
Have sustained negative cash flows from operating activities
in the past and may experience earnings declines or operating losses or
negative cash flows from operating activities in the future.
About 11.89% of post issue promoter stake is pledged and such
pledge may be enforced in the event of any default by the company.
Promoter holds interest in the Promoter Group entities some
of which is authorized to undertake business activities which are similar to
the business conducted by the company. But it has entered into non-compete
agreement with Deepak Singal Engineers and Builders, Deepak Buildcon
Infrastructure (Proprietorship) and Deepak Builders (Partnership).
Rely on various sub-contractors
for their services and factors affecting the performance of their obligations
could adversely affect reputation and business and revenues of its operations.
Valuation
Consolidated re-stated revenue
stood higher by 18% to Rs 511.40 crore in FY 2024. Further with OPM leap by
1020 bps to 21.9%, OP jumped up by 120% to Rs 112.20 crore. Eventually, Pat
after MI stood higher by 182% to Rs 60.41 crore.
For the three month period ended
June 30, 2024, the net profit after MI was Rs 14.21 crore on a sale of Rs 105.11
crore.
At upper price band, the PE
works out to 15.6 times of its FY24 EPS, the P/BV works out to 2.4 times and
EV/Sales works out to 2.1 times.
In comparison the construction
players focused largely in Buildings or building and infraprojects especially
railways and roads such as BL Kashyap, PSP Projects, Capacite Infra, Vascon
Engineering, Ahluwalia Contractors, Ircon International,
ITD Cementation and GPT Infra quotes at
a PE of 36.8 times, 21 times, 25.2 times, 19.7 times, 34 times, 23 times, 37.2
times and 31.3 times respectively of
their FY24 EPS. Similarly BL Kashyap, PSP Projects, Capacite Infra, Vascon Engineering, Ahluwalia Contractors, Ircon International,
ITD Cementation and GPT Infra, quotes
at a P/BV of 3.9 times, 2.8 times, 2.0 times, 1.3 times, 4.9 times, 3.6 times,
6.7 times and 4.9 times.
Deepak Builders & Engineers India: Issue Highlights
|
|
Fresh Issue (in equity share nos.)
|
10700000
|
Offer for sale (in equity share
nos.)
|
2110000
|
Price band (Rs.)
|
|
Upper
|
203
|
Lower
|
192
|
Post-issue equity (Rs crore)
|
46.58
|
Post-issue promoter (including
promoter group) stake (%)
|
72.50
|
Minimum Bid (in nos.)
|
73
|
Issue Open Date
|
21-10-2024
|
Issue Close Date
|
23-10-2024
|
Listing
|
BSE, NSE
|
Rating
|
43 /100
|
Deepak Builders & Engineers India: Re-stated Consolidated Financials
|
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
2406 (3)
|
|
Sales
|
363.05
|
433.46
|
511.40
|
105.11
|
|
OPM (%)
|
11.6
|
11.7
|
21.9
|
28.7
|
|
OP
|
41.94
|
50.89
|
112.20
|
30.22
|
|
Other income
|
1.94
|
2.01
|
5.34
|
1.23
|
|
PBIDT
|
43.87
|
52.89
|
117.54
|
31.44
|
|
Interest
|
16.53
|
18.60
|
28.58
|
6.59
|
|
PBDT
|
27.35
|
34.30
|
88.96
|
24.86
|
|
Depreciation
|
3.60
|
5.57
|
7.17
|
1.62
|
|
PBT
|
23.75
|
28.73
|
81.79
|
23.24
|
|
EO Exp
|
0.00
|
0.00
|
0.00
|
0.00
|
|
PBT after EO
|
23.75
|
28.73
|
81.79
|
23.24
|
|
Tax
|
6.08
|
7.33
|
21.38
|
9.03
|
|
PAT
|
17.66
|
21.40
|
60.41
|
14.21
|
|
Share of Profit from Associates
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Net profit
|
17.66
|
21.40
|
60.41
|
14.21
|
|
EPS (Rs)*
|
3.8
|
4.6
|
13.0
|
12.2
|
|
* on post IPO equity (on upper
price band) of Rs 46.58 crore. Face
Value: Rs 10
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|