Financials Camex Limited

Equities

CAMEXLTD6

INE198C01010

Specialty Chemicals

Market Closed - Bombay S.E. 11:00:51 15/05/2024 BST 5-day change 1st Jan Change
44.01 INR +3.07% Intraday chart for Camex Limited +5.72% +11.76%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 359.9 325.1 103.7 203.2 265.4 239.9
Enterprise Value (EV) 1 652.7 447.4 131.4 373 339.4 239.9
P/E ratio 15.8 x 8.82 x 8.27 x 14.9 x 8.43 x -1,690 x
Yield - - - - - -
Capitalization / Revenue 0.28 x 0.22 x 0.08 x 0.14 x 0.15 x 0.16 x
EV / Revenue 0.51 x 0.3 x 0.1 x 0.25 x 0.19 x 0.16 x
EV / EBITDA 10.7 x 6.19 x 3.86 x 12.4 x 13.7 x 27.9 x
EV / FCF -6.6 x 2.68 x 1.34 x -2.48 x -82 x -
FCF Yield -15.2% 37.3% 74.5% -40.2% -1.22% -
Price to Book 1.31 x 1.04 x 0.32 x 0.6 x 0.71 x -
Nbr of stocks (in thousands) 10,209 10,209 10,209 10,209 10,209 10,209
Reference price 2 35.25 31.85 10.16 19.90 26.00 23.50
Announcement Date 28/09/18 26/08/19 04/09/20 02/08/21 05/08/22 20/07/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,289 1,472 1,319 1,502 1,792 1,468
EBITDA 1 60.82 72.33 34.06 30 24.84 8.608
EBIT 1 52.79 63.07 24.68 20.67 16.1 -0.128
Operating Margin 4.1% 4.28% 1.87% 1.38% 0.9% -0.01%
Earnings before Tax (EBT) 1 33.63 46.39 16.45 17.91 40.69 -0.696
Net income 1 22.77 36.89 12.54 13.59 31.47 -0.142
Net margin 1.77% 2.51% 0.95% 0.91% 1.76% -0.01%
EPS 2 2.231 3.613 1.228 1.332 3.083 -0.0139
Free Cash Flow 1 -98.97 166.8 97.83 -150.1 -4.138 -
FCF margin -7.68% 11.33% 7.42% -10% -0.23% -
FCF Conversion (EBITDA) - 230.64% 287.22% - - -
FCF Conversion (Net income) - 452.29% 780.45% - - -
Dividend per Share - - - - - -
Announcement Date 28/09/18 26/08/19 04/09/20 02/08/21 05/08/22 20/07/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 293 122 27.6 170 74 -
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.816 x 1.69 x 0.8117 x 5.662 x 2.98 x -
Free Cash Flow 1 -99 167 97.8 -150 -4.14 -
ROE (net income / shareholders' equity) 8.68% 12.6% 3.93% 4.09% 8.64% -
ROA (Net income/ Total Assets) 5.17% 6.02% 2.64% 1.9% 1.38% -
Assets 1 440.6 613.2 475.7 715.3 2,279 -
Book Value Per Share 2 26.80 30.60 31.90 33.20 36.40 -
Cash Flow per Share 2 0.9000 1.520 0.4200 0.3800 1.230 -
Capex 1 23.5 9.92 2.21 2.04 11.3 -
Capex / Sales 1.82% 0.67% 0.17% 0.14% 0.63% -
Announcement Date 28/09/18 26/08/19 04/09/20 02/08/21 05/08/22 20/07/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA