MUZALI ARTS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.98 INR | -3.92% |
|
-.--% | +5.38% |
| 04-09 | Muzali Arts Limited Announces Resignation of Lalit Raut as Director | CI |
| 03-19 | Muzali Arts' CFO Resigns | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 190.8 | 142.7 | 151.6 | 329.7 | 153.6 | 102.9 |
| Enterprise Value (EV) 1 | 207.9 | 166.4 | 171.7 | 353.2 | 229.4 | 160.2 |
| P/E ratio | 24.1 x | 143 x | 37.4 x | -11.3 x | -8.46 x | -2.42 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.16 x | 0.9 x | 4.02 x | 14.8 x | 1.18 x | 4.24 x |
| EV / Revenue | 2.36 x | 1.05 x | 4.55 x | 15.8 x | 1.76 x | 6.6 x |
| EV / EBITDA | 25.3 x | -17.3 x | -210 x | -14.7 x | -16.3 x | -7.78 x |
| EV / FCF | - | -12,063,866 x | 93,267,806 x | -3,149,715 x | -8,682,704 x | -29,275,069 x |
| FCF Yield | - | -0% | 0% | -0% | -0% | -0% |
| Price to Book | 4.54 x | 3.43 x | 3.3 x | 2.45 x | 1.07 x | 0.74 x |
| Nbr of stocks (in thousands) | 20,298 | 20,298 | 20,298 | 48,698 | 50,848 | 59,165 |
| Reference price 2 | 9.400 | 7.030 | 7.470 | 6.770 | 3.020 | 1.740 |
| Announcement Date | 04/09/19 | 04/09/19 | 07/09/21 | 07/09/21 | 07/09/22 | 26/02/24 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 88.18 | 158.9 | 37.74 | 22.34 | 130.4 | 24.28 |
| EBITDA 1 | 8.211 | -9.632 | -0.817 | -23.98 | -14.1 | -20.59 |
| EBIT 1 | 8.196 | -9.647 | -0.8324 | -24.02 | -14.21 | -20.69 |
| Operating Margin | 9.29% | -6.07% | -2.21% | -107.53% | -10.9% | -85.22% |
| Earnings before Tax (EBT) 1 | 10.94 | 1.365 | 5.682 | -18.8 | -17.69 | -43.35 |
| Net income 1 | 7.949 | 1.001 | 4.148 | -18.8 | -18.15 | -42.56 |
| Net margin | 9.02% | 0.63% | 10.99% | -84.14% | -13.92% | -175.28% |
| EPS 2 | 0.3900 | 0.0493 | 0.2000 | -0.5970 | -0.3570 | -0.7200 |
| Free Cash Flow | - | -13.79 | 1.841 | -112.1 | -26.43 | -5.472 |
| FCF margin | - | -8.68% | 4.88% | -501.95% | -20.27% | -22.54% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 44.37% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 04/09/19 | 04/09/19 | 07/09/21 | 07/09/21 | 07/09/22 | 26/02/24 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 17.1 | 23.7 | 20.1 | 23.5 | 75.9 | 57.2 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.081 x | -2.46 x | -24.55 x | -0.9792 x | -5.384 x | -2.78 x |
| Free Cash Flow | - | -13.8 | 1.84 | -112 | -26.4 | -5.47 |
| ROE (net income / shareholders' equity) | - | 2.39% | 9.48% | -20.2% | -12.6% | -29.5% |
| ROA (Net income/ Total Assets) | - | -4.55% | -0.41% | -9.42% | -3.69% | -4.89% |
| Assets 1 | - | -22 | -1,013 | 199.6 | 491.8 | 870.9 |
| Book Value Per Share 2 | 2.070 | 2.050 | 2.260 | 2.760 | 2.820 | 2.340 |
| Cash Flow per Share 2 | 0.3800 | 0.1000 | 0.0100 | 0.5100 | 0.4100 | 0.4100 |
| Capex | - | - | - | 0.46 | 0.73 | 0.08 |
| Capex / Sales | - | - | - | 2.04% | 0.56% | 0.32% |
| Announcement Date | 04/09/19 | 04/09/19 | 07/09/21 | 07/09/21 | 07/09/22 | 26/02/24 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- MUZALI Stock
- Financials Muzali Arts Limited
