Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
203 INR | -6.88% | -1.93% | -31.65% |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 616.5 | 401.7 | 383.5 | 591.4 | 910.8 | 2,597 |
Enterprise Value (EV) 1 | 639.8 | 418.4 | 423.6 | 624.2 | 940.9 | 2,616 |
P/E ratio | 62.3 x | 31.6 x | 26.5 x | 24.8 x | 28.1 x | 51.8 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 1.71 x | 0.91 x | 0.77 x | 0.9 x | 1.18 x | 2.61 x |
EV / Revenue | 1.77 x | 0.95 x | 0.85 x | 0.95 x | 1.22 x | 2.63 x |
EV / EBITDA | 37 x | 18.6 x | 14.5 x | 14.2 x | 19.3 x | 36.8 x |
EV / FCF | -8.63 x | 81.8 x | -10.2 x | -19.4 x | -80.7 x | -99.5 x |
FCF Yield | -11.6% | 1.22% | -9.81% | -5.15% | -1.24% | -1% |
Price to Book | 8.22 x | 4.58 x | 3.18 x | 3.27 x | 4.07 x | 8.65 x |
Nbr of stocks (in thousands) | 10,479 | 10,479 | 10,479 | 11,829 | 11,829 | 12,373 |
Reference price 2 | 58.83 | 38.33 | 36.60 | 50.00 | 77.00 | 209.9 |
Announcement Date | 13/08/18 | 31/08/19 | 31/08/20 | 26/08/21 | 27/08/22 | 23/08/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 361.2 | 441.5 | 499.8 | 656 | 772 | 993.5 |
EBITDA 1 | 17.3 | 22.47 | 29.13 | 43.84 | 48.75 | 71.04 |
EBIT 1 | 15.68 | 21.15 | 28.07 | 42.95 | 47.97 | 69.9 |
Operating Margin | 4.34% | 4.79% | 5.62% | 6.55% | 6.21% | 7.04% |
Earnings before Tax (EBT) 1 | 13.86 | 17.43 | 22.27 | 33.36 | 45.66 | 70.29 |
Net income 1 | 9.895 | 12.71 | 16.56 | 23.83 | 33.15 | 50.71 |
Net margin | 2.74% | 2.88% | 3.31% | 3.63% | 4.29% | 5.1% |
EPS 2 | 0.9443 | 1.213 | 1.383 | 2.013 | 2.740 | 4.050 |
Free Cash Flow 1 | -74.14 | 5.118 | -41.54 | -32.18 | -11.65 | -26.28 |
FCF margin | -20.53% | 1.16% | -8.31% | -4.9% | -1.51% | -2.65% |
FCF Conversion (EBITDA) | - | 22.78% | - | - | - | - |
FCF Conversion (Net income) | - | 40.27% | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 13/08/18 | 31/08/19 | 31/08/20 | 26/08/21 | 27/08/22 | 23/08/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 23.3 | 16.7 | 40.1 | 32.8 | 30 | 18.8 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.345 x | 0.742 x | 1.376 x | 0.7477 x | 0.6162 x | 0.2642 x |
Free Cash Flow 1 | -74.1 | 5.12 | -41.5 | -32.2 | -11.7 | -26.3 |
ROE (net income / shareholders' equity) | 14.1% | 15.6% | 16% | 15.8% | 16.4% | 19.2% |
ROA (Net income/ Total Assets) | 6.94% | 8.93% | 8.46% | 10.3% | 10.5% | 12.3% |
Assets 1 | 142.7 | 142.3 | 195.8 | 231.5 | 314.8 | 410.9 |
Book Value Per Share 2 | 7.160 | 8.370 | 11.50 | 15.30 | 18.90 | 24.30 |
Cash Flow per Share 2 | 0.4800 | 0.7000 | 0.3500 | 0.6800 | 1.000 | 2.270 |
Capex 1 | 0.1 | 0.32 | 0.12 | 0.1 | 4.01 | 5.41 |
Capex / Sales | 0.03% | 0.07% | 0.02% | 0.02% | 0.52% | 0.54% |
Announcement Date | 13/08/18 | 31/08/19 | 31/08/20 | 26/08/21 | 27/08/22 | 23/08/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-31.65% | 35.65M | |
+12.10% | 2.15B | |
+9.34% | 1.42B | |
+1.84% | 1.06B | |
+35.30% | 901M | |
-24.93% | 879M | |
-19.64% | 843M | |
-25.64% | 816M | |
-12.74% | 393M | |
-66.86% | 358M |
- Stock Market
- Equities
- PRIMEFRESH Stock
- Financials Prime Fresh Limited