Aurum Proptech

₹143.3 -1.8 | 1.3%

WEBSITE BSE:539289 NSE : AURUM 10 May, 16:01

Market Cap ₹1034 Cr.

Stock P/E -10.1

P/B 5.3

Current Price ₹143.3

Book Value ₹ 27.2

Face Value 5

52W High ₹186.6

Dividend Yield 0%

52W Low ₹ 106.7

Edit Ratio

Aurum Proptech Research see more...

Overview Inc. Year: 2013Industry: IT - Software

Aurum Proptech Ltd, previously Majesco Ltd, is an India-based organization. The Company is engaged in developing digital and technology atmosphere focused on entire value chain of Real Estate. The Company is growing a PropTech Ecosystem covering customer digital journey, belongings and asset control, improvement, investment and financing of assets.

Aurum Proptech Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Aurum Proptech Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	8	8	15	28	39	45	44	53	57	60
Other Income	1	1	1	3	3	6	4	5	5	6
Total Income	9	10	16	31	41	51	48	58	62	66
Total Expenditure	11	16	21	34	39	47	46	60	59	45
Operating Profit	-3	-6	-6	-3	2	4	2	-3	3	20
Interest	0	0	1	2	2	4	4	7	7	8
Depreciation	1	1	3	8	13	14	16	19	20	18
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	-1
Profit Before Tax	-4	-8	-10	-13	-13	-14	-19	-29	-24	-7
Provision for Tax	-1	-2	-2	-3	-2	-4	-3	-5	-3	-2
Profit After Tax	-3	-6	-8	-10	-11	-10	-16	-24	-21	-5
Adjustments	1	1	1	2	3	4	3	4	3	0
Profit After Adjustments	-2	-5	-7	-8	-8	-6	-13	-20	-19	-5
Adjusted Earnings Per Share	-0.6	-1.2	-1.7	-2	-2.1	-1.5	-3.2	-5.1	-4.7	-1.1

Aurum Proptech Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	757	826	806	988	1051	10	16	127	214
Other Income	0	9	10	11	28	22	44	5	12	20
Total Income	0	766	836	817	1016	1072	53	21	139	234
Total Expenditure	0	747	803	783	893	934	20	34	142	210
Operating Profit	-0	19	33	34	123	138	34	-13	-3	22
Interest	0	4	8	5	4	2	0	0	9	26
Depreciation	0	18	17	18	20	34	1	3	39	73
Exceptional Income / Expenses	0	-5	-3	11	3	15	3068	0	0	-1
Profit Before Tax	-0	-8	6	21	103	117	3101	-17	-51	-79
Provision for Tax	0	-15	-1	19	31	27	733	-4	-11	-13
Profit After Tax	-0	7	7	3	72	90	2368	-13	-40	-66
Adjustments	0	-0	-2	3	-18	-21	-576	2	11	10
Profit After Adjustments	-0	7	5	6	54	69	1792	-11	-29	-57
Adjusted Earnings Per Share	0	2.2	1.6	1.6	13.9	17.5	456.2	-2.8	-7.3	-14.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	694%	-51%	-31%	0%
Operating Profit CAGR	0%	NAN%	NAN%	0%
PAT CAGR	0%	NAN%	NAN%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	26%	40%	-17%	NA%
ROE Average	-21%	190%	119%	51%
ROCE Average	-21%	226%	142%	63%

Aurum Proptech Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	276	293	543	677	698	175	168	223
Minority's Interest	72	75	79	128	147	0	21	12
Borrowings	46	56	34	1	1	0	1	5
Other Non-Current Liabilities	14	9	4	19	-9	0	1	44
Total Current Liabilities	228	182	229	234	346	14	26	91
Total Liabilities	636	614	889	1060	1182	189	216	375
Fixed Assets	259	259	256	338	358	9	67	235
Other Non-Current Assets	14	18	13	21	41	27	25	26
Total Current Assets	363	338	621	701	783	153	124	114
Total Assets	636	614	889	1060	1182	189	216	375

Aurum Proptech Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	39	79	60	110	350	1	34
Cash Flow from Operating Activities	-0	-15	88	-23	48	119	-786	-24	-50
Cash Flow from Investing Activities	0	-118	-25	-231	-21	101	3358	55	-45
Cash Flow from Financing Activities	0	60	-20	232	17	-9	-2922	-1	80
Net Cash Inflow / Outflow	0	-72	42	-22	44	211	-350	30	-16
Closing Cash & Cash Equivalent	0	39	79	60	110	343	1	34	20

Aurum Proptech Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	2.18	1.58	1.63	13.89	17.55	456.16	-2.84	-7.34
CEPS(Rs)	-4.3	7.95	7.44	5.35	23.49	31.53	602.98	-2.67	-0.46
DPS(Rs)	0	0	0	1	1.5	2	974	0	0
Book NAV/Share(Rs)	0	86.78	82	129.58	157.51	156.53	44.63	42.57	55.66
Core EBITDA Margin(%)	0	1.31	2.86	2.8	9.63	11.1	-106.41	-115.9	-11.87
EBIT Margin(%)	0	-0.45	1.62	3.25	10.77	11.36	0	-104.75	-33.53
Pre Tax Margin(%)	0	-1.02	0.68	2.64	10.4	11.16	0	-106.33	-40.25
PAT Margin (%)	0	0.97	0.81	0.35	7.26	8.59	0	-84.04	-31.76
Cash Profit Margin (%)	0	3.32	2.89	2.56	9.25	11.82	0	-66.43	-1.42
ROA(%)	-101.72	2.3	1.08	0.37	7.36	8.05	345.31	-6.55	-13.63
ROE(%)	-149.75	5.32	2.5	0.73	12.89	14.68	598.03	-7.75	-20.87
ROCE(%)	-149.75	-1.86	3.59	5.17	16.17	17.3	709.57	-9.59	-21.39
Receivable days	0	73.25	51.9	47.85	45.79	55.17	0	179.61	37.89
Inventory Days	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0
PER(x)	0	190.42	154.19	219.44	25.42	10.58	0.11	0	0
Price/Book(x)	0	4.78	2.97	2.76	2.24	1.19	1.08	2.05	1.85
Dividend Yield(%)	0	0	0	0.2	0.31	0.78	1473.52	0	0
EV/Net Sales(x)	0	1.7	0.86	1.72	1.07	0.37	19.06	17.13	2.88
EV/Core EBITDA(x)	-1.05	67.89	21.3	41.24	8.61	2.8	5.39	-20.68	-127.35
Net Sales Growth(%)	0	0	9.12	-2.44	22.59	6.34	-99.09	66.04	703.48
EBIT Growth(%)	0	0	490.79	95.23	306.18	12.11	2499.05	-100.53	-157.19
PAT Growth(%)	0	0	-7.91	-58.4	2462.5	25.73	2525.09	-100.56	-203.69
EPS Growth(%)	0	150.65	-27.51	3.27	752.63	26.3	2499.42	-100.62	-158.37
Debt/Equity(x)	0	0.34	0.32	0.18	0.01	0	0	0.01	0.03
Current Ratio(x)	3.12	1.6	1.86	2.71	2.99	2.26	11.07	4.84	1.25
Quick Ratio(x)	3.12	1.6	1.88	2.71	3.03	2.26	11.07	4.84	1.25
Interest Cover(x)	0	-0.8	1.71	5.36	29.48	59.06	0	-66.16	-4.99
Total Debt/Mcap(x)	0	0.07	0.11	0.07	0	0	0	0	0.01

Aurum Proptech Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	35.04	35.04	50.34	50.34	50.34	50.34	50.34	50.34	50.34	49.99
FII	0.05	0.72	0.28	0	0	0	0	0	0	0.01
DII	0.01	0.01	0	0.01	0	0.01	0.01	0.01	0.01	0.01
Public	64.9	64.23	49.37	49.65	49.57	49.65	49.65	49.65	49.65	49.99
Others	0	0	0	0	0.08	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1	1	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6
FII	0	0.02	0.02	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	1.86	1.84	3.53	3.55	3.55	3.55	3.55	3.55	3.55	3.6
Others	0	0	0	0	0.01	0	0	0	0	0
Total	2.86	2.86	7.16	7.16	7.16	7.16	7.16	7.16	7.16	7.21

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 190%
Company is almost debt free.

Cons

Promoter holding is low: 49.99%.
Stock is trading at 5.3 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.