WEBSITE BSE:508664 NSE : BEST E.HOTEL 17 May, 09:00
Market Cap ₹35 Cr.
Stock P/E 72.6
P/B 11.9
Current Price ₹20.5
Book Value ₹ 1.7
Face Value 1
52W High ₹48
Dividend Yield 0%
52W Low ₹ 14.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 2 |
Total Expenditure | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Tax | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | -0.4 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 2 | 4 | 6 | 7 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 2 | 4 | 6 | 7 |
Total Expenditure | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 4 | 5 | 4 |
Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 |
Profit After Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | 1 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | -0.2 | -0.3 | -0.1 | 0.1 | 0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | 14% | 4% | 4% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -55% | -1% | -1% | -2% |
ROE Average | 24% | -2% | -1% | 5% |
ROCE Average | 14% | 1% | 1% | 6% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 2 | 3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 1 | 2 | 1 |
Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 2 |
Total Liabilities | 8 | 8 | 9 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 6 |
Fixed Assets | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 5 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
Total Assets | 8 | 8 | 9 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 6 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 1 | 1 |
Cash Flow from Investing Activities | -1 | -1 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
Cash Flow from Financing Activities | -0 | -1 | 0 | -1 | -0 | -1 | -1 | -0 | -0 | -1 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.23 | 0.15 | 0.14 | 0.15 | 0.09 | 0.15 | 0.17 | -0.21 | -0.34 | -0.13 | 0.08 |
CEPS(Rs) | 0.58 | 0.52 | 0.59 | 0.58 | 0.51 | 0.56 | 0.58 | 0.21 | 0.05 | 0.25 | 0.71 |
DPS(Rs) | 0.15 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.81 | 1.83 | 1.76 | 1.91 | 2 | 2.15 | 2.11 | 1.9 | 1.56 | 1.44 | 1.51 |
Core EBITDA Margin(%) | 26.73 | 24.62 | 27.28 | 26.48 | 22.63 | 22.81 | 23.77 | 10.51 | 8.56 | 11.4 | 20.91 |
EBIT Margin(%) | 19.43 | 17.39 | 15.16 | 13.62 | 11.16 | 9.42 | 10.83 | -5.75 | -19.27 | -3.85 | 10.96 |
Pre Tax Margin(%) | 16.25 | 13.34 | 10.42 | 7.37 | 4.69 | 4.07 | 7.52 | -9.27 | -26.66 | -7.12 | 9.86 |
PAT Margin (%) | 11.87 | 8.43 | 7.85 | 5.04 | 3.11 | 5.29 | 5.4 | -8.18 | -24.47 | -5.11 | 9.68 |
Cash Profit Margin (%) | 21.8 | 19.08 | 20.65 | 19.14 | 18 | 19.81 | 18.78 | 8.19 | 3.47 | 10.29 | 19.85 |
ROA(%) | 6.88 | 4.87 | 4.4 | 2.79 | 1.66 | 2.99 | 3.57 | -4.96 | -8.94 | -3.65 | 9.82 |
ROE(%) | 17.69 | 12.75 | 12.59 | 8.3 | 4.51 | 7.25 | 7.79 | -10.39 | -19.64 | -8.39 | 23.53 |
ROCE(%) | 14.51 | 13.04 | 11.06 | 9.48 | 7.27 | 6.4 | 8.53 | -4.16 | -8.32 | -3.29 | 14.11 |
Receivable days | 16.42 | 9.22 | 5.99 | 4.35 | 6.56 | 11.54 | 6.72 | 0.99 | 0.94 | 1.08 | 0.66 |
Inventory Days | 6.47 | 8.75 | 10 | 8.67 | 8.56 | 9.23 | 8.86 | 11.18 | 15.09 | 6.07 | 8.37 |
Payable days | 68.69 | 55.97 | 90.29 | 122.48 | 109.98 | 96.5 | 62.25 | 68.12 | 120.78 | 50.25 | 31.38 |
PER(x) | 73.51 | 170.87 | 161.11 | 265.42 | 823.61 | 458.92 | 135.87 | 0 | 0 | 0 | 486.02 |
Price/Book(x) | 9.38 | 13.7 | 12.85 | 21.14 | 36.29 | 32.1 | 10.69 | 3.38 | 11.85 | 18.12 | 25.27 |
Dividend Yield(%) | 0.88 | 0.4 | 0.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 7.03 | 9.75 | 8.66 | 14.19 | 26.38 | 24.94 | 7.81 | 3.07 | 14.34 | 11.05 | 11.03 |
EV/Core EBITDA(x) | 23.96 | 34.78 | 30.99 | 51.17 | 101.26 | 104.21 | 32.28 | 28.92 | 165.44 | 95.7 | 52.21 |
Net Sales Growth(%) | 5.98 | 3.09 | 4.57 | 5.04 | -6.32 | 0.32 | 8.27 | -17.1 | -45.49 | 77.1 | 45.72 |
EBIT Growth(%) | 1.55 | -7.69 | -8.88 | -5.59 | -23.24 | -15.34 | 24.49 | -144.02 | -82.69 | 64.61 | 514.53 |
PAT Growth(%) | 5.92 | -26.74 | -2.7 | -32.57 | -42.13 | 70.68 | 10.38 | -225.57 | -63.12 | 63.01 | 375.93 |
EPS Growth(%) | 8.29 | -36.61 | -4.31 | 8.5 | -42.13 | 70.68 | 10.38 | -225.57 | -63.1 | 62.99 | 162.56 |
Debt/Equity(x) | 0.45 | 0.44 | 0.7 | 0.7 | 1.11 | 0.93 | 0.74 | 0.78 | 0.96 | 0.88 | 0.9 |
Current Ratio(x) | 0.66 | 0.41 | 0.49 | 0.36 | 0.25 | 0.29 | 0.15 | 0.19 | 0.19 | 0.25 | 0.32 |
Quick Ratio(x) | 0.58 | 0.34 | 0.41 | 0.31 | 0.21 | 0.25 | 0.11 | 0.12 | 0.15 | 0.18 | 0.22 |
Interest Cover(x) | 6.12 | 4.29 | 3.2 | 2.18 | 1.72 | 1.76 | 3.27 | -1.64 | -2.61 | -1.18 | 9.97 |
Total Debt/Mcap(x) | 0.07 | 0.05 | 0.08 | 0.05 | 0.03 | 0.03 | 0.07 | 0.23 | 0.08 | 0.05 | 0.04 |
# | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 75 | 67.58 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 24.98 | 32.4 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.26 | 1.14 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.42 | 0.55 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About