City Online Services

₹5.6 0.3 | 4.8%

WEBSITE BSE:538674 NSE : CITYONLINE 17 May, 12:13

Market Cap ₹3 Cr.

Stock P/E -11.2

P/B -5.1

Current Price ₹5.6

Book Value ₹ -1.1

Face Value 10

52W High ₹5.8

Dividend Yield 0%

52W Low ₹ 3

Edit Ratio

City Online Services Research see more...

Overview Inc. Year: 1999Industry: Telecommunication - Service Provider

City Online Services Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

City Online Services Quarterly Results

#(Fig in Cr.)	Dec 2016	Jun 2017	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	5	5	3	3	3	3
Other Income	0	0	0	0	0	0
Total Income	5	5	3	3	3	3
Total Expenditure	5	5	3	3	3	2
Operating Profit	-0	0	0	0	-0	0
Interest	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	-0	-0	0	0	-1	0
Provision for Tax	0	0	0	0	0	0
Profit After Tax	-0	-0	0	0	-1	0
Adjustments	0	0	0	0	-0	0
Profit After Adjustments	0	0	0	0	-1	0
Adjusted Earnings Per Share	-0.4	-0	0.3	0	-1	0.1

City Online Services Profit & Loss

#(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	8	12	14	13	18	16	13	12	8	9	10	12
Other Income	0	0	0	0	0	0	0	1	1	1	1	0
Total Income	8	13	14	13	18	17	14	12	9	10	11	12
Total Expenditure	8	11	14	13	17	16	13	14	10	10	10	11
Operating Profit	1	1	0	0	1	0	0	-1	-0	-0	1	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	1	1	0	0	0	0	1	1	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	1	-1	-0	0	-0	-0	-2	-1	-1	0	-1
Provision for Tax	-0	-0	-0	0	-0	0	0	-1	0	-0	0	0
Profit After Tax	0	1	-1	-1	0	-0	-1	-1	-2	-1	0	-1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	1	-1	-1	0	-0	-1	-1	-2	-1	0	-1
Adjusted Earnings Per Share	0	0	-2.1	-1	0.4	-1	-1.6	-2.2	-3	-1.2	0.7	-0.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	11%	-6%	-9%	2%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	51%	42%	6%	NA%
ROE Average	0%	-78%	-65%	-32%
ROCE Average	57%	-4%	-13%	-5%

City Online Services Balance Sheet

#(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	5	4	3	4	4	3	2	0	-0	-0
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	0	0	-0	0	-1	-1	-0	-1	-1	-1	-1
Total Current Liabilities	3	4	4	5	7	9	8	8	8	8	8
Total Liabilities	8	9	7	8	10	12	11	9	8	7	7
Fixed Assets	3	3	2	2	2	1	1	2	3	2	2
Other Non-Current Assets	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	4	5	5	6	8	10	9	7	5	5	5
Total Assets	8	9	7	8	10	12	11	9	8	7	7

City Online Services Cash Flow

#(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	1	1	0	0	-1	-1	0	0	0	0
Cash Flow from Operating Activities	1	1	-1	0	1	2	-0	-0	3	0	-1
Cash Flow from Investing Activities	-1	-0	-1	-0	-1	-1	-0	-0	-2	0	1
Cash Flow from Financing Activities	0	-0	0	0	-2	-0	-0	0	-1	-1	-0
Net Cash Inflow / Outflow	0	1	-1	0	-1	0	-0	-0	-0	-0	0
Closing Cash & Cash Equivalent	1	1	0	0	-1	-1	-1	0	0	-0	0

City Online Services Ratios

#	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	0	-2.09	-1.01	0.38	-0.96	-1.62	-2.16	-2.98	-1.18	0.72
CEPS(Rs)	1.32	2.24	0.71	0	0.82	-0.33	-0.91	-1.35	-1.98	-0.15	1.51
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	6.3	5.29	7.14	5.98	4.49	2.33	0.22	-0.95	-0.3
Core EBITDA Margin(%)	8.99	9.01	1.16	2.04	2.49	-0.16	-2.65	-18.1	-15.29	-13.74	0.14
EBIT Margin(%)	5.72	7.41	-8.3	-0.44	2.02	-0.32	-2.06	-16.05	-8.88	-7.68	6.17
Pre Tax Margin(%)	4.24	6.42	-9.29	-1.79	1	-2.07	-3.24	-17.8	-13.5	-9.48	3.56
PAT Margin (%)	4.62	6.52	-7.54	-3.96	1.13	-3.04	-6.36	-9.62	-18.54	-6.95	3.56
Cash Profit Margin (%)	8.24	9.25	2.56	0.02	2.4	-1.04	-3.59	-5.99	-12.31	-0.91	7.52
ROA(%)	5.69	10.12	-13.75	-6.71	2.13	-4.49	-7.28	-11.3	-18.89	-8.23	5.23
ROE(%)	10.97	19.9	-27.89	-17.49	6.18	-14.64	-30.93	-63.35	-233.02	0	0
ROCE(%)	10.01	17.04	-21.59	-1.13	6.72	-1.04	-6.2	-48.3	-26.09	-43.14	57.43
Receivable days	70.44	67.16	65.75	76.64	68.93	101.45	138.54	122.85	118.15	87.52	74.4
Inventory Days	21.49	18.49	27.41	41.81	35.71	35.78	40.24	40.68	0	0	0
Payable days	518.26	0	0	0	0	0	0	0	0	0	0
PER(x)	0	0	0	0	11.06	0	0	0	0	0	7.27
Price/Book(x)	0	0	2.22	1.54	0.6	0.95	0.96	0	8.76	-5.58	-17.45
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.65	0.37	0.58	0.43	0.16	0.15	0.18	0.5	0.22	0.34	0.25
EV/Core EBITDA(x)	6.91	3.62	32.15	12.1	4.73	9	25.6	-3.99	-8.36	-20.66	2.51
Net Sales Growth(%)	52.34	50.61	14.75	-7.95	33.39	-7.32	-19.44	-11.74	-28.54	5.43	18.83
EBIT Growth(%)	50.4	95.28	-228.44	95.12	712.82	-114.65	-419.64	-587.54	60.49	8.73	195.37
PAT Growth(%)	88.26	112.56	-232.69	51.62	137.94	-349.92	-68.66	-33.4	-37.72	60.46	160.82
EPS Growth(%)	0	0	0	51.62	137.94	-349.91	-68.66	-33.4	-37.73	60.47	160.82
Debt/Equity(x)	0.22	0.18	0.4	0.59	0.34	0.27	0.53	1.11	17.77	-2.92	-9.37
Current Ratio(x)	1.22	1.48	1.38	1.25	1.21	1.12	1.11	0.88	0.58	0.54	0.6
Quick Ratio(x)	1.08	1.25	0.99	0.92	0.95	0.96	0.94	0.74	0.58	0.54	0.6
Interest Cover(x)	3.87	7.45	-8.32	-0.33	1.98	-0.18	-1.75	-9.16	-1.92	-4.27	2.36
Total Debt/Mcap(x)	0	0	0.2	0.45	0.64	0.33	0.66	0	2.03	0.52	0.54

City Online Services Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	14.75	14.75	14.75	14.75	14.75	14.75	14.75	14.75	14.75	14.75
FII	0	0	0	0	0	0	0	0	0	0
DII	3.87	3.87	3.87	3.87	3.87	3.87	3.87	3.87	3.87	3.87
Public	81.38	81.38	81.38	81.38	81.38	81.38	81.38	81.38	81.38	81.38
Others	0	0	0	0	0	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	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
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	0.42	0.42	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	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52

Pros

Stock is trading at -5.1 times its book value
Company is almost debt free.

Cons

Promoter holding is low: 14.75%.
Company has a low return on equity of -78% over the last 3 years.

* 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.

City Online Services News

IPO

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

City Online Services

Add Watchlist

City Online Services Research see more...

Overview Inc. Year: 1999Industry: Telecommunication - Service Provider

City Online Services Share Price

Alert Data

Quarterly Price

Peer Comparison

City Online Services Quarterly Results

City Online Services Profit & Loss

Growth Rates

City Online Services Balance Sheet

City Online Services Cash Flow

City Online Services Ratios

City Online Services Shareholding Pattern

City Online Services News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!