WEBSITE BSE:523696 NSE : FORTIS MLR 18 May, 12:50
Market Cap ₹131 Cr.
Stock P/E 2.9
P/B 2.4
Current Price ₹70.1
Book Value ₹ 29.5
Face Value 10
52W High ₹107.9
Dividend Yield 0%
52W Low ₹ 44
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 | 20 | 23 | 20 | 23 | 22 | 21 | 18 | 18 | 18 | 6 |
Other Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
Total Income | 22 | 24 | 22 | 25 | 23 | 23 | 19 | 20 | 19 | 7 |
Total Expenditure | 20 | 19 | 20 | 21 | 20 | 20 | 18 | 18 | 19 | 5 |
Operating Profit | 2 | 5 | 2 | 4 | 3 | 3 | 1 | 2 | 0 | 2 |
Interest | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 |
Profit Before Tax | -3 | 0 | -3 | -1 | -1 | -2 | -3 | -2 | -4 | 59 |
Provision for Tax | 0 | 1 | 0 | 4 | 0 | 5 | 0 | 0 | 0 | 5 |
Profit After Tax | -3 | -0 | -3 | -4 | -1 | -7 | -3 | -2 | -4 | 54 |
Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -3 | -0 | -3 | -4 | -1 | -7 | -3 | -2 | -4 | 54 |
Adjusted Earnings Per Share | -1.4 | -0.2 | -1.6 | -2.3 | -0.6 | -3.7 | -1.6 | -1 | -2.1 | 28.8 |
#(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 | 98 | 108 | 118 | 130 | 141 | 149 | 145 | 112 | 69 | 86 | 86 | 60 |
Other Income | 5 | 7 | 8 | 9 | 8 | 8 | 10 | 11 | 8 | 7 | 7 | 7 |
Total Income | 102 | 115 | 126 | 138 | 149 | 158 | 155 | 123 | 77 | 94 | 93 | 65 |
Total Expenditure | 86 | 99 | 110 | 124 | 140 | 147 | 147 | 115 | 76 | 83 | 81 | 60 |
Operating Profit | 16 | 16 | 15 | 14 | 9 | 10 | 8 | 8 | 2 | 11 | 11 | 5 |
Interest | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 8 | 7 | 7 | 6 | 3 |
Depreciation | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 13 | 13 | 13 | 12 | 10 |
Exceptional Income / Expenses | 44 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 58 |
Profit Before Tax | 57 | 13 | 12 | 10 | 4 | 6 | 3 | -12 | -11 | -8 | -7 | 50 |
Provision for Tax | 13 | 5 | 4 | 4 | 1 | 2 | 1 | -3 | -3 | 0 | 8 | 5 |
Profit After Tax | 43 | 9 | 8 | 6 | 3 | 3 | 2 | -9 | -8 | -8 | -15 | 45 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 43 | 9 | 8 | 6 | 3 | 3 | 2 | -9 | -8 | -8 | -15 | 45 |
Adjusted Earnings Per Share | 23.4 | 4.7 | 4.2 | 3.4 | 1.7 | 1.8 | 1.1 | -4.7 | -4.2 | -4.4 | -8.3 | 24.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -8% | -10% | -1% |
Operating Profit CAGR | 0% | 11% | 2% | -4% |
PAT CAGR | 0% | 0% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 37% | 3% | 6% | 10% |
ROE Average | -21% | -13% | -9% | 6% |
ROCE Average | -1% | -3% | -2% | 13% |
#(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 | 77 | 85 | 91 | 98 | 100 | 103 | 105 | 96 | 89 | 80 | 64 |
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 | 1 | 1 | 0 | 0 | -0 | -0 | -0 | 56 | 47 | 41 | 42 |
Total Current Liabilities | 13 | 16 | 37 | 32 | 30 | 45 | 44 | 36 | 25 | 31 | 32 |
Total Liabilities | 91 | 101 | 128 | 130 | 130 | 148 | 149 | 188 | 161 | 152 | 138 |
Fixed Assets | 17 | 18 | 18 | 25 | 25 | 24 | 22 | 81 | 69 | 58 | 47 |
Other Non-Current Assets | 1 | 2 | 2 | 3 | 8 | 11 | 15 | 45 | 32 | 46 | 6 |
Total Current Assets | 73 | 82 | 108 | 102 | 97 | 113 | 112 | 62 | 60 | 49 | 84 |
Total Assets | 91 | 101 | 128 | 130 | 130 | 148 | 149 | 188 | 161 | 152 | 138 |
#(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 | 1 | 3 | 6 | 16 | 3 | 7 | 15 | 5 | 43 | 7 | 12 |
Cash Flow from Operating Activities | -64 | 5 | 4 | 10 | -9 | 9 | -16 | -0 | -1 | 7 | 6 |
Cash Flow from Investing Activities | 73 | -1 | 5 | -22 | 13 | -2 | 6 | 50 | -28 | 8 | 0 |
Cash Flow from Financing Activities | -7 | -1 | 0 | -1 | -1 | 0 | 0 | -12 | -7 | -10 | -13 |
Net Cash Inflow / Outflow | 2 | 3 | 10 | -13 | 4 | 7 | -9 | 38 | -36 | 5 | -7 |
Closing Cash & Cash Equivalent | 3 | 6 | 16 | 3 | 7 | 15 | 5 | 43 | 7 | 12 | 6 |
# | 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) | 23.38 | 4.72 | 4.23 | 3.45 | 1.67 | 1.78 | 1.1 | -4.75 | -4.2 | -4.41 | -8.26 |
CEPS(Rs) | 24.72 | 5.79 | 5.69 | 5.15 | 3.78 | 4.03 | 3.44 | 1.94 | 2.67 | 2.27 | -1.78 |
DPS(Rs) | 0 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 41.47 | 45.6 | 49.06 | 52.47 | 53.33 | 55.14 | 56.22 | 51.43 | 47.34 | 42.75 | 34.23 |
Core EBITDA Margin(%) | 11.54 | 8.25 | 6.4 | 4 | 0.64 | 1.17 | -1.68 | -2.49 | -9.15 | 3.99 | 5.32 |
EBIT Margin(%) | 59.15 | 12.78 | 10.58 | 7.99 | 3.51 | 4.01 | 2.28 | -3.69 | -5.94 | -1.98 | -1.09 |
Pre Tax Margin(%) | 58.33 | 12.35 | 10.15 | 7.68 | 3.18 | 3.75 | 1.93 | -10.67 | -16.34 | -9.59 | -8.15 |
PAT Margin (%) | 44.55 | 8.1 | 6.67 | 4.95 | 2.22 | 2.23 | 1.42 | -7.95 | -11.36 | -9.6 | -18.01 |
Cash Profit Margin (%) | 47.1 | 9.94 | 8.97 | 7.39 | 5.02 | 5.05 | 4.45 | 3.25 | 7.23 | 4.94 | -3.88 |
ROA(%) | 41.57 | 9.13 | 6.85 | 4.97 | 2.4 | 2.4 | 1.39 | -5.27 | -4.51 | -5.29 | -10.66 |
ROE(%) | 78.53 | 10.84 | 8.93 | 6.8 | 3.16 | 3.28 | 1.97 | -8.82 | -8.5 | -9.8 | -21.46 |
ROCE(%) | 97.46 | 17.1 | 14.17 | 10.96 | 5 | 5.9 | 3.17 | -4.09 | -4.44 | -2.02 | -1.3 |
Receivable days | 13.07 | 11.97 | 12.56 | 14.4 | 15.05 | 14.17 | 19.77 | 21.84 | 15.34 | 9.09 | 11.43 |
Inventory Days | 1.69 | 1.12 | 1.97 | 5.09 | 6.39 | 5.3 | 4.63 | 4.82 | 7.73 | 7.39 | 6.3 |
Payable days | 139.09 | 142.73 | 153 | 229.91 | 216.62 | 216.82 | 265.9 | 363.31 | 432.03 | 368.49 | 580.35 |
PER(x) | 1.26 | 5.38 | 12.63 | 16.08 | 41.92 | 32.68 | 50.15 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.71 | 0.56 | 1.09 | 1.06 | 1.31 | 1.05 | 0.98 | 0.84 | 1.17 | 1.35 | 1.39 |
Dividend Yield(%) | 0 | 1.97 | 0.94 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.53 | 0.34 | 0.68 | 0.6 | 0.87 | 0.63 | 0.67 | 0.33 | 1.3 | 1.11 | 0.93 |
EV/Core EBITDA(x) | 3.27 | 2.34 | 5.31 | 5.55 | 13.86 | 9.21 | 12.55 | 4.44 | 47.21 | 8.82 | 7.13 |
Net Sales Growth(%) | 2.9 | 11.04 | 8.81 | 9.91 | 8.45 | 6.14 | -3.08 | -22.63 | -38.1 | 24.46 | -0.26 |
EBIT Growth(%) | 376.42 | -76.02 | -9.9 | -16.99 | -52.42 | 21.3 | -44.79 | -225.08 | 0.35 | 58.59 | 44.97 |
PAT Growth(%) | 460.33 | -79.82 | -10.41 | -18.37 | -51.47 | 6.66 | -38.12 | -532.67 | 11.52 | -5.14 | -87.12 |
EPS Growth(%) | 460.33 | -79.82 | -10.41 | -18.42 | -51.62 | 6.55 | -38.31 | -532.66 | 11.52 | -5.14 | -87.12 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 5.56 | 5.13 | 2.95 | 3.18 | 3.18 | 2.54 | 2.56 | 1.74 | 2.43 | 1.56 | 2.66 |
Quick Ratio(x) | 5.53 | 5.11 | 2.92 | 3.1 | 3.1 | 2.49 | 2.52 | 1.7 | 2.36 | 1.5 | 2.63 |
Interest Cover(x) | 72.13 | 30.28 | 24.52 | 25.67 | 10.76 | 15.53 | 6.48 | -0.53 | -0.57 | -0.26 | -0.15 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 | 62.71 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Public | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 | 37.22 |
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 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
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