WEBSITE BSE:540190 NSE : FRANKLININD 18 May, 12:50
Market Cap ₹90 Cr.
Stock P/E 8.4
P/B 1.9
Current Price ₹6.2
Book Value ₹ 3.3
Face Value 1
52W High ₹6.2
Dividend Yield 0%
52W Low ₹ 0.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 8 | 7 | 1 | 3 | 2 | 8 | 8 | 7 | 9 | 17 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 8 | 7 | 1 | 3 | 2 | 8 | 8 | 7 | 9 | 17 |
Total Expenditure | 7 | 7 | 1 | 2 | 1 | 8 | 6 | 7 | 8 | 12 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 1 | 1 | 5 |
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 | -3 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 1 | 5 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 |
Profit After Tax | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 1 | 3 |
Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 1 | 3 |
Adjusted Earnings Per Share | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0.1 | 0.6 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 1 | 1 | 21 | 17 | 13 | 15 | 17 | 21 | 41 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 1 | 1 | 1 | 21 | 17 | 13 | 15 | 17 | 21 | 41 |
Total Expenditure | 0 | 0 | 1 | 1 | 1 | 21 | 17 | 13 | 15 | 17 | 18 | 33 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 9 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 24% | 17% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 652% | 123% | 44% | NA% |
ROE Average | 5% | 2% | 2% | 2% |
ROCE Average | 7% | 3% | 3% | 3% |
#(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 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 7 | 6 |
Total Liabilities | 0 | 0 | 4 | 4 | 4 | 4 | 5 | 7 | 6 | 11 | 10 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 0 |
Total Current Assets | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 6 | 4 | 9 | 9 |
Total Assets | 0 | 0 | 4 | 4 | 4 | 4 | 5 | 7 | 6 | 11 | 10 |
#(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 | 0 | 0 | -3 | 0 | -0 | 0 | 0 | -1 | 1 | -1 | -2 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 3 | 0 | 0 | 0 | -0 | 1 | -1 | 1 | 2 |
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 | 0.03 | 0 | 0 | 0 | 0.02 | 0.02 | 0.01 | 0.01 | 0 | 0.04 |
CEPS(Rs) | 0.01 | 0.03 | 0 | 0 | 0 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.36 | 0.4 | 0.58 | 0.58 | 0.59 | 0.61 | 0.62 | 0.63 | 0.64 | 0.64 | 0.67 |
Core EBITDA Margin(%) | 0 | 0 | -2.1 | 0.18 | -0.48 | 0.71 | 0.88 | 0.01 | -0.48 | -0.18 | 13.95 |
EBIT Margin(%) | 0 | 0 | 2.81 | 1.02 | 1.18 | 0.61 | 0.73 | 0.41 | 0.38 | 0.1 | 1.42 |
Pre Tax Margin(%) | 0 | 0 | 2.77 | 1.01 | 1.16 | 0.6 | 0.73 | 0.41 | 0.36 | 0.09 | 1.41 |
PAT Margin (%) | 0 | 0 | 1.91 | 0.74 | 0.8 | 0.6 | 0.54 | 0.31 | 0.27 | 0.04 | 1.04 |
Cash Profit Margin (%) | 0 | 0 | 1.91 | 0.9 | 0.95 | 0.74 | 0.69 | 0.5 | 0.44 | 0.19 | 1.17 |
ROA(%) | 1.19 | 8.74 | 0.51 | 0.3 | 0.32 | 3.16 | 1.98 | 0.65 | 0.59 | 0.08 | 2.03 |
ROE(%) | 1.2 | 8.79 | 0.51 | 0.3 | 0.33 | 3.46 | 2.5 | 1.05 | 1.05 | 0.18 | 5.37 |
ROCE(%) | 1.53 | 8.83 | 0.75 | 0.42 | 0.48 | 3.47 | 3.39 | 1.43 | 1.47 | 0.45 | 7.24 |
Receivable days | 0 | 0 | 144.65 | 39.44 | 31.85 | 14.31 | 26.13 | 26.51 | 52.55 | 96.61 | 88.72 |
Inventory Days | 0 | 0 | 19.06 | 5.36 | 57.85 | 7.92 | 16.88 | 41.89 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 20.43 | 0 | 11.95 | 20.35 | 65.7 | 71.02 | 105.88 | 134.13 |
PER(x) | 0 | 0 | 0 | 0 | 588.24 | 31.65 | 46.92 | 116.44 | 128.8 | 606.22 | 16.8 |
Price/Book(x) | 0 | 0 | 0 | 0 | 1.93 | 1.08 | 1.16 | 1.22 | 1.35 | 1.09 | 0.88 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 7.1 | 2.49 | 4.65 | 0.19 | 0.24 | 0.36 | 0.33 | 0.25 | 0.18 |
EV/Core EBITDA(x) | 95.09 | 14.65 | 252.93 | 211.52 | 350.38 | 25.56 | 27.77 | 58.39 | 61.14 | 98.31 | 1.27 |
Net Sales Growth(%) | -100 | 0 | 0 | 189.93 | 1.22 | 1324.2 | -16.26 | -24.48 | 14.32 | 13.26 | 20.64 |
EBIT Growth(%) | 206.99 | 507.8 | 2.88 | 5.64 | 16.47 | 634.39 | 0.39 | -57.1 | 3.99 | -69.45 | 1584.16 |
PAT Growth(%) | 0 | 671.5 | -29.61 | 12.71 | 8.96 | 976.34 | -25.67 | -57.04 | 0.71 | -82.74 | 2973.71 |
EPS Growth(%) | 0 | 671.5 | -95.32 | 12.55 | 9.12 | 975.85 | -25.67 | -57.04 | 0.76 | -82.74 | 2971.5 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Current Ratio(x) | 67.44 | 100.21 | 25.67 | 1.77 | 44.86 | 2.91 | 2.13 | 1.74 | 1.56 | 1.2 | 1.66 |
Quick Ratio(x) | 67.44 | 100.21 | 23.53 | 1.59 | 14.97 | 2.24 | 1.22 | 1.2 | 1.56 | 1.2 | 1.66 |
Interest Cover(x) | 31.88 | 208.37 | 68.75 | 119.75 | 56.78 | 260.15 | 307.7 | 100.47 | 21.69 | 15.71 | 319.94 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
Public | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 99.98 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 3.61 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 3.62 |
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