Fraser and Co

₹5.2 0.1 | 1%

WEBSITE BSE:539032 NSE : FRASER 17 May, 10:15

Market Cap ₹4 Cr.

Stock P/E -9.2

P/B 0.6

Current Price ₹5.2

Book Value ₹ 9.3

Face Value 10

52W High ₹8

Dividend Yield 0%

52W Low ₹ 4.3

Edit Ratio

Fraser and Co Research see more...

Overview Inc. Year: 1917Industry: Trading

Fraser and Co Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Fraser and Co Quarterly Results

#(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	15	17	9	8	9	4	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	15	17	9	8	9	4	0	0	0	0
Total Expenditure	14	17	9	8	9	4	0	0	0	0
Operating Profit	0	1	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	0	1	0	0	0	0	-0	-0	-0	-0
Provision for Tax	0	0	0	0	0	-0	-0	-0	-0	-0
Profit After Tax	0	0	0	0	0	0	-0	-0	-0	-0
Adjustments	0	-0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	-0	-0	-0	-0
Adjusted Earnings Per Share	0.4	0.5	0.2	0.4	0.2	0	-0	-0.2	-0.1	-0.2

Fraser and Co Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1	0	0	0	1	5	25	37	49	13	0
Other Income	0	0	0	0	0	0	0	0	0	0	0
Total Income	1	0	0	0	1	5	25	37	49	13	0
Total Expenditure	1	1	0	0	1	5	24	36	47	12	0
Operating Profit	0	-1	0	-0	-0	0	1	2	2	1	0
Interest	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	-1	0	-0	-0	0	1	1	2	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	-1	0	-0	-0	0	1	1	1	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	-1	0	-0	-0	0	1	1	1	0	0
Adjusted Earnings Per Share	0	-1.4	0.1	-0.1	-0.2	0.1	0.9	1.3	1.4	0.4	-0.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-73%	-20%	67%	29%
Operating Profit CAGR	-50%	0%	0%	0%
PAT CAGR	-100%	-100%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-11%	-4%	-11%	NA%
ROE Average	4%	13%	11%	6%
ROCE Average	7%	17%	15%	8%

Fraser and Co 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	-2	3	2	2	2	2	5	5	6	8	8
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	1	1	1
Total Current Liabilities	3	3	3	3	0	1	1	4	14	6	4
Total Liabilities	1	6	6	6	3	3	6	10	22	15	14
Fixed Assets	0	0	0	0	0	0	0	0	0	1	0
Other Non-Current Assets	0	0	0	0	0	0	0	0	2	2	2
Total Current Assets	1	6	6	6	3	3	5	10	20	13	11
Total Assets	1	6	6	6	3	3	6	10	22	15	14

Fraser and Co 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	0	0	0	1	1	2	0
Cash Flow from Operating Activities	-0	-0	-0	-0	-2	-0	3	-2	0
Cash Flow from Investing Activities	0	-0	-0	0	0	0	-2	1	-1
Cash Flow from Financing Activities	-0	0	0	0	2	0	0	0	0
Net Cash Inflow / Outflow	-0	0	-0	0	1	-0	1	-2	-0
Closing Cash & Cash Equivalent	0	0	0	0	1	1	2	0	-0

Fraser and Co 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	-1.37	0.07	-0.07	-0.22	0.09	0.88	1.3	1.43	0.42
CEPS(Rs)	0.16	0.5	-1.37	0.07	-0.07	-0.21	0.1	0.89	1.41	1.57	0.57
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	4.11	4.18	4.11	3.88	5.74	6.64	7.96	9.41	9.85
Core EBITDA Margin(%)	3	72.05	-683.31	22.76	-14.36	-16.73	0.87	3.23	3.47	2.8	4.36
EBIT Margin(%)	3.54	80.57	-638.79	23.32	-15.14	-17.01	1.68	3.2	3.26	2.74	3.59
Pre Tax Margin(%)	2.65	80.5	-640.34	22.97	-15.44	-17.01	1.68	3.2	3.22	2.69	3.08
PAT Margin (%)	2.65	80.5	-640.34	8.74	-15.44	-17.01	1.22	2.43	2.4	2.01	2.27
Cash Profit Margin (%)	2.75	80.61	-640.06	9.24	-14.66	-16.73	1.43	2.47	2.62	2.21	3.06
ROA(%)	4.77	8.99	-13.56	0.7	-0.94	-4.55	1.65	9.21	6.62	6.26	2.38
ROE(%)	0	47.96	-28.54	1.71	-1.68	-5.47	2.01	14.22	17.74	16.44	4.38
ROCE(%)	0	48.01	-28.47	4.55	-1.65	-5.47	2.78	18.69	23.39	21.26	6.56
Receivable days	365	748.03	2894.29	934	2039.96	850.58	176.48	73.73	104.56	91.96	276.25
Inventory Days	0	0	0	0	0	0	4.82	1.79	1.73	0.95	0
Payable days	0	0	0	0	0	170.56	56.85	40.17	104.67	84.01	157.95
PER(x)	0	0	0	426.45	0	0	117.42	2.87	3.39	5.63	13.53
Price/Book(x)	0	0	4.02	7.22	2.76	1.37	1.74	0.38	0.55	0.85	0.58
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.68	15.11	76.12	36.9	25.15	4.13	1.46	0.05	0.05	0.13	0.39
EV/Core EBITDA(x)	46.29	18.72	-11.92	154.86	-175.19	-24.66	65.19	1.25	1.3	3.87	7.6
Net Sales Growth(%)	0	-35.46	-65.59	278.86	-44.27	184.64	555.64	422.12	48.31	31.82	-73.92
EBIT Growth(%)	103.53	1370.86	-372.8	113.83	-136.18	-220.21	176.58	882.06	51.89	10.75	-65.75
PAT Growth(%)	102.61	1857.98	-373.72	105.17	-198.45	-214.01	155.34	934.29	47.03	10.2	-70.48
EPS Growth(%)	0	0	0	105.17	-198.41	-214.05	138.98	934.29	47.02	10.2	-70.47
Debt/Equity(x)	0	0	0	0	0	0	0	0	0.05	0.06	0.06
Current Ratio(x)	0.23	2.18	1.69	1.69	9.56	4.55	7.11	2.28	1.37	2.07	2.79
Quick Ratio(x)	0.23	2.18	1.69	1.69	9.56	4.55	7.01	2.23	1.36	2.06	2.79
Interest Cover(x)	4.01	1062.87	-413.05	66.06	-50.63	0	0	0	69.44	56.59	7.03
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0.1	0.07	0.1

Fraser and Co Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	15.61	0	0	0	1.54	1.68	1.98	1.98	1.98	3.12
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	84.38	99.99	99.99	99.99	98.45	98.31	98.01	98.01	98.01	96.87
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	0.13	0	0	0	0.01	0.01	0.02	0.02	0.02	0.03
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.69	0.81	0.81	0.81	0.8	0.8	0.8	0.8	0.8	0.79
Others	0	0	0	0	0	0	0	0	0	0
Total	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81

Pros

Stock is trading at 0.6 times its book value
Company is almost debt free.

Cons

Promoter holding is low: 3.12%.
Company has a low return on equity of 13% over the last 3 years.
Debtor days have increased from 84.01 to 157.95days.

* 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.

Fraser and Co News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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

Fraser and Co

Add Watchlist

Fraser and Co Research see more...

Overview Inc. Year: 1917Industry: Trading

Fraser and Co Share Price

Alert Data

Quarterly Price

Peer Comparison

Fraser and Co Quarterly Results

Fraser and Co Profit & Loss

Growth Rates

Fraser and Co Balance Sheet

Fraser and Co Cash Flow

Fraser and Co Ratios

Fraser and Co Shareholding Pattern

Fraser and Co News

Top Unlisted Companies & InstaBuy Companies

IPO

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

Please Login!

Error!