Futuristic Solutions

₹115.8 0 | 0%

WEBSITE BSE:534063 NSE : FUT SOL 18 May, 12:50

Market Cap ₹121 Cr.

Stock P/E 1144.3

P/B 8

Current Price ₹115.8

Book Value ₹ 14.4

Face Value 10

52W High ₹132

Dividend Yield 0.86%

52W Low ₹ 38.5

Edit Ratio

Futuristic Solutions Research see more...

Overview Inc. Year: 1983Industry: Finance - NBFC

Futuristic Solutions Limited, established on September 23, 1983, is a non-government company registered at the Registrar of Companies in Delhi. With an authorized share capital of INR 150,000,000 and a paid-up capital of INR 104,734,472, the company engages in various business activities. It was initially incorporated as Moral Leasing Pvt. Limited and transitioned from a private to a public limited company, reflecting its growth and expansion over the years.The company made its public debut in 1984 and was listed on the Bombay Stock Exchange (BSE) on March 21, 2012, with its stock price opening at INR 26 per share for the face value of INR 10 each. The leadership of Futuristic Solutions Limited includes directors such as Sanjiv Taneja Kumar, Deepika Singh, Anupam Dev, Sunil Gupta, and Sangeeta Sandhu, who bring diverse expertise to the company’s strategic direction.

Futuristic Solutions Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Futuristic Solutions Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	0	0	0	0	0	0	0	1	1
Other Income	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	0	0	1	1
Total Expenditure	0	0	0	0	0	0	0	0	1
Operating Profit	0	-0	0	-0	-0	-0	-0	0	-0
Interest Expense	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	-0	-0	-0	-0	-0	-0	0	-0
Provision for Tax	0	0	-0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	-0	-0	-0	-0	0	-0
Adjustments	-0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	-0	-0	-0	-0	-0	0	-0
Adjusted Earnings Per Share	-0	-0	-0	-0	-0	-0	-0	0.2	-0

Futuristic Solutions 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
Operating Revenue	2	1	5	4	2	0	4	0	1	0	4	2
Other Income	0	0	0	0	0	1	0	0	0	0	0	0
Total Income	2	1	5	4	2	1	4	0	1	0	4	2
Total Expenditure	5	1	3	2	1	1	3	1	0	0	0	1
Operating Profit	-2	-0	2	2	1	-1	1	-0	0	0	3	0
Interest Expense	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
Profit Before Tax	1	-0	2	1	1	-1	1	-1	-0	-0	3	0
Provision for Tax	0	0	0	0	0	0	-0	0	0	-0	1	0
Profit After Tax	0	-1	1	1	0	-1	1	-1	-0	-0	3	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	-1	1	1	0	-1	1	-1	-0	-0	3	0
Adjusted Earnings Per Share	0.4	-0.5	1.2	0.9	0.5	-0.9	0.6	-0.8	-0	-0	2.6	0.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	7%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	216%	67%	25%	10%
ROE Average	19%	6%	3%	3%
ROCE Average	24%	8%	5%	5%

Futuristic Solutions 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	14	14	14	15	15	14	14	13	13	13	15
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
Current Liability	4	2	4	5	5	1	2	5	0	3	2
Other Liabilities & Provisions	-0	-0	-0	-0	-0	3	3	-0	3	-0	-0
Total Liabilities	19	16	19	19	19	18	19	18	17	17	17
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	1	1	1	1	1	1	1	1	1	1	1
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	1	2	2	1	6	8	8	0	8	6	3
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	16	13	16	18	13	9	10	17	8	10	13
Total Assets	19	16	19	19	19	18	19	18	17	17	17

Futuristic Solutions 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	0	0	0	0	0	0	0	0	2	4
Cash Flow from Operating Activities	2	1	2	0	1	1	-0	-0	4	2	3
Cash Flow from Investing Activities	-1	0	-0	-0	-0	-0	-0	0	0	0	-0
Cash Flow from Financing Activities	-2	-1	-2	-0	-1	-1	0	0	-2	-0	-0
Net Cash Inflow / Outflow	-0	-0	0	-0	-0	0	-0	-0	2	2	3
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	2	4	7

Futuristic Solutions 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)	0.37	-0.49	1.15	0.92	0.48	-0.92	0.56	-0.78	-0.02	-0.03	2.55
CEPS(Rs)	0.4	-0.47	1.19	0.96	0.54	-0.83	0.64	-0.7	0.01	0.02	2.59
DPS(Rs)	0.5	0	0.5	0.5	0.5	0	0	0	0	0	1
Book NAV/Share(Rs)	13.7	13.21	13.73	14.05	13.93	13.01	13.57	12.78	12.76	12.73	14.28
Net Profit Margin	17.26	-84.69	23.99	25.96	23.59	-330.57	14.85	-169.9	-4.25	-13.56	75.07
Operating Margin	46.09	-29.42	35.98	44.9	41.98	-255.1	20.51	-108.88	25.86	-9.52	95.06
PBT Margin	24.83	-80.78	30.91	39.02	34.77	-329.18	13.96	-162.64	-4.25	-16.45	94.87
ROA(%)	1.9	-3	7	5.06	2.57	-5.17	3.21	-4.42	-0.13	-0.19	16.13
ROE(%)	2.69	-3.66	8.55	6.62	3.4	-6.83	4.22	-5.95	-0.17	-0.23	18.89
ROCE(%)	6.29	-1.13	11.77	10.81	5.59	-4.82	5.28	-3.37	0.94	-0.16	23.93
Price/Earnings(x)	94	0	43.33	62.7	101.74	0	64.04	0	0	0	11.93
Price/Book(x)	2.55	3.26	3.63	4.11	3.48	3.21	2.65	0	1.56	2.85	2.13
Dividend Yield(%)	1.43	0	1	0.87	1.03	0	0	0	0	0	3.28
EV/Net Sales(x)	16.97	77.07	10.5	16.56	24.64	153.8	9.92	25.79	36.38	149.88	7.06
EV/Core EBITDA(x)	-16.36	-305.26	28.46	36	54.81	-69.07	43.83	-28.13	114.14	1150.1	7.34
Interest Earned Growth(%)	-50.82	-73.02	725.95	-26.17	-43.05	-86.22	1257.05	-87.78	8.05	-56.34	1462.48
Net Profit Growth	-67.18	-232.4	333.95	-20.09	-48.25	-293.13	160.95	-239.81	97.3	-39.19	8751.13
EPS Growth(%)	-67.18	-232.38	333.97	-20.09	-48.25	-293.13	160.95	-239.81	97.29	-39.15	8752.1
Interest Coverage(x) %	2.17	-0.57	7.09	7.64	5.82	-3.44	3.13	-2.03	0.86	-1.37	490.58

Futuristic Solutions Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	68.49	68.49	68.49	68.49	68.49	68.49	68.49	68.49	68.49	68.49
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	31.51	31.51	31.51	31.51	31.51	31.51	31.51	31.51	31.51	31.51
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	0.72	0.72	0.72	0.72	0.72	0.72	0.72	0.72	0.72	0.72
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.33	0.33	0.33	0.33	0.33	0.33	0.33	0.33	0.33	0.33
Others	0	0	0	0	0	0	0	0	0	0
Total	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 6% over the last 3 years.
Stock is trading at 8 times its book value.

* 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.