ISL Consulting

₹31.2 0.8 | 2.8%

WEBSITE BSE:511609 NSE : ISL CONSULT 18 May, 10:00

Market Cap ₹75 Cr.

Stock P/E 24.6

P/B 4.6

Current Price ₹31.2

Book Value ₹ 6.8

Face Value 5

52W High ₹36.9

Dividend Yield 0%

52W Low ₹ 19.5

Edit Ratio

ISL Consulting Research see more...

Overview Inc. Year: 1993Industry: Finance - Stock Broking

ISL Consulting Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

ISL Consulting Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	6	9	8	8	3	4	3	1	3	5
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	6	9	8	8	3	4	3	1	3	6
Total Expenditure	6	7	9	8	2	4	5	-0	2	4
Operating Profit	-0	2	-1	-1	1	0	-2	1	1	2
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	2	-1	-1	1	0	-2	1	1	2
Provision for Tax	0	0	1	0	0	0	-0	0	0	0
Profit After Tax	-0	2	-1	-1	1	0	-2	1	1	2
Adjustments	0	-0	0	0	0	-0	0	-0	0	-0
Profit After Adjustments	-0	2	-1	-1	1	0	-2	1	1	2
Adjusted Earnings Per Share	-0.1	0.9	-0.6	-0.3	0.5	0	-0.6	0.6	0.6	0.8

ISL Consulting 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	9	94	21	18	46	57	49	28	16	25	18	12
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	9	95	22	18	47	57	49	28	16	25	18	13
Total Expenditure	9	95	22	18	46	58	48	28	14	23	18	11
Operating Profit	0	0	0	0	0	-1	0	-0	1	2	-1	2
Interest Expense	0	0	0	0	0	0	1	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	0	-1	-0	-0	1	2	-1	2
Provision for Tax	0	0	0	0	0	-0	-0	0	1	1	-0	0
Profit After Tax	0	0	0	0	0	-0	-0	-0	0	2	-1	2
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	2	-1	2
Adjusted Earnings Per Share	0.1	0	0.1	0.1	0.1	-0.2	-0.1	-0.2	0.1	0.6	-0.4	1.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-28%	-14%	-21%	7%
Operating Profit CAGR	-150%	0%	0%	0%
PAT CAGR	-150%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	25%	38%	24%	16%
ROE Average	-8%	2%	0%	1%
ROCE Average	-8%	7%	5%	3%

ISL Consulting 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	11	11	11	12	12	11	11	11	11	13	12
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	4	13	0	0	0	0
Current Liability	0	0	0	0	0	0	2	0	0	1	0
Other Liabilities & Provisions	0	0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Total Liabilities	11	11	12	12	12	15	26	11	11	14	11
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	0	1	0	0	3	3	2	2	2	2	2
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	0	0	0	0	0	0	0	0	1	1	1
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	11	10	11	11	8	12	24	9	9	11	9
Total Assets	11	11	12	12	12	15	26	11	11	14	11

ISL Consulting 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	2	1	1	0	1	2	-2	3	0	0
Cash Flow from Operating Activities	-7	-1	-1	-1	3	-3	-14	18	-3	-0	2
Cash Flow from Investing Activities	0	0	1	0	-3	5	10	1	0	0	-0
Cash Flow from Financing Activities	9	-0	0	0	0	0	0	-14	-0	-0	-0
Net Cash Inflow / Outflow	2	-1	-0	-0	0	2	-4	5	-3	-0	1
Closing Cash & Cash Equivalent	2	1	0	0	1	2	0	3	0	0	2

ISL Consulting 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)	0.07	0.04	0.1	0.07	0.12	-0.18	-0.06	-0.16	0.06	0.63	-0.42
CEPS(Rs)	0.07	0.04	0.1	0.07	0.12	-0.18	-0.06	-0.16	0.07	0.65	-0.38
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	4.65	4.69	4.76	4.82	4.94	4.76	4.74	4.58	4.64	5.27	4.85
Net Profit Margin	1.89	0.1	1.08	0.91	0.61	-0.77	-0.31	-1.38	0.99	5.93	-5.74
Operating Margin	4.61	0.15	1.39	1.32	0.94	-0.74	0.84	-0.04	8.48	8.15	-5.63
PBT Margin	2.32	0.12	1.39	1.32	0.89	-1.1	-0.32	-1.38	8.39	8.07	-5.77
ROA(%)	1.93	0.82	2.03	1.37	2.38	-3.18	-0.74	-2.12	1.41	12.15	-8.02
ROE(%)	2.51	0.83	2.05	1.38	2.41	-3.75	-1.34	-3.5	1.4	12.67	-8.28
ROCE(%)	4.79	1.28	2.63	2.01	3.72	-3.05	2.05	-0.06	11.93	17.29	-8.08
Price/Earnings(x)	85.5	195.98	78.34	158.7	98.11	0	0	0	183.51	24.13	0
Price/Book(x)	1.27	1.61	1.59	2.18	2.33	2.42	2.95	2.84	2.54	2.87	6.29
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.38	0.18	0.81	1.42	0.58	0.52	0.96	0.99	1.81	1.44	4.09
EV/Core EBITDA(x)	29.58	117.56	54.66	97.31	60.85	-32.73	111.7	-5278.8	21.23	17.1	-80.01
Interest Earned Growth(%)	-11.15	977.13	-77.29	-18.28	164.68	22.31	-14.21	-41.57	-45.23	63.24	-30.95
Net Profit Growth	179.13	-44.05	150.67	-31.58	77.55	-254.59	65.04	-156.51	139.5	875.97	-166.78
EPS Growth(%)	119.78	-44.05	150.68	-31.58	77.55	-254.59	65.04	-156.56	139.47	876.52	-166.78
Interest Coverage(x) %	2.01	5.37	0	0	17.93	-2.02	0.73	-0.03	98.49	112.47	-41.5

ISL Consulting Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	60.19	60.12	60.12	60.12	60.12	60.12	60.12	60.12	60.13	60.13
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	39.81	39.88	39.88	39.88	39.88	39.88	39.88	39.88	39.87	39.87
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	1.44	1.44	1.44	1.44	1.44	1.44	1.44	1.44	1.44	1.44
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.96
Others	0	0	0	0	0	0	0	0	0	0
Total	2.4	2.4	2.4	2.4	2.4	2.4	2.4	2.4	2.4	2.4

Pros

Debtor days have improved from 5.06 to 0days.
Company is almost debt free.

Cons

Company has a low return on equity of 2% over the last 3 years.
Stock is trading at 4.6 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.