Joindre Capital Serv

₹46.9 -0.4 | 0.9%

WEBSITE BSE:531861 NSE : JOINDRE CAPI 17 May, 10:15

Market Cap ₹65 Cr.

Stock P/E 12.5

P/B 0.9

Current Price ₹46.9

Book Value ₹ 54.8

Face Value 10

52W High ₹71.4

Dividend Yield 2.67%

52W Low ₹ 29.3

Edit Ratio

Joindre Capital Serv Research see more...

Overview Inc. Year: 1995Industry: Finance - Stock Broking

Joindre Capital Serv Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Joindre Capital Serv Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Dec 2023
Operating Revenue	10	9	9	9	7	8	7	7	7	11
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	10	9	10	9	7	8	7	7	7	11
Total Expenditure	7	7	7	7	6	6	6	6	5	8
Operating Profit	3	2	2	2	1	1	1	1	2	3
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	3	2	2	1	1	1	1	1	1	2
Provision for Tax	1	0	0	0	0	0	0	0	0	1
Profit After Tax	2	2	2	1	1	1	1	1	1	2
Adjustments	0	0	0	-0	0	0	-0	0	0	0
Profit After Adjustments	2	2	2	1	1	1	1	1	1	2
Adjusted Earnings Per Share	1.5	1.1	1.2	0.7	0.7	0.6	0.5	0.4	0.6	1.3

Joindre Capital Serv 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	14	13	21	17	20	24	23	21	28	38	29	32
Other Income	4	4	5	5	9	8	1	0	0	1	0	0
Total Income	18	17	26	22	29	32	24	21	28	38	29	32
Total Expenditure	15	14	20	18	20	25	20	19	23	29	24	25
Operating Profit	3	4	6	4	9	8	4	2	5	9	5	7
Interest Expense	1	0	1	1	0	0	0	0	1	1	1	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	3	5	3	8	7	3	2	5	8	4	5
Provision for Tax	1	1	2	1	3	1	1	0	1	2	1	1
Profit After Tax	1	2	4	2	5	6	2	1	3	6	3	5
Adjustments	-0	-0	-0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	2	4	2	5	6	2	1	3	6	3	5
Adjusted Earnings Per Share	0.9	1.4	2.7	1.5	3.9	4.3	1.8	0.8	2.4	4.5	2.2	2.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-24%	11%	4%	8%
Operating Profit CAGR	-44%	36%	-9%	5%
PAT CAGR	-50%	44%	-13%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	46%	38%	23%	18%
ROE Average	4%	6%	5%	6%
ROCE Average	7%	9%	7%	9%

Joindre Capital Serv 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	42	44	46	47	51	57	61	60	65	70	72
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	18	20	25	22	21	26	27	32	52	62	40
Other Liabilities & Provisions	0	0	0	0	0	0	-0	-0	0	0	0
Total Liabilities	60	64	71	70	72	84	87	92	117	132	112
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	1	4	4	4	4	3	5	7	10	8	16
Fixed Assets	1	1	0	0	0	0	0	1	0	2	2
Other Loans	9	9	9	9	9	9	11	7	11	10	10
Other Non Current Assets	12	4	28	10	29	13	0	0	0	0	0
Current Assets	37	46	29	46	29	57	70	78	96	112	84
Total Assets	60	64	71	70	72	84	87	92	117	132	112

Joindre Capital Serv 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	5	2	5	6	3	10	60	61	62	87	103
Cash Flow from Operating Activities	-6	-0	4	-6	2	3	-3	1	22	10	-27
Cash Flow from Investing Activities	4	3	-2	5	8	-5	5	2	4	9	-3
Cash Flow from Financing Activities	-1	-0	-1	-1	-2	-1	-1	-2	-1	-2	-2
Net Cash Inflow / Outflow	-3	3	1	-3	7	-3	1	1	24	16	-32
Closing Cash & Cash Equivalent	2	5	6	3	10	7	61	62	87	103	71

Joindre Capital Serv 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)	0.86	1.44	2.73	1.45	3.9	4.31	1.8	0.85	2.36	4.53	2.22
CEPS(Rs)	1.07	1.62	2.9	1.6	3.99	4.37	1.94	0.95	2.48	4.76	2.56
DPS(Rs)	0	0	0.75	0.6	0.75	0.75	0.75	0.6	1	1.25	1.25
Book NAV/Share(Rs)	30.2	31.64	33.4	34.13	37.12	41.43	44	43.6	46.78	50.44	51.85
Net Profit Margin	8.45	15.25	17.78	11.78	26.88	24.51	10.68	5.62	11.58	16.7	10.62
Operating Margin	17	25.58	28.78	21.02	41.81	30.66	16.42	9.7	18.39	24.17	17.12
PBT Margin	12.46	22.1	25.75	17.37	39.61	28.98	14.75	7.6	16.3	21.38	14.7
ROA(%)	1.84	3.22	5.6	2.86	7.6	7.64	2.91	1.3	3.12	5.03	2.52
ROE(%)	2.9	4.67	8.4	4.3	10.94	10.96	4.21	1.93	5.22	9.33	4.35
ROCE(%)	5.84	7.84	13.6	7.62	16.87	13.72	6.47	3.33	7.71	12.3	6.69
Price/Earnings(x)	8.34	5.21	3.84	6.29	4.75	5.93	9.99	12.88	7.42	6.13	14.21
Price/Book(x)	0.24	0.24	0.31	0.27	0.5	0.62	0.41	0.25	0.37	0.55	0.61
Dividend Yield(%)	0	0	7.14	6.56	4.05	2.94	4.18	5.5	5.71	4.5	3.96
EV/Net Sales(x)	-1.34	-2.08	-0.29	-1.33	0.04	-0.48	-1.55	-2.26	-1.87	-1.62	-0.83
EV/Core EBITDA(x)	-7.05	-7.59	-0.98	-6.01	0.1	-1.54	-8.98	-21.81	-9.88	-6.47	-4.4
Interest Earned Growth(%)	-17.12	-7.27	62.19	-19.72	17.49	21.17	-4.24	-10.5	35.34	33.21	-22.85
Net Profit Growth	-34.54	67.32	89.12	-46.81	168.15	10.48	-58.26	-52.89	178.68	92.16	-50.96
EPS Growth(%)	-34.58	67.44	89.19	-46.81	168.15	10.48	-58.26	-52.89	178.68	92.17	-50.96
Interest Coverage(x) %	3.75	7.35	9.5	5.76	19.03	18.2	9.82	4.63	8.77	8.65	7.08

Joindre Capital Serv Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	63.71	63.71	63.71	63.71	63.71	63.71	63.71	63.71	63.68	63.68
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	36.29	36.29	36.29	36.29	36.29	36.29	36.29	36.29	36.32	36.32
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	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.88
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Others	0	0	0	0	0	0	0	0	0	0
Total	1.38	1.38	1.38	1.38	1.38	1.38	1.38	1.38	1.38	1.38

Pros

Stock is trading at 0.9 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 6% over the last 3 years.
The company has delivered a poor profit growth of -12% over past five years.

* 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.