Polytex India

₹7.6 0.4 | 5%

WEBSITE BSE:512481 NSE : POLYTEX(P) 18 May, 12:50

Market Cap ₹10 Cr.

Stock P/E -134.3

P/B 3.9

Current Price ₹7.6

Book Value ₹ 1.9

Face Value 10

52W High ₹7.8

Dividend Yield 0%

52W Low ₹ 2.6

Edit Ratio

Polytex India Research see more...

Overview Inc. Year: 1987Industry: Finance - NBFC

Polytex India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Polytex India 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
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	0	0	0	0	0
Total Expenditure	0	0	1	0	0	0	0	0	0	0
Operating Profit	-0	-0	-1	-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	-0	-1	-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	-1	-0	-0	-0	0	-0	-0	-0
Adjustments	0	-0	-0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	-1	-0	-0	-0	0	-0	-0	-0
Adjusted Earnings Per Share	-0	-0	-0.6	-0	-0	-0	0	-0	-0	-0

Polytex India 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
Net Sales	1	1	1	1	1	1	1	1	1	0	0
Other Income	0	0	0	0	0	0	0	0	0	0	0
Total Income	1	1	1	1	1	1	1	1	1	0	0
Total Expenditure	0	1	1	1	1	1	1	1	1	0	0
Operating Profit	1	0	0	0	0	0	0	0	1	0	-0
Interest	0	0	0	0	0	0	0	0	0	1	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	1	0	0	0	0	0	0	0	1	-1	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	-0	-0
Profit After Tax	1	0	0	0	0	0	0	0	0	-1	-0
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	0	0	0	0	0	0	0	-1	-0
Adjusted Earnings Per Share	0.5	0.1	0.1	0.1	0.1	0.1	0.1	0	0.3	-0.6	-0.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	-100%	-100%	-100%
Operating Profit CAGR	0%	0%	0%	-100%
PAT CAGR	0%	0%	0%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	133%	89%	39%	-1%
ROE Average	-3%	-3%	-1%	0%
ROCE Average	-5%	-1%	-0%	1%

Polytex India 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	15	15	15	15	15	15	15	16	3	3
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	3	0	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0	0
Total Current Liabilities	0	0	1	2	1	0	0	0	0	0	0
Total Liabilities	15	15	15	17	16	15	15	18	16	3	3
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	14	15	15	15	15	15	15	18	16	3	3
Total Current Assets	0	0	1	1	0	0	0	0	0	0	0
Total Assets	15	15	15	17	16	15	15	18	16	3	3

Polytex India 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	0	0
Cash Flow from Operating Activities	-0	-1	6	-5	-1	-1	-1	-1	-0	-13	-0
Cash Flow from Investing Activities	1	1	-6	5	1	1	1	-2	3	13	0
Cash Flow from Financing Activities	-1	0	0	0	0	0	0	3	-3	0	-0
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

Polytex India 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)	0.49	0.1	0.14	0.09	0.1	0.13	0.07	0.04	0.29	-0.55	-0.06
CEPS(Rs)	0.5	0.11	0.15	0.1	0.1	0.13	0.07	0.04	0.29	-0.55	-0.06
DPS(Rs)	0.25	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	10.69	10.78	10.9	10.99	11.09	11.21	11.25	11.29	11.58	2.09	2.03
Core EBITDA Margin(%)	76.29	45.46	36.85	22.1	20.47	33.27	17.6	4.28	47.78	21.52	0
EBIT Margin(%)	75.05	43.65	36.16	21.5	20.79	33.35	18.04	9.47	48.96	21.52	0
Pre Tax Margin(%)	75.02	43.63	35.81	21.5	20.79	33.35	17.92	9.45	48.95	-468.84	0
PAT Margin (%)	50.56	13.72	21.51	16.33	14.48	21.95	13.28	7.88	36.06	-425.74	0
Cash Profit Margin (%)	51.9	15.69	22.24	17.18	14.48	21.95	13.28	7.88	36.06	-425.74	0
ROA(%)	4.53	0.88	1.28	0.77	0.82	1.09	0.63	0.33	2.26	-7.82	-2.46
ROE(%)	4.61	0.89	1.32	0.83	0.88	1.12	0.64	0.37	2.51	-8.08	-2.69
ROCE(%)	6.85	2.82	2.22	1.1	1.27	1.71	0.87	0.41	3.11	0.41	-5.18
Receivable days	0	0	225.16	460.09	0	0	0	0	0	0	0
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	166.12	88.48	33.87	64.33	37.91	36.82	20.36	16.71	7.65	0	0
Price/Book(x)	7.59	0.78	0.44	0.54	0.33	0.41	0.13	0.06	0.19	2.54	1.87
Dividend Yield(%)	0.31	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	83.96	12.04	7.21	10.46	5.44	8.03	2.66	5	2.52	40.13	0
EV/Core EBITDA(x)	109.9	26.39	19.55	46.81	26.15	24.09	14.77	52.83	5.14	186.47	-34.36
Net Sales Growth(%)	-8.96	-28.12	-4.13	-15.95	20.44	-15.38	-4.61	-2.26	49.9	-83.72	-100
EBIT Growth(%)	-12	-58.2	-20.58	-50.02	16.45	35.72	-48.4	-48.7	675.17	-92.84	-498.14
PAT Growth(%)	-25.47	-80.5	50.29	-36.19	6.79	28.33	-42.32	-41.98	585.79	-292.27	89.96
EPS Growth(%)	-25.47	-80.5	50.3	-36.17	6.78	28.28	-42.34	-41.97	585.92	-292.24	89.95
Debt/Equity(x)	0	0	0	0	0	0	0	0.2	0	0.05	0.03
Current Ratio(x)	0.57	1.02	0.82	0.83	0.18	0.37	1.77	4.21	1.89	1.17	0.47
Quick Ratio(x)	0.57	1.02	0.82	0.83	0.18	0.37	1.77	4.21	1.89	1.17	0.47
Interest Cover(x)	2142.13	2529.24	102.29	0	0	0	147.63	729.97	7090.26	0.04	0
Total Debt/Mcap(x)	0	0	0	0	0	0	0	3.17	0	0.02	0.02

Polytex India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	36.36	36.36	36.36	36.36	36.36	36.36	36.36	36.36	36.36	36.36
FII	0	0	0	0	0	0	0	0	0	0
DII	2.74	2.74	2.74	2.74	0	2.74	2.74	0	0	0
Public	60.91	60.91	60.91	60.91	63.64	60.91	60.91	63.64	63.64	63.64
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	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49
FII	0	0	0	0	0	0	0	0	0	0
DII	0.04	0.04	0.04	0.04	0	0.04	0.04	0	0	0
Public	0.82	0.82	0.82	0.82	0.86	0.82	0.82	0.86	0.86	0.86
Others	0	0	0	0	0	0	0	0	0	0
Total	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35

Pros

Company is almost debt free.

Cons

Promoter holding is low: 36.36%.
Company has a low return on equity of -3% over the last 3 years.
Stock is trading at 3.9 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.