Shreevatsa Finance

₹15 0 | 0%

WEBSITE BSE:532007 NSE : SHREEVAT.FIN 18 May, 12:50

Market Cap ₹15 Cr.

Stock P/E 25.8

P/B 0.7

Current Price ₹15

Book Value ₹ 22

Face Value 10

52W High ₹21.3

Dividend Yield 0%

52W Low ₹ 9.2

Edit Ratio

Shreevatsa Finance Research see more...

Overview Inc. Year: 1986Industry: Finance - NBFC

Shreevatsa Finance Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Shreevatsa Finance Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	0	0	0	0	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	0	0	0	0
Total Expenditure	0	0	0	0	0	0	0	0	0
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	0.2	0.2	0.1	0.1	0.1	0.2	0.1	0.1	0.2

Shreevatsa Finance 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	3	2	2	1	2	2	1	2	1	1	1	0
Other Income	3	0	5	0	0	0	0	0	0	0	0	0
Total Income	6	3	7	1	2	2	1	2	1	1	1	0
Total Expenditure	3	3	3	1	1	1	1	1	0	0	0	0
Operating Profit	3	0	4	0	1	0	0	1	1	1	0	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	3	0	4	0	1	0	0	1	1	1	0	0
Provision for Tax	1	-0	1	0	0	0	0	0	0	0	0	0
Profit After Tax	2	0	3	0	0	0	0	0	1	0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	0	3	0	0	0	0	0	1	0	0	0
Adjusted Earnings Per Share	2.4	0.2	3.4	0.3	0.4	0.2	0.2	0.4	0.6	0.4	0.3	0.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	-21%	-13%	-10%
Operating Profit CAGR	-100%	-100%	0%	-100%
PAT CAGR	0%	0%	0%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	55%	62%	11%	NA%
ROE Average	2%	2%	2%	5%
ROCE Average	2%	3%	3%	6%

Shreevatsa Finance 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	15	16	19	19	20	20	20	21	21	22	22
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	1	0	1	0	0	0	0	0	0	0	0
Other Liabilities & Provisions	0	0	0	0	0	0	0	0	0	0	0
Total Liabilities	16	16	20	19	20	20	20	21	21	22	22
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	2	2	1	1	1	0	0	0	0	0	0
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	13	12	15	18	18	19	19	19	20	21	21
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	1	1	4	1	1	1	1	2	1	1	1
Total Assets	16	16	20	19	20	20	20	21	21	22	22

Shreevatsa Finance Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	3	0	0	0	0	1	1	1
Cash Flow from Operating Activities	-4	-4	-3	-0	-1	0	2	0	3	3
Cash Flow from Investing Activities	4	6	0	0	1	0	0	0	0	-0
Cash Flow from Financing Activities	0	0	0	0	-0	-0	-0	-0	-3	-3
Net Cash Inflow / Outflow	0	2	-3	0	-0	-0	1	-0	-0	-0
Closing Cash & Cash Equivalent	0	3	0	0	0	0	1	1	1	1

Shreevatsa Finance 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)	2.41	0.24	3.38	0.33	0.4	0.23	0.25	0.37	0.6	0.43	0.33
CEPS(Rs)	2.41	0.24	3.39	0.33	0.4	0.23	0.25	0.37	0.6	0.43	0.34
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	15.16	15.39	18.77	19.09	19.5	19.73	19.98	20.35	20.95	21.37	21.71
Net Profit Margin	76.14	10.01	152.86	34.23	25.55	15.46	28.59	22.35	63.32	49.11	41.66
Operating Margin	92.1	0.18	182	34.27	32.88	20.89	38.96	30.46	81.59	67.17	57.36
PBT Margin	92.1	0.18	182	34.26	32.87	20.84	38.94	30.46	81.57	67.15	57.34
ROA(%)	16.8	1.5	19.16	1.7	2.08	1.18	1.24	1.82	2.88	2	1.53
ROE(%)	17.26	1.54	19.81	1.75	2.1	1.19	1.25	1.84	2.91	2.02	1.55
ROCE(%)	20.88	0.03	23.58	1.76	2.7	1.61	1.7	2.51	3.75	2.76	2.13
Price/Earnings(x)	0	0	0	0	0	18.74	35.39	19.18	7.24	25.27	29.18
Price/Book(x)	0	0	0	0	0	0.22	0.44	0.35	0.21	0.51	0.45
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	3.11	4.11	3.32	10.22	6.17	2.86	10.06	3.41	3.26	11.07	10.77
EV/Core EBITDA(x)	3.38	2013.8	1.82	29.82	18.78	13.7	25.81	11.19	4	16.48	18.68
Interest Earned Growth(%)	1628.56	-25.75	-5.78	-56.19	63.3	-4.75	-42.45	91.32	-42.86	-8.21	-8.22
Net Profit Growth	482.28	-90.24	1339.08	-90.19	21.88	-42.36	6.39	49.62	61.85	-28.82	-22.13
EPS Growth(%)	482.28	-90.24	1339.09	-90.19	21.87	-42.36	6.38	49.63	61.87	-28.82	-22.12
Interest Coverage(x) %	0	189.66	0	2417.46	0	486.44	1543.51	3338.01	4213.05	3623.18	2857.41

Shreevatsa Finance Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	75	75	75	75	75	75	75	75	75	75
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	25	25	25	25	25	25	25	25	25	25
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	0.76	0.76	0.76	0.76	0.76	0.76	0.76	0.76	0.76	0.76
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25
Others	0	0	0	0	0	0	0	0	0	0
Total	1.01	1.01	1.01	1.01	1.01	1.01	1.01	1.01	1.01	1.01

Pros

Stock is trading at 0.7 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 2% over the last 3 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.