Supra Pacific Manage

₹30.8 0.5 | 1.8%

WEBSITE BSE:540168 NSE : SUPRAPFSL 18 May, 12:50

Market Cap ₹84 Cr.

Stock P/E 105.9

P/B 1.6

Current Price ₹30.8

Book Value ₹ 19.6

Face Value 10

52W High ₹36.5

Dividend Yield 0%

52W Low ₹ 17

Edit Ratio

Supra Pacific Manage Research see more...

Overview Inc. Year: 1986Industry: Finance - NBFC

Supra Pacific Manage Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Supra Pacific Manage Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	1	1	2	2	2	2	4	4	6	7
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	1	1	2	2	2	2	4	4	6	7
Total Expenditure	0	1	1	1	1	1	2	3	3	3
Operating Profit	1	1	1	1	1	1	2	1	3	4
Interest Expense	1	1	1	1	1	1	1	2	2	2
Depreciation	0	0	0	0	0	0	0	1	1	1
Profit Before Tax	0	0	0	0	0	-0	1	-1	0	1
Provision for Tax	0	0	0	0	0	0	0	-0	0	0
Profit After Tax	0	0	0	0	0	-0	0	-0	0	0
Adjustments	-0	0	-0	0	-0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	-0	0	-0	0	0
Adjusted Earnings Per Share	0.3	0.1	0.1	0.2	0.1	-0.3	0.3	-0.3	0.1	0.2

Supra Pacific Manage Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Operating Revenue	0	1	1	0	0	2	6	12	21
Other Income	1	0	0	0	0	0	0	0	0
Total Income	1	1	1	0	0	2	6	12	21
Total Expenditure	0	0	0	0	0	1	3	6	11
Operating Profit	1	0	0	0	-0	1	4	7	10
Interest Expense	0	0	0	0	0	1	3	5	7
Depreciation	0	0	0	0	0	0	0	1	3
Profit Before Tax	1	0	0	0	-0	0	1	1	1
Provision for Tax	1	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	-0	0	1	0	0
Adjustments	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	-0	0	1	0	0
Adjusted Earnings Per Share	0	0.5	0.1	0.2	-0.2	0.2	0.6	0.2	0.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	100%	0%	64%	0%
Operating Profit CAGR	75%	0%	0%	0%
PAT CAGR	-100%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	38%	17%	13%	NA%
ROE Average	2%	3%	2%	3%
ROCE Average	10%	9%	6%	6%

Supra Pacific Manage 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	4	4	4	5	5	6	5	5	5	11	21
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	16	28	44
Current Liability	0	0	0	1	1	1	1	1	3	5	15
Other Liabilities & Provisions	0	0	0	0	0	0	0	0	-0	-0	0
Total Liabilities	4	4	4	6	6	6	7	6	24	45	81
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	2	2	2	2	2	2	2	2	0	0	0
Fixed Assets	1	1	1	0	0	0	0	0	2	3	12
Other Loans	2	1	1	4	4	4	0	0	21	36	61
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	0	0	1	1	1	1	5	4	1	6	7
Total Assets	4	4	4	6	6	6	7	6	24	45	81

Supra Pacific Manage Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	1	1	6
Cash Flow from Operating Activities	0	-0	-4	-1	1	-16	-15	-25
Cash Flow from Investing Activities	-0	0	2	1	0	1	-0	-4
Cash Flow from Financing Activities	0	0	1	0	0	14	20	28
Net Cash Inflow / Outflow	-0	0	-0	-0	1	-0	5	-1
Closing Cash & Cash Equivalent	0	0	0	0	1	1	6	4

Supra Pacific Manage 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	0	0	0	0.52	0.07	0.23	-0.17	0.17	0.56	0.2
CEPS(Rs)	0.1	0.36	0.26	0.51	0.52	0.07	0.23	-0.17	0.37	0.82	1.18
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	0	0	9.95	10.02	9.88	9.71	8.98	12.43	16.68
Net Profit Margin	0	102.5	51.12	64.86	52.29	7.19	42.29	-167.7	5.64	8.16	2.13
Operating Margin	0	120.33	90.87	207.66	76.19	31.16	63.98	-141.97	53.29	57.58	45.78
PBT Margin	0	118.84	83.03	205.81	76.17	31.14	63.52	-141.97	7.61	11.5	4.16
ROA(%)	1.18	3.41	2.33	5.33	4.66	0.6	1.92	-1.44	0.64	1.5	0.41
ROE(%)	0.63	3.62	2.47	5.88	5.32	0.69	2.31	-1.71	1.86	6.27	1.57
ROCE(%)	1.3	4.25	4.38	18.82	7.76	2.99	3.46	-1.38	6.81	11.46	9.76
Price/Earnings(x)	0	0	0	0	33.62	0	0	0	111.18	52.45	92.64
Price/Book(x)	0	0	0	0	1.74	0	0	1.82	2.15	2.36	1.12
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0	32.59	21.47	12.89	17.58	10.42	18.75	166.92	15.24	8.29	5.76
EV/Core EBITDA(x)	103	24.34	21.46	6.17	23.07	33.45	29.3	-118.79	25.6	13.52	10.25
Interest Earned Growth(%)	0	0	38.66	109	27.52	-2.93	-43.17	-81.7	2988.5	269.44	93.69
Net Profit Growth	211.79	487.16	-30.85	165.22	2.81	-86.65	234.21	-172.57	203.92	434.45	-49.49
EPS Growth(%)	0	0	0	0	0	-86.65	234.19	-172.59	203.89	222.35	-64.08
Interest Coverage(x) %	29.77	80.36	11.59	112.53	2937.54	1463.55	138.79	0	1.17	1.25	1.1

Supra Pacific Manage Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	45.24	45.24	45.24	12.21	12.21	12.21	7.96	6.96	10.97	8.66
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	54.76	54.76	54.76	87.79	87.79	87.79	92.04	93.04	89.03	91.34
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	0.41	0.41	0.41	0.14	0.14	0.14	0.1	0.09	0.23	0.23
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	0.99	0.99	0.99	1.18	1.19	1.83	2.44
Others	0	0	0	0	0	0	0	0	0	0
Total	0.91	0.91	0.91	1.13	1.13	1.13	1.28	1.28	2.05	2.67

Pros

Cons

Promoter holding is low: 8.66%.
Company has a low return on equity of 3% 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.