Thirdwave Financial

₹116.2 5.4 | 4.8%

WEBSITE BSE:531652 NSE : THIRDWAVE FI 18 May, 12:50

Market Cap ₹416 Cr.

Stock P/E 135.0

P/B 12.1

Current Price ₹116.2

Book Value ₹ 9.6

Face Value 10

52W High ₹116.3

Dividend Yield 0%

52W Low ₹ 30.3

Edit Ratio

Thirdwave Financial Research see more...

Overview Inc. Year: 1989Industry: Finance - Investment

Thirdwave Financial Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Thirdwave Financial 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	1	0	0	0	1	0	1	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	1	0	0	0	1	0	1	0	0	0
Total Expenditure	1	0	0	0	1	0	1	0	-0	-0
Operating Profit	0	-0	-0	-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	-0	-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	-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	0.1	-0.2	-0.4	-0.6	0.2	-0.1	0.1	-1.5	1.9	0.3

Thirdwave Financial Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	0	0	0	2	1	5	1	2	1	1
Other Income	0	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	2	1	5	1	2	2	1
Total Expenditure	0	0	0	0	2	1	4	1	2	2	1
Operating Profit	-0	-0	-0	0	0	-0	1	-0	0	-0	0
Interest	0	0	0	0	0	0	0	0	0	0	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	-0	-0	-0	0	0	-0	1	-0	0	-0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	0	0	-0	1	-0	0	-0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	-0	0	0	-0	1	-0	0	-0	0
Adjusted Earnings Per Share	0	0	-0	0.2	0.8	-0.3	2.6	-0.4	0.3	-0.4	0.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-50%	-42%	-13%	0%
Operating Profit CAGR	0%	-100%	0%	0%
PAT CAGR	0%	-100%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	284%	48%	29%	NA%
ROE Average	-11%	-5%	14%	10%
ROCE Average	-6%	-2%	8%	5%

Thirdwave Financial 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	1	1	1	1	1	1	1	1	1	1	1
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	1	1	0	0	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0	0
Total Current Liabilities	0	0	0	0	0	0	0	0	0	0	0
Total Liabilities	1	1	1	1	1	2	2	2	1	1	1
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	1	1	1	1	1	0	0	0	0	1	0
Total Current Assets	0	0	0	0	0	2	2	2	1	1	1
Total Assets	1	1	1	1	1	2	2	2	1	1	1

Thirdwave Financial Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	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	2	1	0
Cash Flow from Operating Activities	-0	-0	-0	-0	-1	0	2	-1	-1	1
Cash Flow from Investing Activities	0	0	0	0	1	0	0	0	0	0
Cash Flow from Financing Activities	0	-0	0	0	1	-0	-1	0	0	0
Net Cash Inflow / Outflow	-0	0	-0	0	0	-0	1	-1	-1	1
Closing Cash & Cash Equivalent	0	0	0	0	0	0	2	1	0	1

Thirdwave Financial 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	0.15	0.76	-0.35	2.62	-0.35	0.25	-0.39
CEPS(Rs)	-0.38	-0.06	0	-0	0.15	0.76	-0.35	2.62	-0.35	0.25	-0.39
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	1.33	1.33	1.48	2.24	1.19	3.8	3.45	3.7	3.31
Core EBITDA Margin(%)	-130.38	-7.82	-2.58	-5.09	-7.01	10.19	-17.87	12.16	-25.27	-4.2	-16.87
EBIT Margin(%)	-123.74	-7.21	0.62	-0.77	12.83	15.87	-0.4	14.59	-8.07	3.66	-6.32
Pre Tax Margin(%)	-123.74	-7.21	0.62	-0.77	12.83	10.04	-10.82	14.23	-8.07	3.66	-6.32
PAT Margin (%)	-123.74	-7.21	0.5	-0.77	10.45	8.03	-10.82	11.86	-8.07	3.1	-6.32
Cash Profit Margin (%)	-120.73	-6.42	0.73	-0.77	10.45	8.03	-10.82	11.86	-8.07	3.1	-6.32
ROA(%)	-8.63	-1.64	0.04	-0.06	3.6	11.17	-4.15	35.79	-5.22	3.89	-6.14
ROE(%)	-8.84	-2.54	0.14	-0.18	11.01	40.89	-20.21	104.98	-9.73	7.02	-11.18
ROCE(%)	-8.66	-1.64	0.05	-0.06	4.47	22.55	-0.15	45.8	-5.46	4.62	-6.17
Receivable days	0.52	10.42	73.34	124.75	55.2	14.13	23.59	0	9.34	9.31	8.87
Inventory Days	1932.68	447.44	751.79	827.96	173.33	170.33	856.68	0	143.63	93.12	0
Payable days	0	0	0	0	0	0	2.16	0.46	2.06	0.82	0.59
PER(x)	0	0	5194.44	0	0	0	0	7.08	0	92.23	0
Price/Book(x)	0	0	7.04	7.09	0	0	26.11	4.88	7.62	6.25	7.09
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	31.98	10.13	25.43	30.62	6.65	1.41	10.7	0.53	5	2.82	2.8
EV/Core EBITDA(x)	-26.49	-157.75	2969.78	-3965.18	41.16	9.1	-927.81	3.63	-62	77.11	-44.31
Net Sales Growth(%)	272.4	209.17	-63.14	-16.44	390.22	541.25	-66.24	590.09	-80.2	85.07	-23.37
EBIT Growth(%)	-214.41	81.99	103.19	-203.36	8242.02	693.63	-100.85	0	-110.95	183.95	-232.26
PAT Growth(%)	-211.43	81.99	102.55	-229.37	6735.71	392.43	-145.51	856.35	-113.47	171.12	-256.14
EPS Growth(%)	0	0	0	-227.78	6818.73	392.46	-145.5	856.34	-113.47	171.12	-256.1
Debt/Equity(x)	0.04	0	0	0	0	0.78	0.84	0	0	0	0
Current Ratio(x)	203.76	44.65	42.89	40.18	18.63	44.35	400.6	13.05	273.35	58.26	618.09
Quick Ratio(x)	9.34	7.58	11.95	12.1	8.15	5.34	9.77	13.05	198.88	14.31	618.09
Interest Cover(x)	0	0	0	0	0	2.72	-0.04	41	0	0	0
Total Debt/Mcap(x)	0	0	0	0	0	0	0.11	0	0	0	0

Thirdwave Financial Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	45.65	45.65	45.65	45.65	45.65	45.65	45.65	66.85	66.85	66.85
FII	0	0	0	0	0	0	0	0	0	0
DII	6.17	6.17	6.17	6.17	6.17	6.17	6.17	6.17	6.17	6.17
Public	48.18	48.18	48.18	48.18	48.18	48.18	48.18	26.98	26.98	26.98
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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.15	0.15	0.15
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.06	0.06	0.06
Others	0	0	0	0	0	0	0	0	0	0
Total	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22

Pros

Debtor days have improved from 0.82 to 0.59days.
Company is almost debt free.

Cons

Company has a low return on equity of -5% over the last 3 years.
Stock is trading at 12.1 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.

Thirdwave Financial News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 1900/-

SBI Mutual Fund

Current Price: 300/-

Orbis Financial

Current Price: 300/-

Orbis Financial

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Thirdwave Financial

Add Watchlist

Thirdwave Financial Research see more...

Overview Inc. Year: 1989Industry: Finance - Investment

Thirdwave Financial Share Price

Alert Data

Quarterly Price

Peer Comparison

Thirdwave Financial Quarterly Results

Thirdwave Financial Profit & Loss

Growth Rates

Thirdwave Financial Balance Sheet

Thirdwave Financial Cash Flow

Thirdwave Financial Ratios

Thirdwave Financial Shareholding Pattern

Thirdwave Financial News

Top Unlisted Companies & InstaBuy Companies

SBI Mutual Fund

Orbis Financial

Orbis Financial

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!