Nifty
Sensex
:
:
10672.25
35387.79
55.55 (0.52%)
127.25 (0.36%)

Miscellaneous

Rating :
40/99

BSE: 533296 | NSE: FMNL

63.25
0.95 (1.52%)
16-Nov-2018 | 11:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  62.55
  •  64.00
  •  61.10
  •  62.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26827
  •  16.97
  •  168.00
  •  56.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 349.57
  • 29.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 576.21
  • N/A
  • 1.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.16%
  • 15.20%
  • 10.18%
  • FII
  • DII
  • Others
  • 0.5%
  • 0.07%
  • 0.89%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.59
  • -0.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -63.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.45
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.59
  • 30.53
  • 17.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
84.25
87.01
89.17
156.86
160.68
158.91
165.18
104.14
0.00
Net Sales Growth
-
-3.17%
-2.42%
-43.15%
-2.38%
1.11%
-3.80%
58.61%
0
 
Cost Of Goods Sold
-
0.39
3.85
2.61
14.98
17.12
-10.67
-3.61
4.58
0.00
Gross Profit
-
83.85
83.16
86.56
141.88
143.56
169.58
168.78
99.55
0.00
GP Margin
-
99.53%
95.58%
97.07%
90.45%
89.35%
106.71%
102.18%
95.59%
0
Total Expenditure
-
64.65
77.97
61.22
126.16
131.22
121.63
123.48
91.15
0.01
Power & Fuel Cost
-
2.13
0.59
1.22
2.88
5.10
13.34
6.84
3.77
0.00
% Of Sales
-
2.53%
0.68%
1.37%
1.84%
3.17%
8.39%
4.14%
3.62%
0
Employee Cost
-
4.70
4.68
4.40
8.86
7.35
8.63
17.21
11.93
0.00
% Of Sales
-
5.58%
5.38%
4.93%
5.65%
4.57%
5.43%
10.42%
11.46%
0
Manufacturing Exp.
-
0.00
0.00
0.00
6.54
6.15
10.97
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
4.17%
3.83%
6.90%
0%
0%
0
General & Admin Exp.
-
55.28
57.18
50.48
87.84
91.70
80.75
92.23
66.24
0.00
% Of Sales
-
65.61%
65.72%
56.61%
56.00%
57.07%
50.81%
55.84%
63.61%
0
Selling & Distn. Exp.
-
0.00
0.01
0.03
0.88
0.92
0.66
0.00
0.00
0.00
% Of Sales
-
0%
0.01%
0.03%
0.56%
0.57%
0.42%
0%
0%
0
Miscellaneous Exp.
-
2.15
11.67
2.47
4.18
2.88
17.94
10.80
4.63
0.00
% Of Sales
-
2.55%
13.41%
2.77%
2.66%
1.79%
11.29%
6.54%
4.45%
0
EBITDA
-
19.60
9.04
27.95
30.70
29.46
37.28
41.70
12.99
-0.01
EBITDA Margin
-
23.26%
10.39%
31.34%
19.57%
18.33%
23.46%
25.25%
12.47%
0
Other Income
-
33.74
33.07
26.25
9.47
6.51
19.29
63.82
1.12
0.00
Interest
-
24.57
43.61
55.63
74.90
79.98
85.39
88.11
0.45
0.00
Depreciation
-
24.25
25.80
30.64
41.70
28.58
27.83
24.99
10.30
0.00
PBT
-
4.51
-27.30
-32.07
-76.43
-72.60
-56.65
-7.59
3.35
-0.01
Tax
-
4.20
0.79
-66.37
1.14
-0.04
-4.48
-7.27
2.94
0.00
Tax Rate
-
70.00%
-2.89%
-177.75%
-1.49%
0.06%
7.91%
95.78%
87.76%
0.00%
PAT
-
1.76
-28.13
103.73
-77.64
-72.46
-51.16
0.27
0.41
-0.01
PAT before Minority Interest
-
1.81
-28.09
103.71
-77.57
-72.56
-52.17
-0.32
0.41
-0.01
Minority Interest
-
-0.05
-0.04
0.02
-0.07
0.10
1.01
0.59
0.00
0.00
PAT Margin
-
2.09%
-32.33%
116.33%
-49.50%
-45.10%
-32.19%
0.16%
0.39%
0
PAT Growth
-
-
-
-
-
-
-
-34.15%
-
 
Unadjusted EPS
-
-2.60
-4.79
18.51
-13.98
-13.67
-10.90
0.01
0.36
-1.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
178.91
193.64
199.93
157.59
231.60
307.38
419.95
263.96
0.04
Share Capital
56.29
56.29
56.17
55.85
55.85
55.85
55.85
11.17
0.05
Total Reserves
122.61
137.35
143.56
101.37
175.16
251.52
363.00
252.79
-0.01
Non-Current Liabilities
66.23
59.13
164.80
671.90
977.63
534.83
604.38
7.71
0.00
Secured Loans
37.33
84.12
161.30
305.29
762.96
324.45
522.26
5.23
0.00
Unsecured Loans
3.11
2.68
2.44
168.62
80.06
88.45
4.26
0.00
0.00
Long Term Provisions
0.32
0.21
0.20
0.15
0.11
0.06
0.15
0.36
0.00
Current Liabilities
389.93
558.88
441.35
498.20
470.53
407.29
286.63
96.25
0.06
Trade Payables
14.23
16.32
25.89
38.50
58.53
32.63
29.32
61.75
0.06
Other Current Liabilities
225.16
363.82
260.60
262.63
146.82
149.55
183.65
9.35
0.00
Short Term Borrowings
150.40
178.74
154.81
196.86
264.58
224.38
73.01
24.85
0.00
Short Term Provisions
0.14
0.00
0.04
0.22
0.61
0.72
0.64
0.30
0.00
Total Liabilities
653.92
815.75
810.44
1,347.59
1,699.59
1,269.43
1,331.90
367.92
0.10
Net Block
130.83
189.92
226.51
656.56
656.07
556.04
542.52
194.72
0.01
Gross Block
199.75
239.32
252.83
807.22
766.08
637.46
596.85
267.20
0.01
Accumulated Depreciation
68.92
49.40
26.32
150.66
110.01
81.42
54.33
72.48
0.00
Non Current Assets
407.43
460.90
609.98
1,011.85
1,242.49
982.66
951.98
329.29
0.01
Capital Work in Progress
9.95
3.48
12.47
18.65
105.06
66.44
133.89
57.06
0.00
Non Current Investment
181.25
171.84
247.38
131.47
77.06
104.21
99.24
7.69
0.00
Long Term Loans & Adv.
81.83
91.67
115.83
205.17
404.31
255.97
176.33
69.82
0.00
Other Non Current Assets
3.57
3.99
7.78
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
246.48
354.85
200.46
335.74
457.09
286.76
379.92
38.63
0.09
Current Investments
23.70
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Inventories
9.19
9.30
10.65
46.36
40.66
34.77
24.11
0.00
0.00
Sundry Debtors
16.64
14.60
27.91
93.51
95.16
89.63
92.87
27.17
0.00
Cash & Bank
10.98
7.03
1.02
2.95
11.53
21.34
7.43
2.08
0.09
Other Current Assets
185.97
208.54
12.61
0.13
309.74
141.01
255.51
9.38
0.00
Short Term Loans & Adv.
120.93
115.38
148.28
192.80
309.72
140.85
255.51
9.38
0.00
Net Current Assets
-143.45
-204.02
-240.88
-162.46
-13.44
-120.53
93.28
-57.62
0.02
Total Assets
653.91
815.75
810.44
1,347.59
1,699.58
1,269.42
1,331.90
367.92
0.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
99.43
-6.27
-4.76
356.62
-57.74
52.81
70.76
18.17
0.00
PBT
-10.39
-26.11
37.20
-76.43
-72.60
-56.65
-7.59
3.35
0.00
Adjustment
34.15
47.94
-1.47
110.78
108.08
100.25
48.13
50.32
0.00
Changes in Working Capital
76.17
-37.39
-42.81
322.86
-92.44
10.34
35.93
-35.49
0.00
Cash after chg. in Working capital
99.93
-15.56
-7.09
357.21
-56.96
53.95
76.48
18.17
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.50
9.29
2.33
-0.59
-0.78
-1.14
-5.72
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
53.39
79.96
47.20
-281.29
-39.07
-25.05
-152.81
-43.70
0.00
Net Fixed Assets
1.94
22.99
176.92
-6.05
2.87
-371.94
2.15
-6.30
Net Investments
-15.82
73.59
-60.26
-3.15
13.51
267.02
-229.62
-254.75
Others
67.27
-16.62
-69.46
-272.09
-55.45
79.87
74.66
217.35
Cash from Financing Activity
-123.38
-69.01
-43.17
-83.91
87.00
-13.85
87.40
27.55
0.00
Net Cash Inflow / Outflow
29.45
4.68
-0.73
-8.58
-9.81
13.91
5.35
2.03
0.00
Opening Cash & Equivalents
0.04
-4.64
-3.90
11.53
21.34
7.43
2.08
0.05
0.00
Closing Cash & Equivalent
32.61
0.04
-4.64
2.95
11.53
21.34
7.43
2.08
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
31.78
34.40
35.56
28.15
41.36
55.03
74.99
236.29
7.17
ROA
0.25%
-3.45%
9.61%
-5.09%
-4.89%
-4.01%
-0.04%
0.22%
-7.62%
ROE
0.97%
-14.28%
58.11%
-39.96%
-26.95%
-14.37%
-0.09%
0.31%
-20.91%
ROCE
6.41%
2.91%
12.63%
-0.13%
0.59%
2.64%
11.47%
2.59%
-19.74%
Fixed Asset Turnover
0.38
0.35
0.17
0.20
0.23
0.26
0.38
0.78
0.00
Receivable days
67.69
89.17
248.49
219.50
209.88
209.59
132.63
95.24
0.00
Inventory Days
40.04
41.84
116.67
101.24
85.68
67.62
53.27
0.00
0.00
Payable days
175.34
218.48
299.81
232.67
232.45
182.57
340.14
368.65
0.00
Cash Conversion Cycle
-67.61
-87.47
65.35
88.07
63.11
94.64
-154.23
-273.41
0.00
Total Debt/Equity
1.33
1.77
1.93
4.64
5.31
2.46
1.65
0.11
0.00
Interest Cover
1.24
0.37
1.67
-0.02
0.09
0.34
0.91
8.43
-16.85

News Update:


  • Future MarketNetwork - Quarterly Results
    30th Oct 2018, 14:10 PM

    Read More
  • Future Market Networks acquires 50% stake of FRDL
    19th Sep 2018, 08:51 AM

    Total consideration towards the acquisition was Rs 14 crore

    Read More
  • Future Market Networks acquires 100% stake in Jeremia Real Estate
    28th Aug 2018, 14:17 PM

    The company acquired JREPL to be used as a special purpose vehicle in due course for its business purposes

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.