Nifty

:

25415.80

Sensex

:

83184.80

38.25 (0.15%)
236.57 (0.29%)

Login

Nifty
Sensex

:
:

25415.80
83184.80

38.25 (0.15%)
236.57 (0.29%)

Luharuka Media & Infra Ltd.

Finance - NBFC

Rating :

N/A

BSE: 512048 | NSE: Not Listed

Watchlist

NSE BSE

4.68

19-Sep-2024

Open
High
Low
Previous Close

4.68
4.68
4.68
4.77

Volume
Traded Value (lacs)
52 Week High
52 Week Low

61799
289219
6.05
2.68

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

87.72
82.68
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

87.36
0.43%
1.99

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.28
12.87
-1.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.09
-
-1.09

PAT CAGR (%)

10 Years
5 Years
3 Years

15.86
-
2.29

P:E (Median)

8 Years
5 Years
3 Years

40.17
47.22
53.60

P:BV (Average)

8 Years
5 Years
3 Years

1.75
1.75
2.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

49.95
64.16
35.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 1.33 0.36 269.44% 0.45 0.43 4.65% 0.37 0.42 -11.90% 0.45 0.54 -16.67%
Expenses 0.50 0.15 233.33% 0.26 0.27 -3.70% 0.18 0.12 50.00% 0.16 0.15 6.67%
EBITDA 0.83 0.22 277.27% 0.19 0.16 18.75% 0.19 0.31 -38.71% 0.29 0.39 -25.64%
EBIDTM 62.27% 59.39% 42.29% 37.04% 51.23% 72.88% 65.17% 72.73%
Other Income 0.00 0.00 0 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.01 0.00 0 0.01 0.01 0.00% 0.00 0.05 -100.00% 0.01 0.15 -93.33%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.82 0.21 290.48% 0.20 0.15 33.33% 0.19 0.26 -26.92% 0.29 0.24 20.83%
Tax 0.21 0.05 320.00% 0.11 0.05 120.00% 0.05 0.07 -28.57% 0.07 0.06 16.67%
PAT 0.61 0.16 281.25% 0.09 0.11 -18.18% 0.14 0.20 -30.00% 0.22 0.18 22.22%
PATM 46.06% 44.20% 20.04% 24.54% 38.42% 45.99% 48.31% 33.21%
EPS 0.07 0.02 250.00% 0.01 0.01 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2.60 1.63 1.93 1.68 1.20 0.89 1.07 1.99 1.50 0.80 0.56 Net Sales Growth 48.57% -15.54% 14.88% 40.0% 34.83% -16.82% -46.23% 32.67% 87.50% 42.86% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.78 0.00 0.00 0.00 Gross Profit 2.60 1.63 1.93 1.68 1.20 0.89 1.07 1.21 1.50 0.80 0.56 GP Margin 99.96% 100% 100% 100% 100% 100% 100% 60.80% 100% 100% 100% Total Expenditure 1.10 0.74 0.65 0.74 0.86 0.99 0.68 1.41 0.51 0.45 0.30 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.29 0.23 0.21 0.43 0.51 0.37 0.35 0.09 0.13 0.06 % Of Sales - 17.79% 11.92% 12.50% 35.83% 57.30% 34.58% 17.59% 6.00% 16.25% 10.71% Manufacturing Exp. - 0.14 0.10 0.16 0.10 0.13 0.09 0.08 0.10 0.04 0.02 % Of Sales - 8.59% 5.18% 9.52% 8.33% 14.61% 8.41% 4.02% 6.67% 5.00% 3.57% General & Admin Exp. - 0.29 0.18 0.15 0.18 0.18 0.12 0.11 0.22 0.08 0.12 % Of Sales - 17.79% 9.33% 8.93% 15.00% 20.22% 11.21% 5.53% 14.67% 10.0% 21.43% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.10 0.01 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 1.51% 6.67% 1.25% 0% Miscellaneous Exp. - 0.03 0.14 0.22 0.15 0.18 0.11 0.08 0.10 0.21 0.00 % Of Sales - 1.84% 7.25% 13.10% 12.50% 20.22% 10.28% 4.02% 6.67% 26.25% 16.07% EBITDA 1.50 0.89 1.28 0.94 0.34 -0.10 0.39 0.58 0.99 0.35 0.26 EBITDA Margin 57.69% 54.60% 66.32% 55.95% 28.33% -11.24% 36.45% 29.15% 66.00% 43.75% 46.43% Other Income 0.02 0.03 0.00 0.00 0.00 0.12 0.01 0.00 0.00 0.00 0.02 Interest 0.03 0.02 0.38 0.17 0.11 0.06 0.03 0.04 0.03 0.04 0.04 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1.50 0.89 0.90 0.77 0.23 -0.05 0.36 0.54 0.95 0.30 0.24 Tax 0.44 0.28 0.23 0.20 0.09 0.00 0.09 0.12 0.27 0.11 0.09 Tax Rate 29.33% 31.46% 25.56% 25.97% 39.13% 0.00% 25.00% 22.22% 28.42% 36.67% 37.50% PAT 1.06 0.61 0.67 0.57 0.14 -0.05 0.27 0.42 0.68 0.20 0.14 PAT before Minority Interest 1.06 0.61 0.67 0.57 0.14 -0.05 0.27 0.42 0.68 0.20 0.14 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 40.77% 37.42% 34.72% 33.93% 11.67% -5.62% 25.23% 21.11% 45.33% 25.00% 25.00% PAT Growth 63.08% -8.96% 17.54% 307.14% - - -35.71% -38.24% 240.00% 42.86% EPS 0.11 0.07 0.07 0.06 0.01 -0.01 0.03 0.04 0.07 0.02 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 15.44 14.83 14.16 13.59 13.45 13.50 13.34 12.92 12.35 12.27 Share Capital 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 Total Reserves 6.07 5.46 4.79 4.22 4.08 4.12 3.97 3.55 2.98 2.90 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.13 0.21 6.59 1.58 2.34 1.10 0.99 0.82 0.53 0.66 Trade Payables 0.00 0.00 0.00 0.00 0.02 0.03 0.00 0.05 0.00 0.00 Other Current Liabilities 0.11 0.09 0.11 0.08 0.27 0.13 0.37 0.05 0.37 0.09 Short Term Borrowings 0.88 0.00 6.36 1.30 2.01 0.87 0.59 0.56 0.02 0.52 Short Term Provisions 0.14 0.11 0.12 0.20 0.05 0.07 0.03 0.15 0.13 0.05 Total Liabilities 16.57 15.04 20.75 15.17 15.79 14.60 14.33 13.74 12.88 12.94 Net Block 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.02 0.03 Gross Block 0.00 0.00 0.00 0.04 0.04 0.04 0.04 0.04 0.04 0.04 Accumulated Depreciation 0.00 0.00 0.00 0.04 0.04 0.03 0.03 0.02 0.02 0.01 Non Current Assets 5.37 5.37 5.37 5.37 7.39 9.08 7.33 9.76 10.82 11.81 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.01 1.76 0.01 0.00 1.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 2.00 1.94 1.94 4.37 4.37 6.35 Other Non Current Assets 5.37 5.37 5.37 5.37 5.37 5.37 5.37 5.37 5.43 5.43 Current Assets 11.19 9.67 15.38 9.80 8.40 5.52 7.00 3.98 2.06 1.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.02 0.02 0.00 0.00 0.31 0.62 0.00 0.06 0.00 0.00 Cash & Bank 1.25 1.39 2.12 2.60 2.61 1.29 0.71 0.73 0.81 1.01 Other Current Assets 9.93 0.00 0.00 0.02 5.48 3.60 6.29 3.20 1.25 0.03 Short Term Loans & Adv. 9.93 8.26 13.27 7.17 5.46 3.60 6.29 3.19 1.20 0.00 Net Current Assets 10.07 9.46 8.79 8.22 6.06 4.42 6.01 3.16 1.53 0.38 Total Assets 16.56 15.04 20.75 15.17 15.79 14.60 14.33 13.74 12.88 12.95

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -2.51 4.23 -6.72 -0.37 -2.35 1.18 -0.66 -2.03 0.97 -0.04 PBT 0.89 0.90 0.77 0.23 -0.05 0.36 0.54 0.95 0.30 0.24 Adjustment -1.49 -1.46 -1.12 -0.92 -0.76 -0.98 -0.72 -0.51 -0.22 -0.25 Changes in Working Capital -1.63 4.97 -6.19 0.39 -1.50 1.86 -0.34 -2.21 1.04 0.07 Cash after chg. in Working capital -2.23 4.41 -6.55 -0.30 -2.31 1.24 -0.52 -1.77 1.12 0.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.29 -0.18 -0.18 -0.08 -0.04 -0.06 -0.14 -0.26 -0.15 -0.09 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity 0.00 0.00 0.00 0.01 1.75 -1.75 0.00 1.03 -1.00 0.02 Net Fixed Assets 0.00 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.01 1.75 -1.75 -0.01 1.00 -1.00 0.00 Others 0.00 0.00 -0.04 0.00 0.00 0.00 0.01 0.03 0.00 0.02 Cash from Financing Activity 2.37 -4.96 6.23 0.36 1.93 1.15 0.64 0.92 -0.18 0.13 Net Cash Inflow / Outflow -0.14 -0.73 -0.49 0.00 1.32 0.58 -0.02 -0.08 -0.20 0.12 Opening Cash & Equivalents 1.39 2.12 2.60 2.61 1.29 0.71 0.73 0.81 1.01 0.90 Closing Cash & Equivalent 1.25 1.39 2.12 2.60 2.61 1.29 0.71 0.73 0.81 1.01

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.20 1.15 1.51 1.45 1.44 1.44 1.42 1.38 1.32 1.30 ROA 3.83% 3.73% 3.19% 0.91% -0.32% 1.87% 3.00% 5.10% 1.53% 1.12% ROE 4.00% 4.61% 4.13% 1.04% -0.36% 2.01% 3.21% 5.37% 1.61% 1.19% ROCE 5.84% 7.26% 5.33% 2.23% 0.08% 2.75% 4.24% 7.60% 2.71% 2.18% Fixed Asset Turnover 0.00 0.00 0.00 29.92 22.22 26.64 49.49 37.25 19.80 13.80 Receivable days 3.97 3.35 0.00 0.00 189.28 105.87 5.51 14.63 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 23.27 0.00 55.63 0.00 0.00 Cash Conversion Cycle 3.97 3.35 0.00 0.00 189.28 82.60 5.51 -41.01 0.00 0.00 Total Debt/Equity 0.06 0.00 0.45 0.10 0.15 0.06 0.04 0.04 0.00 0.04 Interest Cover 42.13 3.36 5.41 3.04 0.20 15.56 13.91 31.37 9.48 6.93

Top Investors:

pavankumar sanwarmal

merine sara varghese

first financial services ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Luharuka Media - Quarterly Results
29th Jul 2024, 21:53 PM

Read More

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

Feedback