Nifty

:

22391.95

Sensex

:

73815.17

-10.45 (-0.05%)
-37.77 (-0.05%)

Login

Nifty
Sensex

:
:

22391.95
73815.17

-10.45 (-0.05%)
-37.77 (-0.05%)

Esaar (India) Ltd.

Finance - NBFC

Rating :

N/A

BSE: 531502 | NSE: Not Listed

Watchlist

NSE BSE

7.39

24-Apr-2024

Open
High
Low
Previous Close

7.54
7.54
7.39
7.54

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

61
0.58
10.83
4.29

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15.11
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

107.41
N/A
0.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.62
-28.42
-5.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

60.55
64.12
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
70.60
42.45

P:E (Median)

8 Years
5 Years
3 Years

0.47
0.73
0.79

P:BV (Average)

8 Years
5 Years
3 Years

0.29
0.29
0.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-2.49
4.58
6.00

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.73 4.85 -84.95% 4.26 3.00 42.00% 1.04 6.65 -84.36% 3.96 4.38 -9.59%
Expenses 1.94 2.97 -34.68% 0.70 4.54 -84.58% 0.82 0.31 164.52% 0.40 11.66 -96.57%
EBITDA -1.21 1.88 - 3.56 -1.53 - 0.22 6.34 -96.53% 3.56 -7.29 -
EBIDTM -164.39% 38.77% -141.38% -141.38% 20.83% 95.29% 90.02% -166.46%
Other Income 0.08 0.77 -89.61% 0.00 0.00 0 0.54 0.00 0 2.12 25.93 -91.82%
Interest 1.89 1.85 2.16% 2.18 1.71 27.49% 2.21 1.48 49.32% 2.26 1.00 126.00%
Depreciation 0.05 0.01 400.00% 0.05 0.01 400.00% 0.05 0.01 400.00% 0.02 0.00 0
PBT -3.06 0.79 - 1.32 -3.25 - -1.50 4.85 - 3.41 17.64 -80.67%
Tax 0.12 0.04 200.00% 0.00 0.81 -100.00% 0.00 0.00 0 0.48 -0.10 -
PAT -3.18 0.76 - 1.32 -4.06 - -1.50 4.85 - 2.93 17.74 -83.48%
PATM -433.42% 15.56% 56.25% 56.25% -145.03% 72.98% 73.94% 405.39%
EPS -1.56 0.37 - 0.65 -1.99 - -0.74 2.38 - 1.43 8.70 -83.56%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 9.99 18.46 8.99 22.00 251.20 98.24 1.13 4.70 4.09 8.71 15.72 Net Sales Growth -47.09% 105.34% -59.14% -91.24% 155.70% 8593.81% -75.96% 14.91% -53.04% -44.59% Cost Of Goods Sold 1.25 1.24 -0.77 1.26 248.12 95.89 0.37 4.27 3.93 11.56 15.43 Gross Profit 8.74 17.22 9.76 20.74 3.08 2.35 0.76 0.44 0.16 -2.85 0.29 GP Margin 87.47% 93.28% 108.57% 94.27% 1.23% 2.39% 67.26% 9.36% 3.91% -32.72% 1.84% Total Expenditure 3.86 8.22 12.96 33.29 260.63 97.38 1.14 4.57 6.15 11.82 15.63 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 - 0.00 0.00 0.00 0.00 0.00 0.05 0.07 0.10 0.10 0.12 % Of Sales - 0% 0% 0% 0% 0% 4.42% 1.49% 2.44% 1.15% 0.76% Manufacturing Exp. - 0.12 0.02 0.04 1.89 0.71 0.05 0.05 0.08 0.04 0.04 % Of Sales - 0.65% 0.22% 0.18% 0.75% 0.72% 4.42% 1.06% 1.96% 0.46% 0.25% General & Admin Exp. - 0.53 0.61 0.72 0.20 0.13 0.09 0.11 0.08 0.11 0.03 % Of Sales - 2.87% 6.79% 3.27% 0.08% 0.13% 7.96% 2.34% 1.96% 1.26% 0.19% Selling & Distn. Exp. - 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% Miscellaneous Exp. - 6.31 13.11 31.28 10.42 0.66 0.57 0.08 1.97 0.00 0.00 % Of Sales - 34.18% 145.83% 142.18% 4.15% 0.67% 50.44% 1.70% 48.17% 0% 0% EBITDA 6.13 10.24 -3.97 -11.29 -9.43 0.86 -0.01 0.13 -2.06 -3.11 0.09 EBITDA Margin 61.36% 55.47% -44.16% -51.32% -3.75% 0.88% -0.88% 2.77% -50.37% -35.71% 0.57% Other Income 2.74 2.89 27.97 15.88 10.38 0.09 0.00 0.01 0.02 0.00 0.00 Interest 8.54 7.30 2.63 2.73 0.71 0.63 0.18 0.13 0.69 0.94 0.07 Depreciation 0.17 0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 PBT 0.17 5.80 21.35 1.85 0.24 0.31 -0.18 0.01 -2.73 -4.04 0.00 Tax 0.60 1.32 0.35 0.31 -1.53 0.00 0.03 0.01 0.01 0.00 -0.21 Tax Rate 352.94% 22.76% 1.64% 16.76% -637.50% 0.00% -16.67% 100.00% -0.37% 0.00% 31.82% PAT -0.43 4.48 21.01 1.55 1.78 0.31 -0.22 0.00 -2.73 -4.05 -0.45 PAT before Minority Interest -0.43 4.48 21.01 1.55 1.78 0.31 -0.22 0.00 -2.73 -4.05 -0.45 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 -4.30% 24.27% 233.70% 7.05% 0.71% 0.32% -19.47% 0% -66.75% -46.50% -2.86% PAT Growth -102.23% -78.68% 1,255.48% -12.92% 474.19% - - - - - EPS -0.21 2.20 10.30 0.76 0.87 0.15 -0.11 0.00 -1.34 -1.99 -0.22

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 44.61 42.21 19.37 14.34 15.17 14.82 15.04 15.04 17.77 21.82 Share Capital 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 8.18 Total Reserves 16.55 21.77 -1.07 -6.10 -5.28 -5.62 -5.41 -5.41 -2.67 13.64 Non-Current Liabilities 105.86 80.02 28.01 23.41 11.36 0.84 0.31 3.89 8.31 19.65 Secured Loans 22.05 24.79 29.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 84.69 56.63 0.00 25.00 11.36 0.85 0.32 3.90 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 8.37 4.50 10.90 13.24 14.03 1.82 1.78 1.74 0.02 0.03 Trade Payables 5.54 4.03 5.56 7.84 9.04 0.01 0.01 0.00 0.00 0.01 Other Current Liabilities 1.68 0.15 4.99 4.97 4.99 0.00 0.00 0.02 0.02 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.16 0.33 0.35 0.43 0.00 1.80 1.76 1.72 0.00 0.01 Total Liabilities 158.84 126.73 58.28 50.99 40.56 17.48 17.13 20.67 26.10 41.50 Net Block 2.07 0.27 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Gross Block 2.21 0.38 0.01 0.07 0.07 0.07 0.07 0.07 1.38 1.38 Accumulated Depreciation 0.14 0.11 0.00 0.07 0.07 0.07 0.07 0.07 1.37 1.37 Non Current Assets 2.07 0.27 0.01 0.04 0.00 0.00 0.00 0.00 0.00 0.01 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 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 156.41 126.46 58.27 50.95 40.55 17.48 17.12 20.66 26.09 41.49 Current Investments 17.51 27.68 11.01 18.14 7.50 0.00 0.00 0.00 0.00 0.00 Inventories 0.40 1.64 0.86 0.48 10.96 2.35 0.77 1.01 1.58 12.90 Sundry Debtors 8.87 8.87 14.85 0.13 0.79 0.00 0.00 0.00 0.00 0.15 Cash & Bank 0.78 0.77 0.17 0.62 3.01 0.17 1.16 0.92 0.91 0.58 Other Current Assets 128.84 0.00 0.02 11.09 18.29 14.96 15.19 18.73 23.60 27.85 Short Term Loans & Adv. 128.74 87.49 31.35 20.49 18.26 14.96 15.19 18.73 23.60 27.85 Net Current Assets 148.03 121.95 47.37 37.72 26.52 15.66 15.34 18.92 26.07 41.46 Total Assets 158.85 126.73 58.28 50.99 40.55 17.48 17.12 20.66 26.09 41.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -41.30 -29.39 -12.17 -40.41 -0.17 -1.75 0.40 -0.54 12.61 0.59 PBT 5.80 21.35 1.85 0.24 0.31 -0.18 0.01 -2.73 -4.04 0.00 Adjustment -9.69 1.83 3.48 -1.02 0.07 0.00 0.00 0.00 0.94 0.10 Changes in Working Capital -36.61 -52.42 -17.20 -39.59 -0.52 -1.54 0.40 2.19 15.72 0.50 Cash after chg. in Working capital -40.50 -29.23 -11.87 -40.37 -0.14 -1.72 0.41 -0.53 12.61 0.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.80 -0.16 -0.31 -0.04 -0.03 -0.03 -0.01 -0.01 0.00 -0.01 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 8.37 -16.94 7.12 -9.00 -7.50 0.00 0.00 0.00 0.00 0.04 Net Fixed Assets -1.83 -0.37 0.06 0.00 0.00 0.00 0.00 1.31 0.00 0.74 Net Investments 10.17 -16.67 7.13 -10.64 -7.50 0.00 0.00 0.00 0.00 0.00 Others 0.03 0.10 -0.07 1.64 0.00 0.00 0.00 -1.31 0.00 -0.70 Cash from Financing Activity 32.93 46.93 4.60 47.03 10.51 0.76 -0.17 0.56 -12.28 -0.07 Net Cash Inflow / Outflow 0.01 0.60 -0.45 -2.39 2.84 -0.99 0.24 0.02 0.33 0.56 Opening Cash & Equivalents 0.77 0.17 0.62 3.01 0.17 1.16 0.92 0.91 0.58 0.02 Closing Cash & Equivalent 0.78 0.77 0.17 0.62 3.01 0.17 1.16 0.92 0.91 0.58

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 17.92 20.65 9.47 7.02 7.42 7.25 7.36 7.36 8.69 10.67 ROA 3.14% 22.71% 2.83% 3.88% 1.08% -1.25% 0.00% -11.69% -11.98% -1.12% ROE 11.36% 68.23% 9.17% 12.03% 2.08% -1.45% 0.00% -16.66% -20.46% -2.06% ROCE 9.54% 27.79% 10.38% 2.88% 4.47% -0.05% 0.81% -11.11% -15.69% -2.70% Fixed Asset Turnover 14.26 46.60 550.26 3381.38 1322.38 15.23 63.27 5.63 6.32 8.99 Receivable days 175.41 481.75 124.31 0.67 1.47 0.21 0.03 0.06 0.00 3.54 Inventory Days 20.14 50.79 11.16 8.32 24.73 503.42 69.06 115.55 303.28 306.98 Payable days 1408.57 -2258.71 1945.81 12.42 15.69 2.36 0.62 0.00 4.12 0.27 Cash Conversion Cycle -1213.02 2791.25 -1810.34 -3.43 10.51 501.28 68.47 115.61 299.16 310.25 Total Debt/Equity 2.91 1.93 1.53 1.74 0.75 0.06 0.02 0.26 0.00 0.00 Interest Cover 1.80 9.13 1.68 1.34 1.49 -0.04 1.05 -2.97 -3.31 -8.45

Top Investors:

parag rameshchandra malde .

swarup guchhait

hemendra v shah (huf) .

vishwamani matamani tiwari

prabha vishwamani tiwari .

ankita hemendra shah

vilohit property private limited

rina jinesh matalia

Annual Reports:

News Update:

Esaar India - Quarterly Results
14th Feb 2024, 19:32 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