Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Caspian Corporate Services Ltd.

Finance - Others

Rating :

N/A

BSE: 534732 | NSE: Not Listed

Watchlist

NSE BSE

9.74

06-Feb-2025

Open
High
Low
Previous Close

9.91
10.05
9.56
9.72

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

49812
4.86
24.85
5.56

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

84.44
9.68
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

120.28
0.25%
2.11

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.59
41.47
333.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

47.58
26.71
82.79

PAT CAGR (%)

10 Years
5 Years
3 Years

-
27.49
151.25

P:E (Median)

8 Years
5 Years
3 Years

34.59
34.59
34.59

P:BV (Average)

8 Years
5 Years
3 Years

6.42
6.42
6.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

73.19
73.19
73.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.33 0.50 -34.00% 0.36 0.22 63.64% 0.50 0.26 92.31% 0.88 0.65 35.38%
Expenses 0.41 0.39 5.13% 0.44 0.35 25.71% 0.34 0.37 -8.11% 0.31 0.49 -36.73%
EBITDA -0.09 0.12 - -0.08 -0.13 - 0.16 -0.11 - 0.58 0.16 262.50%
EBIDTM -26.38% 23.41% -20.83% -61.11% 32.26% -40.68% 65.23% 20.86%
Other Income 0.07 0.07 0.00% 0.09 0.16 -43.75% 0.07 0.13 -46.15% 0.03 0.08 -62.50%
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 -0.02 0.19 - 0.01 0.03 -66.67% 0.23 0.02 1,050.00% 0.61 0.24 154.17%
Tax 0.00 0.05 -100.00% 0.00 0.01 -100.00% 0.06 0.01 500.00% 0.14 0.09 55.56%
PAT -0.02 0.13 - 0.01 0.02 -50.00% 0.17 0.02 750.00% 0.47 0.15 213.33%
PATM -5.83% 26.59% 1.94% 8.80% 34.27% 6.46% 53.57% 19.17%
EPS 0.00 0.01 -100.00% 0.00 0.00 0 0.01 0.00 0 0.04 0.01 300.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 17.93 26.27 -31.75% 23.59 20.21 16.72% 24.65 18.80 31.12% 24.44 0.65 3,660.00%
Expenses 19.38 22.26 -12.94% 18.73 18.94 -1.11% 19.81 17.07 16.05% 20.45 0.50 3,990.00%
EBITDA -1.45 4.01 - 4.86 1.27 282.68% 4.84 1.74 178.16% 3.99 0.15 2,560.00%
EBIDTM -8.09% 15.27% 20.59% 6.29% 19.63% 9.24% 16.33% 19.69%
Other Income 0.07 0.14 -50.00% 0.04 0.18 -77.78% 0.05 0.11 -54.55% 0.18 0.08 125.00%
Interest 0.69 0.05 1,280.00% 0.54 0.04 1,250.00% 0.66 0.04 1,550.00% 0.74 0.00 0
Depreciation 0.34 0.65 -47.69% 0.24 0.44 -45.45% 0.10 0.86 -88.37% 0.05 0.00 0
PBT -2.41 3.45 - 4.12 0.97 324.74% 4.14 0.94 340.43% 3.39 0.23 1,373.91%
Tax -0.54 1.38 - 1.04 0.10 940.00% 1.04 0.39 166.67% -1.04 0.09 -
PAT -1.87 2.08 - 3.08 0.87 254.02% 3.09 0.55 461.82% 4.43 0.14 3,064.29%
PATM -10.44% 7.92% 13.04% 4.32% 12.55% 2.92% 18.12% 17.99%
EPS -0.15 0.16 - 0.73 0.07 942.86% 0.24 0.04 500.00% 0.35 0.01 3,400.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 2.07 1.87 1.11 1.10 0.33 0.33 0.34 0.10 0.13 0.06 0.14 Net Sales Growth 26.99% 68.47% 0.91% 233.33% 0% -2.94% 240.0% -23.08% 116.67% -57.14% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2.07 1.87 1.11 1.10 0.33 0.33 0.34 0.10 0.13 0.06 0.14 GP Margin 99.90% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1.50 1.38 0.71 0.53 0.19 0.18 0.15 0.16 0.13 0.37 0.13 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 33.33% 7.14% Employee Cost - 0.99 0.48 0.18 0.12 0.12 0.04 0.10 0.09 0.08 0.06 % Of Sales - 52.94% 43.24% 16.36% 36.36% 36.36% 11.76% 100% 69.23% 133.33% 42.86% Manufacturing Exp. - 0.05 0.04 0.15 0.03 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.67% 3.60% 13.64% 9.09% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.35 0.19 0.20 0.02 0.06 0.05 0.05 0.04 0.04 0.02 % Of Sales - 18.72% 17.12% 18.18% 6.06% 18.18% 14.71% 50.0% 30.77% 66.67% 14.29% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.01 0.01 % Of Sales - 0% 0% 0% 0% 3.03% 2.94% 0% 0% 16.67% 7.14% Miscellaneous Exp. - 0.00 0.00 0.00 0.02 0.00 0.06 0.00 0.00 0.23 0.01 % Of Sales - 0% 0% 0% 6.06% 0% 17.65% 0% 0% 383.33% 21.43% EBITDA 0.57 0.49 0.40 0.57 0.14 0.15 0.19 -0.06 0.00 -0.31 0.01 EBITDA Margin 27.54% 26.20% 36.04% 51.82% 42.42% 45.45% 55.88% -60.0% 0% -516.67% 7.14% Other Income 0.26 0.39 0.26 0.12 0.07 0.08 0.08 0.24 0.02 0.52 0.00 Interest 0.00 0.03 0.01 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 0.01 0.00 0.00 PBT 0.83 0.85 0.65 0.69 0.21 0.23 0.27 0.18 0.01 0.21 0.01 Tax 0.20 0.20 0.20 0.18 0.05 0.04 0.00 0.00 -0.04 0.03 0.00 Tax Rate 24.10% 23.53% 30.77% 26.09% 23.81% 17.39% 0.00% 0.00% -400.00% 14.29% 0.00% PAT 0.63 0.64 0.45 0.50 0.15 0.19 0.26 0.18 0.05 0.17 0.00 PAT before Minority Interest 0.63 0.64 0.45 0.50 0.15 0.19 0.26 0.18 0.05 0.17 0.00 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 30.43% 34.22% 40.54% 45.45% 45.45% 57.58% 76.47% 180.0% 38.46% 283.33% 0% PAT Growth 96.88% 42.22% -10.00% 233.33% -21.05% -26.92% 44.44% 260.00% -70.59% 0 EPS 0.05 0.05 0.04 0.04 0.01 0.02 0.02 0.01 0.00 0.01 0.00

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 90.61 89.72 1.11 1.10 Net Sales Growth 37.43% 7982.88% 0.91% Cost Of Goods Sold 0.01 0.00 0.00 0.00 Gross Profit 90.60 89.72 1.11 1.10 GP Margin 99.98% 100% 100% 100% Total Expenditure 78.37 78.09 0.71 0.53 Power & Fuel Cost - 0.01 0.00 0.00 % Of Sales - 0.01% 0% 0% Employee Cost - 1.56 0.48 0.18 % Of Sales - 1.74% 43.24% 16.36% Manufacturing Exp. - 69.04 0.04 0.15 % Of Sales - 76.95% 3.60% 13.64% General & Admin Exp. - 7.49 0.19 0.20 % Of Sales - 8.35% 17.12% 18.18% Selling & Distn. Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Miscellaneous Exp. - 0.00 0.01 0.00 % Of Sales - 0% 0.90% 0% EBITDA 12.24 11.63 0.40 0.57 EBITDA Margin 13.51% 12.96% 36.04% 51.82% Other Income 0.34 0.61 0.26 0.12 Interest 2.63 3.31 0.01 0.00 Depreciation 0.73 0.18 0.00 0.00 PBT 9.24 8.75 0.64 0.69 Tax 0.50 0.83 0.20 0.18 Tax Rate 5.41% 9.49% 31.25% 26.09% PAT 8.73 7.93 0.44 0.50 PAT before Minority Interest 8.73 7.93 0.44 0.50 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 9.63% 8.84% 39.64% 45.45% PAT Growth 139.84% 1,702.27% -12.00% EPS 0.69 0.63 0.03 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 18.80 18.37 4.64 4.14 3.99 3.79 3.53 3.35 3.30 3.13 Share Capital 4.22 4.22 3.11 3.11 3.11 3.11 3.11 3.11 3.11 3.11 Total Reserves 14.58 14.15 1.54 1.03 0.88 0.69 0.42 0.24 0.20 0.03 Non-Current Liabilities 0.00 0.00 0.03 0.07 0.04 0.09 0.04 0.00 0.00 0.00 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 0.03 0.07 0.04 0.09 0.04 0.00 0.00 0.00 Current Liabilities 3.00 6.63 0.11 0.07 0.00 0.05 0.01 0.00 0.00 0.02 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 2.80 6.45 0.09 0.07 0.00 0.05 0.00 0.00 0.00 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 0.21 0.18 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Total Liabilities 21.80 25.00 4.78 4.28 4.03 3.93 3.58 3.35 3.30 3.15 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 19.16 21.38 3.41 4.09 2.69 2.75 0.16 0.08 0.01 0.32 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 16.20 16.20 0.00 1.40 0.00 0.00 0.00 0.00 0.00 0.30 Long Term Loans & Adv. 2.96 5.18 3.41 2.69 2.69 2.75 0.16 0.08 0.01 0.02 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 2.64 3.62 1.37 0.18 1.33 1.18 3.41 3.27 3.30 2.82 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 1.23 1.45 0.44 0.00 0.00 0.00 0.07 0.01 0.01 0.22 Cash & Bank 0.64 1.78 0.83 0.17 0.04 1.18 0.84 0.75 0.76 0.07 Other Current Assets 0.77 0.36 0.10 0.00 1.29 0.00 2.50 2.51 2.53 2.52 Short Term Loans & Adv. 0.02 0.03 0.01 0.02 1.29 0.00 2.50 2.51 2.52 2.51 Net Current Assets -0.36 -3.01 1.26 0.11 1.33 1.13 3.40 3.27 3.29 2.80 Total Assets 21.80 25.00 4.78 4.27 4.02 3.93 3.57 3.35 3.31 3.15

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 27.11 19.36 4.64 Share Capital 4.22 4.22 3.11 Total Reserves 22.89 15.14 1.54 Non-Current Liabilities 5.80 5.03 0.03 Secured Loans 2.79 4.80 0.00 Unsecured Loans 2.52 0.00 0.00 Long Term Provisions 0.00 0.00 0.03 Current Liabilities 53.92 88.88 0.11 Trade Payables 14.41 51.83 0.00 Other Current Liabilities 3.80 7.26 0.09 Short Term Borrowings 32.81 27.57 0.00 Short Term Provisions 2.91 2.22 0.01 Total Liabilities 86.83 113.31 4.78 Net Block 0.30 0.42 0.00 Gross Block 1.53 1.47 0.00 Accumulated Depreciation 1.23 1.05 0.00 Non Current Assets 1.29 1.75 3.41 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.03 0.20 0.00 Long Term Loans & Adv. 0.96 1.13 3.41 Other Non Current Assets 0.00 0.00 0.00 Current Assets 85.56 111.56 1.37 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 64.00 92.35 0.44 Cash & Bank 4.63 5.46 0.83 Other Current Assets 16.92 0.40 0.10 Short Term Loans & Adv. 15.97 13.35 0.01 Net Current Assets 31.63 22.68 1.26 Total Assets 86.85 113.31 4.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -3.54 5.46 2.48 1.46 -1.18 2.84 -0.15 -0.03 -0.12 0.33 PBT 0.85 0.65 0.69 0.21 0.23 0.27 0.18 0.01 0.21 0.01 Adjustment -0.39 -0.26 2.38 -0.05 -0.04 0.06 -0.24 -0.02 -0.50 0.01 Changes in Working Capital -3.79 5.11 -0.49 1.34 -1.34 2.56 -0.04 -0.01 0.20 0.29 Cash after chg. in Working capital -3.34 5.50 2.58 1.50 -1.15 2.88 -0.10 -0.02 -0.09 0.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.20 -0.04 -0.10 -0.04 -0.03 -0.04 -0.05 -0.01 -0.03 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 2.61 -17.79 -1.82 -1.33 0.04 -2.50 0.24 0.02 0.81 -0.30 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 -16.20 1.40 -1.40 0.00 0.00 0.00 0.00 0.30 -0.30 Others 2.61 -1.59 -3.22 0.07 0.04 -2.50 0.24 0.02 0.51 0.00 Cash from Financing Activity -0.21 13.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.14 0.96 0.66 0.13 -1.14 0.34 0.09 -0.01 0.69 0.03 Opening Cash & Equivalents 1.78 0.83 0.17 0.04 1.18 0.84 0.75 0.76 0.07 0.04 Closing Cash & Equivalent 0.64 1.78 0.83 0.17 0.04 1.18 0.84 0.75 0.76 0.07

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -1.95 -40.70 2.48 PBT 8.75 0.64 0.69 Adjustment 2.59 0.74 2.38 Changes in Working Capital -12.47 -41.01 -0.49 Cash after chg. in Working capital -1.12 -39.63 2.58 Interest Paid 0.00 0.00 0.00 Tax Paid -0.83 -1.07 -0.10 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -1.73 -0.36 -1.82 Net Fixed Assets 0.00 0.00 Net Investments 0.00 -16.20 Others -1.73 15.84 Cash from Financing Activity 2.85 45.70 0.00 Net Cash Inflow / Outflow -0.82 4.63 0.66 Opening Cash & Equivalents 5.46 0.83 0.17 Closing Cash & Equivalent 4.63 5.46 0.83

Financial Ratios

Standalone /

Consolidated

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.) 1.49 1.45 1.50 1.33 1.28 1.22 1.14 1.08 1.06 1.01 ROA 2.75% 3.02% 11.15% 3.66% 4.88% 7.05% 5.17% 1.52% 5.37% 0.12% ROE 3.47% 3.90% 11.50% 3.74% 4.99% 7.23% 5.21% 1.52% 5.39% 0.12% ROCE 4.70% 5.72% 15.65% 5.06% 5.98% 7.26% 5.24% 0.34% 6.46% 0.18% Fixed Asset Turnover 982.26 0.00 0.00 97.55 98.04 99.83 29.71 39.41 17.83 40.11 Receivable days 262.20 311.18 145.00 0.00 0.00 0.00 135.48 25.19 706.92 520.34 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 0.00 0.92 0.22 0.00 0.00 Cash Conversion Cycle 262.20 311.18 145.00 0.00 0.00 0.00 134.56 24.98 706.92 520.34 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 31.90 90.16 327.24 0.00 1119.95 1762.26 4484.03 31.22 0.00 0.00

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 2.14 1.53 1.50 ROA 7.92% 0.75% 10.56% ROE 34.12% 3.67% 10.87% ROCE 20.63% 2.30% 14.80% Fixed Asset Turnover 59.72 0.75 0.00 Receivable days 318.04 0.00 145.00 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 318.04 0.00 145.00 Total Debt/Equity 1.41 1.67 0.00 Interest Cover 3.64 88.86 327.24

Top Investors:

sanskriti yadav

venkat sathya kanesh goli

goli manaswini reddy

Annual Reports:

News Update:

Caspian Corpo. Serv. - Quarterly Results
14th Feb 2025, 17:13 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