Nifty
Sensex
:
:
14590.35
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)

Finance - Investment

Rating :
N/A

BSE: 533632 | NSE: ONELIFECAP

8.75
21-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  8.95
  •  8.95
  •  8.20
  •  8.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2609
  •  0.22
  •  9.70
  •  3.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11.98
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8.93
  • N/A
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 0.75%
  • 24.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.01
  • 81.95
  • 6.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.45
  • -17.42
  • 26.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -23.57
  • -27.89

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 0.28
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.66
  • 6.98
  • 16.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1.26
1.45
-13.10%
1.13
1.72
-34.30%
2.16
3.25
-33.54%
1.64
1.57
4.46%
Expenses
1.63
2.94
-44.56%
1.50
2.60
-42.31%
2.46
2.70
-8.89%
2.28
2.76
-17.39%
EBITDA
-0.37
-1.49
-
-0.37
-0.88
-
-0.30
0.55
-
-0.64
-1.18
-
EBIDTM
-29.34%
-102.75%
-32.83%
-51.02%
-14.07%
16.94%
-38.88%
-75.16%
Other Income
0.50
0.86
-41.86%
0.48
0.46
4.35%
0.74
0.72
2.78%
0.62
0.53
16.98%
Interest
0.06
0.00
0
0.00
0.01
-100.00%
0.02
0.01
100.00%
0.00
0.00
0
Depreciation
0.20
0.22
-9.09%
0.20
0.23
-13.04%
0.20
0.17
17.65%
0.24
0.14
71.43%
PBT
-0.14
-0.85
-
-0.09
-0.66
-
0.22
1.10
-80.00%
-0.26
-0.80
-
Tax
0.03
0.09
-66.67%
0.03
0.07
-57.14%
-0.12
-0.09
-
0.04
-0.12
-
PAT
-0.16
-0.94
-
-0.11
-0.72
-
0.33
1.18
-72.03%
-0.30
-0.68
-
PATM
-13.08%
-64.60%
-10.12%
-42.07%
15.36%
36.35%
-18.40%
-43.14%
EPS
-0.12
-0.70
-
-0.09
-0.54
-
0.25
0.88
-71.59%
-0.23
-0.51
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
6.19
6.98
8.31
5.75
6.63
0.35
5.80
5.55
5.21
Net Sales Growth
-22.53%
-16.00%
44.52%
-13.27%
1794.29%
-93.97%
4.50%
6.53%
 
Cost Of Goods Sold
0.00
0.00
0.07
0.07
0.00
0.00
2.88
2.73
2.37
Gross Profit
6.19
6.98
8.24
5.68
6.63
0.35
2.91
2.82
2.84
GP Margin
100.00%
100%
99.16%
98.78%
100%
100%
50.17%
50.81%
54.51%
Total Expenditure
7.87
10.29
10.07
6.77
9.97
8.97
6.78
3.81
3.95
Power & Fuel Cost
-
0.23
0.46
0.45
0.29
0.07
0.02
0.00
0.00
% Of Sales
-
3.30%
5.54%
7.83%
4.37%
20.0%
0.34%
0%
0%
Employee Cost
-
2.83
3.97
2.00
3.13
0.69
0.54
0.41
0.78
% Of Sales
-
40.54%
47.77%
34.78%
47.21%
197.14%
9.31%
7.39%
14.97%
Manufacturing Exp.
-
1.60
3.04
2.68
3.27
0.80
0.04
0.05
0.07
% Of Sales
-
22.92%
36.58%
46.61%
49.32%
228.57%
0.69%
0.90%
1.34%
General & Admin Exp.
-
3.31
2.63
1.90
1.69
1.38
0.50
0.46
0.72
% Of Sales
-
47.42%
31.65%
33.04%
25.49%
394.29%
8.62%
8.29%
13.82%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
2.54
0.35
0.12
1.88
6.10
2.82
0.17
0.02
% Of Sales
-
36.39%
4.21%
2.09%
28.36%
1742.86%
48.62%
3.06%
0.38%
EBITDA
-1.68
-3.31
-1.76
-1.02
-3.34
-8.62
-0.98
1.74
1.26
EBITDA Margin
-27.14%
-47.42%
-21.18%
-17.74%
-50.38%
-2462.86%
-16.90%
31.35%
24.18%
Other Income
2.34
2.68
2.34
1.67
1.23
3.25
4.49
0.51
0.16
Interest
0.08
0.03
0.03
0.05
0.09
0.24
0.12
0.00
0.00
Depreciation
0.84
0.89
0.57
0.53
1.71
0.68
0.78
0.76
0.77
PBT
-0.27
-1.55
-0.02
0.07
-3.91
-6.28
2.61
1.49
0.65
Tax
-0.02
0.08
0.06
0.03
0.02
0.03
0.05
0.00
0.01
Tax Rate
7.41%
-5.16%
-300.00%
42.86%
-0.49%
-0.48%
2.31%
0.00%
1.54%
PAT
-0.24
-1.63
-0.08
0.05
-4.10
-6.25
0.77
0.41
-0.57
PAT before Minority Interest
-0.24
-1.63
-0.08
0.05
-4.10
-6.31
2.11
1.49
0.64
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.06
-1.34
-1.08
-1.21
PAT Margin
-3.88%
-23.35%
-0.96%
0.87%
-61.84%
-1785.71%
13.28%
7.39%
-10.94%
PAT Growth
0.00%
-
-
-
-
-
87.80%
-
 
EPS
-0.18
-1.22
-0.06
0.04
-3.06
-4.66
0.57
0.31
-0.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
84.92
92.34
92.49
99.55
66.21
80.41
79.65
79.24
Share Capital
13.36
13.36
13.36
13.36
13.36
13.36
13.36
13.36
Total Reserves
71.56
78.98
79.13
86.19
52.85
67.05
66.29
65.88
Non-Current Liabilities
0.14
0.06
0.19
0.36
0.42
0.02
59.55
57.59
Secured Loans
0.11
0.06
0.18
0.29
0.39
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.10
0.08
0.05
0.09
0.03
0.02
0.01
0.02
Current Liabilities
7.61
16.34
17.66
16.79
3.63
6.54
8.62
8.57
Trade Payables
3.09
4.43
6.11
2.75
0.00
0.00
8.45
8.45
Other Current Liabilities
3.43
5.70
4.76
9.06
0.81
1.37
0.16
0.12
Short Term Borrowings
1.00
6.13
6.72
4.94
2.77
5.14
0.00
0.00
Short Term Provisions
0.09
0.08
0.06
0.04
0.05
0.04
0.01
0.00
Total Liabilities
92.68
108.74
110.34
116.70
113.03
129.81
189.32
185.82
Net Block
1.33
2.38
1.89
14.72
16.42
0.12
6.17
6.93
Gross Block
4.95
5.32
4.26
16.57
17.46
0.60
9.17
9.17
Accumulated Depreciation
3.62
2.94
2.37
1.85
1.04
0.48
3.00
2.24
Non Current Assets
14.65
26.73
50.36
38.71
40.44
6.88
108.57
38.27
Capital Work in Progress
0.00
0.00
0.84
0.25
0.00
0.39
0.00
0.00
Non Current Investment
8.86
8.86
9.86
8.45
2.75
0.03
0.03
0.03
Long Term Loans & Adv.
4.46
15.49
37.77
14.86
21.27
6.35
102.37
31.31
Other Non Current Assets
0.00
0.00
0.01
0.43
0.00
0.00
0.00
0.00
Current Assets
78.03
82.00
59.98
77.98
72.59
122.93
80.74
147.54
Current Investments
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
0.52
Sundry Debtors
3.19
2.32
0.10
0.09
0.02
0.02
2.02
2.13
Cash & Bank
3.87
2.53
4.25
2.32
0.87
50.92
30.42
10.40
Other Current Assets
70.97
0.03
0.02
0.15
71.70
72.00
48.31
134.50
Short Term Loans & Adv.
70.97
77.13
55.61
75.43
71.24
67.04
38.76
123.97
Net Current Assets
70.42
65.67
42.32
61.20
68.96
116.39
72.12
138.98
Total Assets
92.68
108.73
110.34
116.69
113.03
129.81
189.31
185.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-5.41
-4.02
-9.80
-7.98
-4.84
-91.36
116.99
0.94
PBT
-1.55
-0.02
0.07
-3.91
-6.28
2.61
1.49
0.65
Adjustment
-1.35
-1.49
-1.08
2.16
-2.27
-3.58
0.25
0.61
Changes in Working Capital
-2.61
-2.10
-8.31
-6.08
4.13
-89.66
115.03
-0.31
Cash after chg. in Working capital
-5.51
-3.60
-9.31
-7.83
-4.42
-90.63
116.77
0.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.10
-0.41
-0.49
-0.02
-0.42
-0.28
0.22
-0.01
Other Direct Exp. Paid
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
-0.13
0.00
-0.45
0.00
0.00
Cash From Investing Activity
11.64
3.26
9.68
7.44
-7.74
71.60
-96.98
0.11
Net Fixed Assets
0.73
-0.22
-0.96
0.56
-4.00
-0.40
0.00
Net Investments
-11.11
0.00
-2.98
-3.29
-10.40
0.00
0.00
Others
22.02
3.48
13.62
10.17
6.66
72.00
-96.98
Cash from Financing Activity
-5.09
-0.75
1.62
1.99
-2.22
5.02
0.00
0.00
Net Cash Inflow / Outflow
1.15
-1.50
1.51
1.45
-14.80
-14.75
20.01
1.05
Opening Cash & Equivalents
2.33
3.83
2.32
0.87
15.67
30.42
10.40
9.35
Closing Cash & Equivalent
3.47
2.33
3.83
2.32
0.87
15.67
30.42
10.40

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
63.56
69.12
69.23
74.51
49.56
60.19
59.61
59.31
ROA
-1.62%
-0.07%
0.04%
-3.57%
-5.20%
1.32%
0.79%
0.35%
ROE
-1.84%
-0.09%
0.05%
-4.95%
-8.61%
2.63%
1.87%
0.81%
ROCE
-1.65%
0.01%
0.12%
-4.58%
-7.80%
2.76%
1.87%
0.82%
Fixed Asset Turnover
1.36
1.74
0.55
0.39
0.04
1.19
0.60
0.57
Receivable days
144.19
53.21
5.93
3.03
22.84
64.17
136.48
149.57
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.13
Payable days
246.14
236.59
280.71
59.49
0.01
359.70
896.44
771.22
Cash Conversion Cycle
-101.95
-183.38
-274.78
-56.47
22.83
-295.54
-759.95
-585.52
Total Debt/Equity
0.01
0.07
0.08
0.05
0.05
0.06
0.00
0.00
Interest Cover
-55.72
0.40
2.52
-45.36
-25.18
19.34
0.00
0.00

Top Investors:

News Update:


No Latest News!

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.