Nifty

:

22040.45

Sensex

:

72720.10

44.60 (0.20%)
231.11 (0.32%)

Login

Nifty
Sensex

:
:

22040.45
72720.10

44.60 (0.20%)
231.11 (0.32%)

Opal Luxury Time Products Ltd.

Watches & Accessories

Rating :

N/A

BSE: Not Listed | NSE: OPAL

Watchlist

NSE BSE

-

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

14.44
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

31.84
N/A
4.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales - 3.08 12.59 23.39 26.93 25.81 24.99 22.69 17.22 16.90 10.78 Net Sales Growth - -75.54% -46.17% -13.15% 4.34% 3.28% 10.14% 31.77% 1.89% 56.77% Cost Of Goods Sold - 5.98 8.80 15.83 15.44 14.67 14.24 12.41 8.31 8.37 4.64 Gross Profit - -2.90 3.80 7.57 11.49 11.14 10.76 10.28 8.91 8.53 6.14 GP Margin - -94.16% 30.18% 32.36% 42.67% 43.16% 43.06% 45.31% 51.74% 50.47% 56.96% Total Expenditure - 14.19 13.30 21.61 22.00 21.64 20.93 17.52 12.55 13.47 8.37 Power & Fuel Cost - 0.02 0.03 0.04 0.02 0.03 0.04 0.04 0.02 0.01 0.03 % Of Sales - 0.65% 0.24% 0.17% 0.07% 0.12% 0.16% 0.18% 0.12% 0.06% 0.28% Employee Cost - 1.69 2.12 2.19 2.13 1.99 1.90 1.98 1.62 1.26 0.83 % Of Sales - 54.87% 16.84% 9.36% 7.91% 7.71% 7.60% 8.73% 9.41% 7.46% 7.70% Manufacturing 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% General & Admin Exp. - 0.46 0.57 0.50 0.48 0.66 0.84 0.56 0.64 1.17 0.62 % Of Sales - 14.94% 4.53% 2.14% 1.78% 2.56% 3.36% 2.47% 3.72% 6.92% 5.75% Selling & Distn. Exp. - 0.56 1.12 2.04 3.13 3.42 3.56 2.20 1.60 2.01 1.97 % Of Sales - 18.18% 8.90% 8.72% 11.62% 13.25% 14.25% 9.70% 9.29% 11.89% 18.27% Miscellaneous Exp. - 5.48 0.66 1.01 0.80 0.86 0.36 0.34 0.36 0.65 1.97 % Of Sales - 177.92% 5.24% 4.32% 2.97% 3.33% 1.44% 1.50% 2.09% 3.85% 2.69% EBITDA - -11.11 -0.71 1.78 4.93 4.17 4.06 5.17 4.67 3.43 2.41 EBITDA Margin - -360.71% -5.64% 7.61% 18.31% 16.16% 16.25% 22.79% 27.12% 20.30% 22.36% Other Income - 0.02 0.06 0.06 0.03 0.03 0.24 0.13 0.09 0.02 0.01 Interest - 0.80 2.38 1.96 1.61 1.38 1.73 1.65 1.72 1.07 0.48 Depreciation - 3.69 3.68 3.46 3.20 2.50 1.39 0.52 0.13 0.11 0.05 PBT - -15.59 -6.71 -3.58 0.15 0.32 1.18 3.12 2.91 2.27 1.89 Tax - 0.00 0.01 -0.28 0.05 -0.22 0.70 -0.07 0.04 0.02 0.45 Tax Rate - 0.00% -0.15% 7.82% 33.33% -68.75% 59.32% -2.24% 1.37% 0.88% 23.81% PAT - -15.59 -6.71 -3.30 0.10 0.54 0.48 3.19 2.87 2.25 1.44 PAT before Minority Interest - -15.59 -6.71 -3.30 0.10 0.54 0.48 3.19 2.87 2.25 1.44 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -506.17% -53.30% -14.11% 0.37% 2.09% 1.92% 14.06% 16.67% 13.31% 13.36% PAT Growth - - - - -81.48% 12.50% -84.95% 11.15% 27.56% 56.25% EPS - -45.85 -19.74 -9.71 0.29 1.59 1.41 9.38 8.44 6.62 4.24

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 3.08 12.59 23.39 27.09 26.01 24.84 Net Sales Growth - -75.54% -46.17% -13.66% 4.15% 4.71% Cost Of Goods Sold - 6.11 8.81 15.83 15.54 14.79 14.12 Gross Profit - -3.04 3.79 7.57 11.55 11.22 10.73 GP Margin - -98.70% 30.10% 32.36% 42.64% 43.14% 43.20% Total Expenditure - 14.32 12.85 21.74 22.34 21.95 20.88 Power & Fuel Cost - 0.02 0.03 0.04 0.02 0.03 0.04 % Of Sales - 0.65% 0.24% 0.17% 0.07% 0.12% 0.16% Employee Cost - 1.69 2.12 2.19 2.13 1.99 1.90 % Of Sales - 54.87% 16.84% 9.36% 7.86% 7.65% 7.65% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.46 0.57 0.50 0.48 0.67 0.84 % Of Sales - 14.94% 4.53% 2.14% 1.77% 2.58% 3.38% Selling & Distn. Exp. - 0.56 1.12 2.04 3.13 3.42 3.56 % Of Sales - 18.18% 8.90% 8.72% 11.55% 13.15% 14.33% Miscellaneous Exp. - 5.48 0.20 1.14 1.05 1.04 0.43 % Of Sales - 177.92% 1.59% 4.87% 3.88% 4.00% 1.73% EBITDA - -11.24 -0.26 1.65 4.75 4.06 3.96 EBITDA Margin - -364.94% -2.07% 7.05% 17.53% 15.61% 15.94% Other Income - 0.02 0.19 0.06 0.03 0.03 0.24 Interest - 0.80 2.38 1.97 1.61 1.38 1.73 Depreciation - 3.69 3.68 3.45 3.20 2.50 1.39 PBT - -15.72 -6.13 -3.70 -0.03 0.20 1.08 Tax - 0.00 0.01 -0.28 0.05 -0.22 0.70 Tax Rate - 0.00% -0.16% 7.57% -166.67% -110.00% 64.81% PAT - -15.72 -6.13 -3.43 -0.09 0.43 0.38 PAT before Minority Interest - -15.72 -6.13 -3.43 -0.09 0.43 0.38 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -510.39% -48.69% -14.66% -0.33% 1.65% 1.53% PAT Growth - - - - - 13.16% EPS - -46.24 -18.03 -10.09 -0.26 1.26 1.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 3.37 18.95 25.67 28.97 28.87 28.33 15.49 11.84 7.14 4.67 Share Capital 3.36 3.36 3.36 3.36 3.36 3.36 2.36 2.18 0.54 0.10 Total Reserves 0.01 15.60 22.31 25.61 25.51 24.97 12.95 9.66 5.60 3.36 Non-Current Liabilities 5.20 4.81 0.48 0.58 0.86 1.02 0.30 0.42 0.82 0.06 Secured Loans 0.17 0.17 0.23 0.00 0.00 0.00 0.00 0.00 0.18 0.00 Unsecured Loans 4.70 4.34 0.00 0.04 0.28 0.29 0.27 0.34 0.56 0.00 Long Term Provisions 0.33 0.30 0.25 0.21 0.18 0.10 0.05 0.00 0.00 0.00 Current Liabilities 15.98 15.73 21.18 11.43 11.50 10.39 12.29 11.81 10.77 9.18 Trade Payables 1.56 1.23 12.21 2.37 2.03 1.40 1.60 1.26 1.74 1.84 Other Current Liabilities 1.71 1.32 0.85 0.95 0.82 0.62 2.02 1.05 0.93 0.34 Short Term Borrowings 12.53 13.00 8.07 8.08 8.41 7.94 8.05 8.95 7.64 6.57 Short Term Provisions 0.18 0.18 0.05 0.03 0.23 0.43 0.62 0.57 0.46 0.43 Total Liabilities 24.55 39.49 47.33 40.98 41.23 39.74 28.08 24.07 18.73 13.91 Net Block 9.15 12.83 16.37 18.22 18.31 12.88 9.08 8.47 1.10 0.76 Gross Block 27.91 27.90 27.76 26.15 23.05 15.13 9.94 8.81 1.30 0.86 Accumulated Depreciation 18.76 15.07 11.39 7.94 4.74 2.24 0.86 0.33 0.20 0.09 Non Current Assets 10.82 14.51 18.05 21.09 22.52 22.17 12.55 9.77 7.10 5.36 Capital Work in Progress 0.00 0.00 0.00 1.22 2.44 7.57 1.88 0.30 5.56 4.60 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. 1.68 1.68 1.68 1.65 1.77 1.72 1.59 0.99 0.44 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 13.72 24.99 29.27 19.88 18.71 17.58 15.53 14.30 11.63 8.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Inventories 6.93 11.75 11.17 8.17 7.78 6.72 6.14 4.82 4.01 2.61 Sundry Debtors 6.01 12.34 16.51 10.03 9.39 9.16 7.69 7.59 6.84 5.11 Cash & Bank 0.00 0.04 0.51 0.68 0.32 0.17 0.76 0.98 0.44 0.23 Other Current Assets 0.78 0.00 0.00 0.00 1.22 1.52 0.94 0.91 0.34 0.59 Short Term Loans & Adv. 0.78 0.86 1.09 1.00 1.22 1.52 0.85 0.90 0.33 0.59 Net Current Assets -2.25 9.26 8.09 8.45 7.21 7.18 3.24 2.49 0.86 -0.63 Total Assets 24.54 39.50 47.32 40.97 41.23 39.75 28.08 24.07 18.73 13.91

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 3.37 19.09 25.18 28.56 28.65 28.24 Share Capital 3.36 3.36 3.36 3.36 3.36 3.36 Total Reserves 0.01 15.73 21.82 25.20 25.29 24.88 Non-Current Liabilities 5.20 4.81 0.48 0.58 0.86 1.02 Secured Loans 0.17 0.17 0.23 0.00 0.00 0.00 Unsecured Loans 4.70 4.34 0.00 0.04 0.28 0.29 Long Term Provisions 0.33 0.30 0.25 0.21 0.18 0.10 Current Liabilities 15.98 15.73 21.19 11.45 11.50 10.39 Trade Payables 1.56 1.23 12.22 2.38 2.03 1.40 Other Current Liabilities 1.71 1.32 0.85 0.97 0.82 0.62 Short Term Borrowings 12.53 13.00 8.07 8.08 8.41 7.94 Short Term Provisions 0.18 0.18 0.05 0.03 0.23 0.43 Total Liabilities 24.55 39.63 46.85 40.59 41.01 39.65 Net Block 9.15 12.83 16.37 18.22 18.31 12.88 Gross Block 27.91 27.90 27.76 26.15 23.05 15.13 Accumulated Depreciation 18.76 15.07 11.39 7.94 4.74 2.24 Non Current Assets 10.82 14.51 18.05 21.09 22.52 22.17 Capital Work in Progress 0.00 0.00 0.00 1.22 2.44 7.57 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.68 1.68 1.68 1.65 1.77 1.72 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 13.72 25.12 28.79 19.51 18.49 17.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.93 11.88 11.28 8.28 7.95 7.02 Sundry Debtors 6.01 12.34 16.14 9.73 9.06 8.84 Cash & Bank 0.00 0.04 0.51 0.72 0.36 0.17 Other Current Assets 0.78 0.00 0.00 0.00 1.11 1.45 Short Term Loans & Adv. 0.78 0.86 0.86 0.77 1.11 1.45 Net Current Assets -2.25 9.39 7.61 8.05 6.99 7.09 Total Assets 24.54 39.63 46.84 40.60 41.01 39.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 0.88 -7.17 1.98 4.39 3.85 -0.47 4.57 1.76 0.63 -0.83 PBT -15.59 -6.71 -3.58 0.15 0.32 1.18 3.12 2.91 2.27 1.89 Adjustment 4.52 6.11 5.43 4.82 3.94 2.96 2.15 1.79 1.15 0.53 Changes in Working Capital 11.95 -6.57 0.17 -0.44 -0.40 -4.56 -0.67 -2.92 -2.37 -2.95 Cash after chg. in Working capital 0.88 -7.17 2.03 4.53 3.85 -0.42 4.60 1.78 1.05 -0.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 -0.04 -0.14 -0.01 -0.05 -0.02 -0.02 -0.42 -0.30 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 -0.01 -0.13 -0.37 -1.85 -2.78 -10.66 -2.63 -2.20 -1.38 -0.59 Net Fixed Assets -0.01 -0.14 -0.39 -1.88 -2.79 -10.88 -2.71 -2.25 -1.40 -0.61 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -0.01 0.00 0.00 Others 0.00 0.01 0.02 0.03 0.01 0.22 0.07 0.06 0.02 0.02 Cash from Financing Activity -0.92 6.84 -1.79 -2.17 -0.92 10.54 -2.16 0.98 0.96 1.56 Net Cash Inflow / Outflow -0.04 -0.47 -0.17 0.36 0.15 -0.59 -0.23 0.54 0.21 0.14 Opening Cash & Equivalents 0.04 0.51 0.68 0.32 0.17 0.76 0.98 0.44 0.23 0.09 Closing Cash & Equivalent 0.00 0.04 0.51 0.68 0.32 0.17 0.76 0.98 0.44 0.23

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.88 -7.21 1.91 4.38 3.91 -0.47 PBT -15.72 -6.13 -3.69 -0.03 0.20 1.11 Adjustment 4.52 6.11 5.43 4.82 3.94 2.96 Changes in Working Capital 12.08 -7.19 0.21 -0.26 -0.23 -4.49 Cash after chg. in Working capital 0.88 -7.20 1.95 4.53 3.91 -0.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 -0.04 -0.14 -0.01 -0.05 Other Direct Exp. Paid 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 Cash From Investing Activity -0.01 -0.13 -0.37 -1.85 -2.78 -10.66 Net Fixed Assets -0.01 -0.14 -0.39 -1.88 -2.79 Net Investments 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.01 0.02 0.03 0.01 Cash from Financing Activity -0.92 6.84 -1.79 -2.17 -0.92 10.54 Net Cash Inflow / Outflow -0.04 -0.51 -0.25 0.36 0.21 -0.59 Opening Cash & Equivalents 0.04 0.51 0.72 0.36 0.17 0.76 Closing Cash & Equivalent 0.00 0.04 0.51 0.72 0.36 0.17

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 10.03 56.43 76.41 86.24 85.95 84.34 64.92 54.38 112.92 345.74 ROA -48.67% -15.46% -7.47% 0.23% 1.34% 1.43% 12.24% 13.43% 13.76% 12.56% ROE -139.65% -30.08% -12.08% 0.33% 1.89% 2.22% 23.51% 31.96% 46.76% 52.71% ROCE -51.66% -12.27% -4.54% 4.71% 4.59% 9.64% 21.26% 25.25% 24.92% 24.95% Fixed Asset Turnover 0.11 0.45 0.87 1.09 1.42 2.11 2.59 3.60 16.24 15.37 Receivable days 1087.37 417.95 207.04 131.64 125.21 116.23 115.02 144.60 124.46 105.56 Inventory Days 1107.11 332.11 150.87 108.06 97.87 88.75 82.45 88.45 68.98 72.91 Payable days 58.91 153.49 107.78 33.37 27.25 25.47 29.45 43.17 53.69 62.35 Cash Conversion Cycle 2135.57 596.57 250.13 206.33 195.82 179.52 168.02 189.87 139.75 116.12 Total Debt/Equity 5.17 0.92 0.32 0.28 0.30 0.29 0.54 0.78 1.36 1.90 Interest Cover -18.44 -1.81 -0.82 1.09 1.23 1.69 2.89 2.69 3.13 4.92

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 10.03 56.82 74.97 85.04 85.29 84.06 ROA -48.98% -14.19% -7.84% -0.22% 1.06% 0.97% ROE -140.00% -27.71% -12.76% -0.31% 1.50% 1.36% ROCE -52.00% -10.68% -4.96% 4.26% 4.30% 7.70% Fixed Asset Turnover 0.11 0.45 0.87 1.10 1.43 1.74 Receivable days 1087.37 412.70 201.88 126.65 119.97 122.69 Inventory Days 1114.91 335.63 152.59 109.35 100.30 97.40 Payable days 58.92 153.57 107.86 33.43 27.25 23.64 Cash Conversion Cycle 2143.36 594.75 246.60 202.57 193.02 196.45 Total Debt/Equity 5.17 0.92 0.33 0.28 0.30 0.29 Interest Cover -18.60 -1.57 -0.88 0.98 1.15 1.63

Annual Reports:

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.

Feedback