Financials Amal Ltd

Equities

AMAL6

INE841D01013

Commodity Chemicals

Market Closed - Bombay S.E. 06:11:39 2024-04-29 am EDT 5-day change 1st Jan Change
417.6 INR -0.64% Intraday chart for Amal Ltd -7.34% +21.13%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,180 1,004 905.3 3,604 3,883 2,243
Enterprise Value (EV) 1 1,241 1,026 796.9 3,464 4,392 2,562
P/E ratio 12.2 x 13 x 9.85 x 41 x 350 x -10.6 x
Yield - - - - - -
Capitalization / Revenue 3.73 x 3.05 x 2.78 x 11.8 x 8.93 x 3.66 x
EV / Revenue 3.92 x 3.12 x 2.44 x 11.4 x 10.1 x 4.18 x
EV / EBITDA 10.1 x 8.32 x 5.71 x 30.8 x 111 x -45.7 x
EV / FCF 98.3 x 229 x 7.06 x 72.6 x -7.01 x -12.9 x
FCF Yield 1.02% 0.44% 14.2% 1.38% -14.3% -7.73%
Price to Book 13.7 x 6.14 x 3.55 x 10.5 x 11 x 3.28 x
Nbr of stocks (in thousands) 9,425 9,425 9,425 9,425 9,425 12,363
Reference price 2 125.2 106.5 96.05 382.4 412.0 181.4
Announcement Date 8/22/18 6/24/19 7/22/20 8/25/21 7/29/22 8/14/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 316.4 328.7 326 304.2 434.8 613.2
EBITDA 1 122.3 123.3 139.6 112.5 39.49 -56.05
EBIT 1 118.5 117.9 131.1 103 22.55 -123
Operating Margin 37.45% 35.88% 40.21% 33.84% 5.19% -20.05%
Earnings before Tax (EBT) 1 97.04 99.8 126.9 108.1 16.2 -156.9
Net income 1 97.04 77.5 91.92 87.98 11.09 -161
Net margin 30.67% 23.58% 28.2% 28.92% 2.55% -26.27%
EPS 2 10.30 8.220 9.752 9.334 1.177 -17.05
Free Cash Flow 1 12.62 4.478 112.9 47.69 -626.1 -198
FCF margin 3.99% 1.36% 34.62% 15.68% -144.01% -32.29%
FCF Conversion (EBITDA) 10.32% 3.63% 80.87% 42.41% - -
FCF Conversion (Net income) 13% 5.78% 122.78% 54.21% - -
Dividend per Share - - - - - -
Announcement Date 8/22/18 6/24/19 7/22/20 8/25/21 7/29/22 8/14/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 60.8 22.2 - - 509 319
Net Cash position 1 - - 108 140 - -
Leverage (Debt/EBITDA) 0.4971 x 0.1802 x - - 12.9 x -5.695 x
Free Cash Flow 1 12.6 4.48 113 47.7 -626 -198
ROE (net income / shareholders' equity) 260% 62.2% 43.9% 29.4% 3.19% -31.1%
ROA (Net income/ Total Assets) 36.2% 25.8% 24.4% 15.5% 1.9% -7.03%
Assets 1 267.9 300.1 376 565.9 584.5 2,289
Book Value Per Share 2 9.120 17.30 27.10 36.30 37.50 55.30
Cash Flow per Share 2 3.370 0.1200 0.5500 0.5700 0.1300 2.320
Capex 1 9.43 31.1 11.2 73.2 628 160
Capex / Sales 2.98% 9.46% 3.45% 24.06% 144.42% 26.15%
Announcement Date 8/22/18 6/24/19 7/22/20 8/25/21 7/29/22 8/14/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA