Financials Deep Polymers Limited

Equities

DEEP

INE00IY01012

Commodity Chemicals

Market Closed - Bombay S.E. 06:00:49 2024-04-29 am EDT 5-day change 1st Jan Change
93.13 INR -1.53% Intraday chart for Deep Polymers Limited -1.24% +4.38%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023
Capitalization 1 608.4 1,045 735.4 3,981 1,989
Enterprise Value (EV) 1 655.8 1,053 722.9 4,424 2,482
P/E ratio 16 x 63.7 x 37.3 x 35.9 x 31.8 x
Yield - - - - -
Capitalization / Revenue 1.48 x 3.16 x 1.85 x 2.89 x 1.65 x
EV / Revenue 1.6 x 3.19 x 1.82 x 3.21 x 2.06 x
EV / EBITDA 13.1 x 37 x 29.4 x 22.2 x 15 x
EV / FCF -28.2 x 24.8 x 12.1 x -8.75 x -73.6 x
FCF Yield -3.55% 4.04% 8.28% -11.4% -1.36%
Price to Book 2.29 x 3.71 x 2.69 x 7.23 x 2.96 x
Nbr of stocks (in thousands) 20,775 20,775 20,775 23,033 23,033
Reference price 2 29.29 50.29 35.40 172.8 86.36
Announcement Date 9/8/19 9/7/20 8/23/21 9/1/22 9/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 397.9 410.2 330.5 397.6 1,377 1,205
EBITDA 1 30.83 50.19 28.42 24.62 199.4 165.5
EBIT 1 24.04 44.36 23.92 20.49 178.4 145.2
Operating Margin 6.04% 10.81% 7.24% 5.15% 12.96% 12.05%
Earnings before Tax (EBT) 1 29.51 48.55 23.3 25 160.1 135.7
Net income 1 21.7 35.19 15.32 18.24 111.1 92.96
Net margin 5.45% 8.58% 4.64% 4.59% 8.07% 7.72%
EPS 2 1.180 1.832 0.7892 0.9486 4.820 2.719
Free Cash Flow 1 -9.996 -23.25 42.5 59.85 -505.5 -33.75
FCF margin -2.51% -5.67% 12.86% 15.06% -36.72% -2.8%
FCF Conversion (EBITDA) - - 149.58% 243.07% - -
FCF Conversion (Net income) - - 277.39% 328.15% - -
Dividend per Share - - - - - -
Announcement Date 6/12/18 9/8/19 9/7/20 8/23/21 9/1/22 9/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 99.8 47.4 8.02 - 443 493
Net Cash position 1 - - - 12.5 - -
Leverage (Debt/EBITDA) 3.237 x 0.9442 x 0.2824 x - 2.221 x 2.981 x
Free Cash Flow 1 -10 -23.3 42.5 59.9 -506 -33.7
ROE (net income / shareholders' equity) 12.9% 15.8% 5.88% 6.91% 27% 14.9%
ROA (Net income/ Total Assets) 4.7% 8.54% 4.84% 4.28% 15.5% 7.31%
Assets 1 461.8 412.1 316.8 426 718.8 1,271
Book Value Per Share 2 9.730 12.80 13.50 13.10 23.90 29.20
Cash Flow per Share 2 0.1900 0.1900 0.1200 0.6000 1.290 0.7800
Capex 1 0.85 1.6 0.97 5.05 118 136
Capex / Sales 0.21% 0.39% 0.29% 1.27% 8.56% 11.29%
Announcement Date 6/12/18 9/8/19 9/7/20 8/23/21 9/1/22 9/8/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DEEP Stock
  4. Financials Deep Polymers Limited