ERAAYA LIFESPACES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 671.4 INR | +2.00% |
|
+12.60% | +489.01% |
Valuation
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3.416 | 11.17 | 11.17 | 10.98 | 14.69 | 5,843 |
| Enterprise Value (EV) 1 | 36.22 | 42.87 | 26.08 | 25.98 | 21.81 | 5,777 |
| P/E ratio | -1.82 x | -16 x | -15 x | -18.1 x | 19.1 x | 1,756 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 72,984,000 x | - | - | 7,532,003 x | 1,963,484 x |
| EV / Revenue | - | 280,186,614 x | - | - | 11,182,259 x | 1,941,443 x |
| EV / EBITDA | - | - | - | - | - | 1,160,788,199 x |
| EV / FCF | -33.5 x | -4.39 x | -12.3 x | -32.8 x | -1.44 x | -90.8 x |
| FCF Yield | -2.98% | -22.8% | -8.13% | -3.05% | -69.7% | -1.1% |
| Price to Book | -0.1 x | -0.47 x | -1.64 x | -1.57 x | -2.27 x | 43.8 x |
| Nbr of stocks (in thousands) | 473 | 1,473 | 1,473 | 1,473 | 1,473 | 15,123 |
| Reference price 2 | 7.220 | 7.580 | 7.580 | 7.450 | 9.970 | 386.4 |
| Announcement Date | 9/7/19 | 7/24/21 | 9/7/21 | 9/8/22 | 7/21/23 | 4/18/24 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales | - | 0.153 | - | - | 1.95 | 2,976 |
| EBITDA | - | - | - | - | - | 4.977 |
| EBIT 1 | -0.757 | -0.696 | -0.743 | -0.607 | 1.047 | 4.629 |
| Operating Margin | - | -454.9% | - | - | 53.69% | 0.16% |
| Earnings before Tax (EBT) 1 | -1.879 | -0.696 | -0.743 | -0.607 | 0.767 | 4.249 |
| Net income 1 | -1.879 | -0.696 | -0.743 | -0.607 | 0.767 | 3.389 |
| Net margin | - | -454.9% | - | - | 39.33% | 0.11% |
| EPS 2 | -3.970 | -0.4725 | -0.5044 | -0.4120 | 0.5206 | 0.2200 |
| Free Cash Flow 1 | -1.08 | -9.759 | -2.121 | -0.7914 | -15.19 | -63.61 |
| FCF margin | - | -6,378.43% | - | - | -779.21% | -2.14% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/7/19 | 7/24/21 | 9/7/21 | 9/8/22 | 7/21/23 | 4/18/24 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 32.8 | 31.7 | 14.9 | 15 | 7.12 | - |
| Net Cash position 1 | - | - | - | - | - | 65.6 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.08 | -9.76 | -2.12 | -0.79 | -15.2 | -63.6 |
| ROE (net income / shareholders' equity) | 5.68% | 2.42% | 4.89% | 8.79% | -11.4% | 5.34% |
| ROA (Net income/ Total Assets) | -25.7% | -6.8% | -4.61% | -4.18% | 11.7% | 4.13% |
| Assets 1 | 7.302 | 10.24 | 16.1 | 14.51 | 6.531 | 82.08 |
| Book Value Per Share 2 | -71.80 | -16.00 | -4.630 | -4.750 | -4.390 | 8.820 |
| Cash Flow per Share 2 | 0.3100 | 0.1900 | 0.1100 | 0.3200 | 0.1500 | 4.340 |
| Capex | - | - | - | - | - | 65.2 |
| Capex / Sales | - | - | - | - | - | 2.19% |
| Announcement Date | 9/7/19 | 7/24/21 | 9/7/21 | 9/8/22 | 7/21/23 | 4/18/24 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +489.01% | 119M | |
| +22.14% | 15.28B | |
| +32.05% | 2.25B | |
| +80.98% | 692M | |
| +8.75% | 553M | |
| -7.45% | 512M | |
| -6.87% | 456M | |
| -24.69% | 249M | |
| -19.09% | 129M | |
| +5.47% | 113M |
- Stock Market
- Equities
- JRELTD Stock
- Financials Eraaya Lifespaces Limited
