FRANKLIN INDUSTRIES LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.87 INR | -37.64% |
|
-24.38% | +11.65% |
| Apr. 27 | Franklin Industries Limited Announces Chief Financial Officer Changes | CI |
| Apr. 19 | Franklin Industries Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 39.76 | 43.81 | 46.71 | 52.06 | 42.3 | 36.01 |
| Enterprise Value (EV) 1 | 39.33 | 42.36 | 46.65 | 50.17 | 42.11 | 36.43 |
| P/E ratio | 31.7 x | 46.9 x | 117 x | 131 x | 607 x | 16.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 0.25 x | 0.35 x | 0.34 x | 0.25 x | 0.18 x |
| EV / Revenue | 0.19 x | 0.24 x | 0.35 x | 0.33 x | 0.25 x | 0.18 x |
| EV / EBITDA | 25.6 x | 27.8 x | 58.4 x | 61.1 x | 103 x | 1.27 x |
| EV / FCF | -3.51 x | 54.9 x | -3.89 x | 3.5 x | -17.5 x | -6.94 x |
| FCF Yield | -28.5% | 1.82% | -25.7% | 28.6% | -5.72% | -14.4% |
| Price to Book | 1.08 x | 1.16 x | 1.22 x | 1.35 x | 1.09 x | 0.88 x |
| Nbr of stocks (in thousands) | 36,150 | 36,150 | 36,150 | 36,150 | 36,150 | 36,150 |
| Reference price 2 | 1.100 | 1.212 | 1.292 | 1.440 | 1.170 | 0.9960 |
| Announcement Date | 10/23/18 | 9/4/19 | 12/5/20 | 9/8/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 207.8 | 173.9 | 132.2 | 151.7 | 170.8 | 205.2 |
| EBITDA 1 | 1.539 | 1.525 | 0.7989 | 0.8206 | 0.4105 | 28.66 |
| EBIT 1 | 1.261 | 1.266 | 0.543 | 0.5647 | 0.1546 | 28.4 |
| Operating Margin | 0.61% | 0.73% | 0.41% | 0.37% | 0.09% | 13.84% |
| Earnings before Tax (EBT) 1 | 1.256 | 1.262 | 0.5376 | 0.5387 | 0.1436 | 2.896 |
| Net income 1 | 1.256 | 0.9336 | 0.4011 | 0.404 | 0.0697 | 2.143 |
| Net margin | 0.6% | 0.54% | 0.3% | 0.27% | 0.04% | 1.04% |
| EPS 2 | 0.0347 | 0.0258 | 0.0110 | 0.0110 | 0.001928 | 0.0590 |
| Free Cash Flow 1 | -11.21 | 0.7713 | -11.99 | 14.33 | -2.408 | -5.25 |
| FCF margin | -5.39% | 0.44% | -9.07% | 9.45% | -1.41% | -2.56% |
| FCF Conversion (EBITDA) | - | 50.57% | - | 1,746.41% | - | - |
| FCF Conversion (Net income) | - | 82.62% | - | 3,547.22% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/23/18 | 9/4/19 | 12/5/20 | 9/8/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 0.42 |
| Net Cash position 1 | 0.43 | 1.46 | 0.05 | 1.89 | 0.18 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.0147 x |
| Free Cash Flow 1 | -11.2 | 0.77 | -12 | 14.3 | -2.41 | -5.25 |
| ROE (net income / shareholders' equity) | 3.46% | 2.5% | 1.05% | 1.05% | 0.18% | 5.37% |
| ROA (Net income/ Total Assets) | 1.98% | 1.68% | 0.55% | 0.52% | 0.11% | 16.8% |
| Assets 1 | 63.44 | 55.73 | 73.2 | 78.17 | 63.78 | 12.77 |
| Book Value Per Share 2 | 1.020 | 1.050 | 1.060 | 1.070 | 1.070 | 1.130 |
| Cash Flow per Share 2 | 0.0100 | 0.0400 | 0 | 0.0500 | 0.0100 | 0 |
| Capex 1 | 5.38 | - | - | - | - | - |
| Capex / Sales | 2.59% | - | - | - | - | - |
| Announcement Date | 10/23/18 | 9/4/19 | 12/5/20 | 9/8/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 540190 Stock
- Financials Franklin Industries Limited