Stock GRAVITY6 GRAVITY (INDIA) LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gravity (India) Limited

Equities

GRAVITY6

INE995A01013

Market Closed - Bombay S.E.
Other stock markets
 06:00:53 2024-04-26 am EDT 		5-day change 1st Jan Change
4.11 INR -3.75% Intraday chart for Gravity (India) Limited -3.75% -30.10%
2023 Gravity Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI
2023 Gravity Limited Approves Vasant Kadam and Mr. Varun Thakkar as the Authorized Representative CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 27.01 15.48 10.71 18.72 51.13 33.94
Enterprise Value (EV) 1 37.68 18.89 19.02 28.55 59.16 55.88
P/E ratio -3.94 x 1.52 x 3.34 x -6.53 x 62.1 x -3.4 x
Yield - - - - - -
Capitalization / Revenue 0.13 x 0.13 x 0.06 x 0.79 x 0.4 x 0.33 x
EV / Revenue 0.18 x 0.16 x 0.11 x 1.21 x 0.46 x 0.55 x
EV / EBITDA 18.1 x -2.28 x -60.3 x -13.6 x 18.8 x -7.97 x
EV / FCF 32.5 x -0.64 x -3.96 x -65.4 x 43.4 x -7.42 x
FCF Yield 3.08% -155% -25.2% -1.53% 2.31% -13.5%
Price to Book 0.27 x 0.14 x 0.09 x 0.17 x 0.46 x 0.33 x
Nbr of stocks (in thousands) 9,002 9,002 9,002 9,002 9,002 9,002
Reference price 2 3.000 1.720 1.190 2.080 5.680 3.770
Announcement Date 11/27/18 9/6/19 9/8/20 9/4/21 8/4/22 9/5/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 213.9 119.8 169.1 23.6 127.6 102.4
EBITDA 1 2.081 -8.271 -0.3153 -2.106 3.144 -7.013
EBIT 1 0.5782 -9.779 -1.829 -3.624 1.119 -9.076
Operating Margin 0.27% -8.16% -1.08% -15.35% 0.88% -8.87%
Earnings before Tax (EBT) 1 0.3372 17.19 -1.906 -3.79 1.132 -9.639
Net income 1 -6.853 10.2 3.206 -2.868 0.8239 -9.951
Net margin -3.2% 8.52% 1.9% -12.15% 0.65% -9.72%
EPS 2 -0.7613 1.133 0.3561 -0.3186 0.0915 -1.110
Free Cash Flow 1 1.16 -29.35 -4.797 -0.4364 1.365 -7.532
FCF margin 0.54% -24.5% -2.84% -1.85% 1.07% -7.36%
FCF Conversion (EBITDA) 55.75% - - - 43.41% -
FCF Conversion (Net income) - - - - 165.63% -
Dividend per Share - - - - - -
Announcement Date 11/27/18 9/6/19 9/8/20 9/4/21 8/4/22 9/5/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 10.7 3.4 8.3 9.83 8.03 21.9
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.13 x -0.4115 x -26.33 x -4.668 x 2.555 x -3.129 x
Free Cash Flow 1 1.16 -29.3 -4.8 -0.44 1.36 -7.53
ROE (net income / shareholders' equity) -6.57% 9.62% 2.84% -2.54% 0.74% -9.27%
ROA (Net income/ Total Assets) 0.2% -3.17% -0.59% -1.21% 0.45% -3.55%
Assets 1 -3,398 -322.1 -547.1 237.9 181.4 280.3
Book Value Per Share 2 11.20 12.30 12.70 12.40 12.50 11.40
Cash Flow per Share 2 0.5400 2.020 1.900 0.6400 0.8300 0.5000
Capex 1 5.12 17.2 4.71 - 0.01 3.66
Capex / Sales 2.39% 14.37% 2.79% - 0.01% 3.58%
Announcement Date 11/27/18 9/6/19 9/8/20 9/4/21 8/4/22 9/5/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. GRAVITY6 Stock
  4. Financials Gravity (India) Limited