Financials KHFM Hospitality and Facility Management Services Limited

Equities

KHFM

INE00UG01014

Business Support Services

Market Closed - NSE India S.E. 07:43:53 2024-06-12 am EDT 5-day change 1st Jan Change
78.3 INR -1.20% Intraday chart for KHFM Hospitality and Facility Management Services Limited +1.75% +50.87%

Valuation

Fiscal Period: March 2020 2021 2022 2023
Capitalization 1 338.5 372.9 473.1 288.1
Enterprise Value (EV) 1 579.3 682.6 886.4 778.2
P/E ratio 7.62 x 11.4 x -2.46 x 12.2 x
Yield 0.72% - - -
Capitalization / Revenue 0.29 x 0.32 x 0.49 x 0.32 x
EV / Revenue 0.5 x 0.59 x 0.92 x 0.86 x
EV / EBITDA 6.41 x 9.2 x -5.81 x 8.85 x
EV / FCF -9.86 x -5.76 x -11.9 x -1.98 x
FCF Yield -10.1% -17.4% -8.39% -50.5%
Price to Book 0.97 x 0.98 x 2.53 x 1.31 x
Nbr of stocks (in thousands) 10,023 10,022 10,022 10,022
Reference price 2 33.77 37.21 47.20 28.75
Announcement Date 7/23/20 10/29/21 9/12/22 9/21/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 450.8 780 1,152 1,150 964.2 902.3
EBITDA 1 69.99 88.29 90.34 74.24 -152.5 87.96
EBIT 1 67.56 85.11 87.51 71.32 -157.5 84.64
Operating Margin 14.99% 10.91% 7.59% 6.2% -16.33% 9.38%
Earnings before Tax (EBT) 1 30.16 36.54 49.73 23.18 -210 31.07
Net income 1 22.24 26.95 43.99 32.62 -192.1 29.27
Net margin 4.93% 3.46% 3.82% 2.84% -19.93% 3.24%
EPS 2 3.189 3.861 4.434 3.252 -19.17 2.365
Free Cash Flow 1 -36.6 -2.34 -58.75 -118.5 -74.37 -392.8
FCF margin -8.12% -0.3% -5.1% -10.31% -7.71% -43.54%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 0.4839 0.2419 - - -
Announcement Date 9/12/18 8/31/19 7/23/20 10/29/21 9/12/22 9/21/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 257 252 241 310 413 490
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.672 x 2.856 x 2.665 x 4.172 x -2.71 x 5.571 x
Free Cash Flow 1 -36.6 -2.34 -58.7 -119 -74.4 -393
ROE (net income / shareholders' equity) 12.9% 13.7% 15.9% 8.89% -67.5% 9.36%
ROA (Net income/ Total Assets) 9.16% 9.79% 7.92% 5.08% -10.9% 5.38%
Assets 1 242.8 275.4 555.4 642.8 1,768 544.5
Book Value Per Share 2 26.30 30.20 34.60 38.10 18.70 21.90
Cash Flow per Share 2 2.090 5.990 7.160 5.200 9.740 0.3200
Capex 1 1.91 1.43 1.71 4.56 5.91 0.78
Capex / Sales 0.42% 0.18% 0.15% 0.4% 0.61% 0.09%
Announcement Date 9/12/18 8/31/19 7/23/20 10/29/21 9/12/22 9/21/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. KHFM Stock
  4. Financials KHFM Hospitality and Facility Management Services Limited