Financials Monte Carlo Fashions Limited Bombay S.E.

Equities

MONTECARLO

INE950M01013

Apparel & Accessories

Market Closed - Bombay S.E. 06:00:50 2024-05-03 am EDT 5-day change 1st Jan Change
692.6 INR -0.98% Intraday chart for Monte Carlo Fashions Limited +7.68% -2.29%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 10,192 7,887 2,764 4,691 10,036 12,890
Enterprise Value (EV) 1 9,827 7,137 2,828 3,775 9,502 14,368
P/E ratio 17.1 x 13.5 x 4.41 x 7.08 x 8.81 x 9.73 x
Yield 2.56% - 3.75% 6.63% 4.13% 3.22%
Capitalization / Revenue 1.58 x 1.2 x 0.38 x 0.75 x 1.11 x 1.15 x
EV / Revenue 1.52 x 1.09 x 0.39 x 0.61 x 1.05 x 1.29 x
EV / EBITDA 9.76 x 7.03 x 2.53 x 3.71 x 5.75 x 7.32 x
EV / FCF 70.2 x 6.09 x -20.9 x 6.33 x 46.6 x -11.5 x
FCF Yield 1.42% 16.4% -4.79% 15.8% 2.15% -8.69%
Price to Book 1.93 x 1.62 x 0.51 x 0.78 x 1.46 x 1.66 x
Nbr of stocks (in thousands) 21,732 21,732 20,732 20,732 20,732 20,732
Reference price 2 469.0 362.9 133.3 226.2 484.1 621.8
Announcement Date 7/30/18 8/30/19 9/2/20 8/28/21 9/5/22 8/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 6,460 6,564 7,256 6,220 9,043 11,177
EBITDA 1 1,007 1,015 1,117 1,018 1,653 1,964
EBIT 1 801.2 828.1 916.1 823.6 1,448 1,758
Operating Margin 12.4% 12.62% 12.63% 13.24% 16.01% 15.73%
Earnings before Tax (EBT) 1 898.6 885.3 855.3 880.2 1,525 1,722
Net income 1 597.2 596 626.9 663 1,139 1,325
Net margin 9.25% 9.08% 8.64% 10.66% 12.6% 11.86%
EPS 2 27.48 26.85 30.24 31.98 54.96 63.92
Free Cash Flow 1 139.9 1,171 -135.4 596.1 204.1 -1,248
FCF margin 2.17% 17.84% -1.87% 9.58% 2.26% -11.17%
FCF Conversion (EBITDA) 13.9% 115.37% - 58.53% 12.35% -
FCF Conversion (Net income) 23.43% 196.51% - 89.91% 17.91% -
Dividend per Share 2 12.00 - 5.000 15.00 20.00 20.00
Announcement Date 7/30/18 8/30/19 9/2/20 8/28/21 9/5/22 8/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 64.8 - - 1,478
Net Cash position 1 365 749 - 916 534 -
Leverage (Debt/EBITDA) - - 0.058 x - - 0.7528 x
Free Cash Flow 1 140 1,171 -135 596 204 -1,248
ROE (net income / shareholders' equity) 11.7% 12% 12.2% 11.5% 17.6% 18.1%
ROA (Net income/ Total Assets) 6.97% 6.85% 6.74% 5.57% 8.79% 8.41%
Assets 1 8,571 8,700 9,300 11,895 12,957 15,755
Book Value Per Share 2 243.0 224.0 263.0 291.0 331.0 374.0
Cash Flow per Share 2 0.7000 15.10 0.6500 0.2100 0.2000 0.8200
Capex 1 185 117 275 173 251 533
Capex / Sales 2.86% 1.79% 3.78% 2.79% 2.77% 4.77%
Announcement Date 7/30/18 8/30/19 9/2/20 8/28/21 9/5/22 8/8/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MONTECARLO Stock
  4. MONTECARLO Stock
  5. Financials Monte Carlo Fashions Limited