Financials Saraswati Commercial (India) Limited

Equities

ZSARACOM6

INE967G01019

Consumer Lending

Delayed Bombay S.E. 06:00:52 2024-04-30 am EDT 5-day change 1st Jan Change
5,448 INR +3.46% Intraday chart for Saraswati Commercial (India) Limited +2.83% +82.23%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 16.22 40.24 149.1 2,020 3,090 2,576
Enterprise Value (EV) 1 -58.08 -34.07 29.14 1,650 1,506 1,092
P/E ratio 0.1 x 0.6 x -1.55 x 9.47 x 4.75 x 22 x
Yield - - - - - -
Capitalization / Revenue 0.1 x 0.43 x 12.1 x 7.22 x 3.56 x 10.7 x
EV / Revenue -0.36 x -0.37 x 2.37 x 5.89 x 1.73 x 4.55 x
EV / EBITDA -0.41 x -0.45 x -10.1 x 6.25 x 1.78 x 5.23 x
EV / FCF -15.5 x -0.12 x 0.99 x 9.3 x 2.86 x 8.45 x
FCF Yield -6.46% -805% 101% 10.8% 34.9% 11.8%
Price to Book 0.01 x 0.03 x 0.1 x 0.72 x 0.72 x 0.59 x
Nbr of stocks (in thousands) 1,001 1,001 1,001 1,001 1,030 1,030
Reference price 2 16.20 40.20 149.0 2,018 3,000 2,501
Announcement Date 9/3/18 8/30/19 11/17/20 8/31/21 8/30/22 9/1/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 163.4 92.79 12.31 279.9 868.9 240.2
EBITDA 1 142 76.29 -2.872 263.8 846.2 208.6
EBIT 1 141.8 76.08 -2.998 263.6 846.1 208.5
Operating Margin 86.76% 81.99% -24.36% 94.2% 97.37% 86.8%
Earnings before Tax (EBT) 1 136.5 75.28 -130.6 248.9 837.2 191
Net income 1 159.6 67.51 -96.14 213.3 649.2 116.9
Net margin 97.68% 72.76% -781.1% 76.2% 74.72% 48.66%
EPS 2 165.6 67.45 -96.06 213.1 631.7 113.5
Free Cash Flow 1 3.753 274.2 29.56 177.4 526 129.3
FCF margin 2.3% 295.55% 240.17% 63.39% 60.53% 53.81%
FCF Conversion (EBITDA) 2.64% 359.47% - 67.26% 62.16% 61.96%
FCF Conversion (Net income) 2.35% 406.22% - 83.18% 81.02% 110.58%
Dividend per Share - - - - - -
Announcement Date 9/3/18 8/30/19 11/17/20 8/31/21 8/30/22 9/1/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 74.3 74.3 120 370 1,584 1,484
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 3.75 274 29.6 177 526 129
ROE (net income / shareholders' equity) 13% 5.13% -4.76% 9.71% 18.3% 2.69%
ROA (Net income/ Total Assets) 6.02% 3.18% -0.09% 7.06% 13.4% 2.66%
Assets 1 2,653 2,120 108,393 3,022 4,832 4,389
Book Value Per Share 2 1,290 1,358 1,567 2,789 4,143 4,254
Cash Flow per Share 2 3.240 1.780 74.80 0.2200 17.90 1.330
Capex 1 0.19 - - 0.08 0.21 -
Capex / Sales 0.12% - - 0.03% 0.02% -
Announcement Date 9/3/18 8/30/19 11/17/20 8/31/21 8/30/22 9/1/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ZSARACOM6 Stock
  4. Financials Saraswati Commercial (India) Limited