SELLWIN TRADERS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.91 INR | -5.00% |
|
+7.98% | +104.85% |
| May. 20 | Sellwin Traders Names Managing Director | MT |
| May. 17 | Sellwin Traders Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 106.6 | 103.3 | 116.2 | 98.4 | 175.5 | 106.5 |
| Enterprise Value (EV) 1 | 106.6 | 103.6 | 117 | 99.68 | 177.5 | 105.6 |
| P/E ratio | 464 x | -106 x | -675 x | -47.4 x | 56.9 x | 1,204 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 71.1 x | - | 116 x | 197 x | 1.84 x | 0.27 x |
| EV / Revenue | 71 x | - | 117 x | 199 x | 1.86 x | 0.27 x |
| EV / EBITDA | 451 x | - | - | - | - | 456 x |
| EV / FCF | -98 x | 2,643 x | -234 x | -222 x | -68.7 x | -0.86 x |
| FCF Yield | -1.02% | 0.04% | -0.43% | -0.45% | -1.46% | -117% |
| Price to Book | 1.05 x | 6.31 x | 7.64 x | 7.34 x | 10.7 x | 0.7 x |
| Nbr of stocks (in thousands) | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 |
| Reference price 2 | 13.00 | 12.60 | 14.17 | 12.00 | 21.40 | 12.99 |
| Announcement Date | 9/25/18 | 8/1/19 | 9/4/20 | 9/2/21 | 9/3/22 | 9/5/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.5 | - | 1 | 0.5 | 95.56 | 396 |
| EBITDA 1 | 0.2362 | - | - | - | - | 0.2314 |
| EBIT 1 | 0.233 | -0.9694 | -0.0925 | -1.979 | 3.202 | 0.1201 |
| Operating Margin | 15.53% | - | -9.25% | -395.7% | 3.35% | 0.03% |
| Earnings before Tax (EBT) 1 | 0.2323 | -0.9786 | -0.1709 | -2.072 | 3.108 | 0.104 |
| Net income 1 | 0.2319 | -0.979 | -0.1714 | -2.072 | 3.087 | 0.0885 |
| Net margin | 15.46% | - | -17.14% | -414.49% | 3.23% | 0.02% |
| EPS 2 | 0.0280 | -0.1194 | -0.0210 | -0.2530 | 0.3760 | 0.0108 |
| Free Cash Flow 1 | -1.087 | 0.0392 | -0.5006 | -0.4496 | -2.583 | -123.5 |
| FCF margin | -72.47% | - | -50.06% | -89.91% | -2.7% | -31.18% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/25/18 | 8/1/19 | 9/4/20 | 9/2/21 | 9/3/22 | 9/5/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.26 | 0.82 | 1.28 | 1.98 | - |
| Net Cash position 1 | 0.03 | - | - | - | - | 0.88 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.09 | 0.04 | -0.5 | -0.45 | -2.58 | -123 |
| ROE (net income / shareholders' equity) | 0.23% | -1.66% | -1.09% | -14.5% | 20.7% | 0.11% |
| ROA (Net income/ Total Assets) | 0.14% | -1.02% | -0.32% | -7.29% | 3.19% | 0.04% |
| Assets 1 | 161.6 | 96.34 | 52.78 | 28.44 | 96.7 | 205.8 |
| Book Value Per Share 2 | 12.40 | 2.000 | 1.850 | 1.630 | 2.000 | 18.50 |
| Cash Flow per Share 2 | 0 | 0.0100 | 0.1800 | 0.0400 | 0.0300 | 0.1100 |
| Capex | - | - | - | - | - | 0.34 |
| Capex / Sales | - | - | - | - | - | 0.09% |
| Announcement Date | 9/25/18 | 8/1/19 | 9/4/20 | 9/2/21 | 9/3/22 | 9/5/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +104.85% | 6.39M | |
| -6.09% | 26.39B | |
| +5.03% | 20.27B | |
| -15.82% | 9.85B | |
| +4.71% | 9.46B | |
| -30.64% | 9.34B | |
| -8.44% | 6.55B | |
| -8.23% | 5.71B | |
| -0.37% | 2.47B | |
| -6.83% | 2.32B |
- Stock Market
- Equities
- SELLWIN6 Stock
- Financials Sellwin Traders Limited
