Stock SOUTHWEST SOUTH WEST PINNACLE EXPLORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials South West Pinnacle Exploration Limited

Equities

SOUTHWEST

INE980Y01015

Mining Support Services & Equipment

Market Closed - NSE India S.E.
Other stock markets
 07:43:49 2024-04-26 am EDT 		5-day change 1st Jan Change
120.8 INR +1.68% Intraday chart for South West Pinnacle Exploration Limited +0.88% -28.77%
Mar. 18 South West Pinnacle Exploration Limited Announces for Receipt of Letter of Award from CGWB CI
Feb. 14 South West Pinnacle Exploration Limited Declares First Interim Dividend for the Financial Year 2023-24 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,115 710.8 332 1,490 5,512 3,117
Enterprise Value (EV) 1 1,583 1,182 878.8 1,981 5,993 3,759
P/E ratio 8.65 x 7.52 x 10.2 x 14.6 x 50.5 x 34.8 x
Yield - - 4.2% 0.94% 0.25% 0.45%
Capitalization / Revenue 1.41 x 0.83 x 0.39 x 1.44 x 4.68 x 2.51 x
EV / Revenue 2.01 x 1.38 x 1.02 x 1.91 x 5.08 x 3.02 x
EV / EBITDA 6.42 x 6.23 x 5.26 x 8.55 x 24.2 x 18.9 x
EV / FCF -6.51 x -7.51 x -4.46 x -472 x -797 x -18 x
FCF Yield -15.4% -13.3% -22.4% -0.21% -0.13% -5.56%
Price to Book 1.57 x 0.87 x 0.4 x 1.58 x 5.25 x 2.74 x
Nbr of stocks (in thousands) 27,902 27,902 27,902 27,902 27,902 27,902
Reference price 2 39.98 25.48 11.90 53.40 197.6 111.7
Announcement Date 8/4/18 8/23/19 9/5/20 9/3/21 5/23/22 5/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 788.5 857.3 858 1,036 1,179 1,243
EBITDA 1 246.4 189.8 167.1 231.6 247.4 199.3
EBIT 1 172.4 128.6 102.2 157.3 175.8 130.3
Operating Margin 21.86% 15% 11.91% 15.19% 14.91% 10.48%
Earnings before Tax (EBT) 1 139.4 125.8 54.78 133.9 150.6 117
Net income 1 90.97 94.53 32.75 102.2 109.2 89.71
Net margin 11.54% 11.03% 3.82% 9.87% 9.27% 7.22%
EPS 2 4.623 3.388 1.170 3.660 3.910 3.210
Free Cash Flow 1 -243.1 -157.5 -197 -4.193 -7.515 -209
FCF margin -30.83% -18.37% -22.96% -0.4% -0.64% -16.82%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - 0.5000 0.5000 0.5000 0.5000
Announcement Date 8/4/18 8/23/19 9/5/20 9/3/21 5/23/22 5/28/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 467 471 547 491 481 642
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.897 x 2.485 x 3.271 x 2.118 x 1.942 x 3.221 x
Free Cash Flow 1 -243 -157 -197 -4.19 -7.51 -209
ROE (net income / shareholders' equity) 18% 12.3% 4% 11.5% 11% 8.2%
ROA (Net income/ Total Assets) 8.49% 5.43% 4.1% 5.64% 5.97% 4.19%
Assets 1 1,071 1,741 798.4 1,812 1,828 2,141
Book Value Per Share 2 25.50 29.40 30.10 33.70 37.60 40.80
Cash Flow per Share 2 1.050 1.390 0.2400 0.1900 1.060 0.1100
Capex 1 52.9 24.8 289 72.1 43.3 111
Capex / Sales 6.71% 2.89% 33.67% 6.97% 3.68% 8.93%
Announcement Date 8/4/18 8/23/19 9/5/20 9/3/21 5/23/22 5/28/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Mining Support Services & Equipment

1st Jan change Capi.
SOUTH WEST PINNACLE EXPLORATION LIMITED Stock South West Pinnacle Exploration Limited
-28.77% 40.42M
JCHX MINING MANAGEMENT CO.,LTD. Stock JCHX Mining Management Co.,Ltd.
+47.25% 4.74B
FLSMIDTH & CO. A/S Stock FLSmidth & Co. A/S
+21.38% 2.83B
IMDEX LIMITED Stock Imdex Limited
+11.41% 699M
MAJOR DRILLING GROUP INTERNATIONAL INC. Stock Major Drilling Group International Inc.
+7.71% 593M
PERENTI LIMITED Stock Perenti Limited
-8.65% 588M
PT SAMINDO RESOURCES TBK Stock PT Samindo Resources Tbk
+21.51% 284M
TIANJIN MEITENG TECHNOLOGY CO., LTD Stock Tianjin Meiteng Technology Co., Ltd
-15.87% 258M
BELL EQUIPMENT LIMITED Stock Bell Equipment Limited
+17.09% 137M
MASTER DRILLING GROUP LIMITED Stock Master Drilling Group Limited
-11.84% 96.47M
Other Mining Support Services & Equipment
  1. Stock Market
  2. Equities
  3. SOUTHWEST Stock
  4. Financials South West Pinnacle Exploration Limited