DRONEACHARYA AERIAL INNOVATIONS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 138.2 INR | -2.13% |
|
-2.16% | -27.92% |
| 28/05 | DroneAcharya to Sell Zuppa's Drones as Part of New Deal | MT |
| 24/05 | DroneAcharya, Airbots Tie Up to Ramp Up Agricultural Drone Use | MT |
Valuation
| Fiscal Period: March | 2023 |
|---|---|
| Capitalization 1 | 2,941 |
| Enterprise Value (EV) 1 | 2,816 |
| P/E ratio | 69 x |
| Yield | - |
| Capitalization / Revenue | 1,58,37,811 x |
| EV / Revenue | 1,51,65,887 x |
| EV / EBITDA | 5,60,95,717 x |
| EV / FCF | -2,33,30,007 x |
| FCF Yield | -0% |
| Price to Book | 4.44 x |
| Nbr of stocks (in thousands) | 23,989 |
| Reference price 2 | 122.6 |
| Announcement Date | 20/05/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales | - | 0.1 | 35.87 | 185.7 |
| EBITDA | - | - | 5.755 | 50.2 |
| EBIT 1 | -0.229 | -1.488 | 5.575 | 41.12 |
| Operating Margin | - | -1,488% | 15.54% | 22.14% |
| Earnings before Tax (EBT) 1 | -0.23 | -1.489 | 5.556 | 46.44 |
| Net income 1 | -0.23 | -1.489 | 4.065 | 34.33 |
| Net margin | - | -1,489% | 11.33% | 18.49% |
| EPS 2 | -0.0197 | -0.1277 | 0.2884 | 1.776 |
| Free Cash Flow | - | 0.179 | -24.3 | -120.7 |
| FCF margin | - | 179% | -67.73% | -65.01% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 12/08/22 | 12/08/22 | 12/08/22 | 20/05/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 0.03 | 11.6 | 118 | 125 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | 0.18 | -24.3 | -121 |
| ROE (net income / shareholders' equity) | - | -28.9% | 5.24% | 8.5% |
| ROA (Net income/ Total Assets) | - | -15.3% | 4.18% | 6.03% |
| Assets 1 | - | 9.738 | 97.16 | 568.9 |
| Book Value Per Share 2 | -0.0100 | 0.8900 | 12.40 | 27.60 |
| Cash Flow per Share 2 | 0.0100 | 1.010 | 10.50 | 1.020 |
| Capex | - | - | 3.25 | 19 |
| Capex / Sales | - | - | 9.07% | 10.21% |
| Announcement Date | 12/08/22 | 12/08/22 | 12/08/22 | 20/05/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -27.92% | 3.97Cr | |
| -17.26% | 210.48Cr | |
| -40.79% | 46Cr | |
| -18.40% | 35Cr |
- Stock Market
- Equities
- 543713 Stock
- Financials DroneAcharya Aerial Innovations Limited
