Financials Easun Capital Markets Limited

Equities

EASUN

INE771C01014

Financial & Commodity Market Operators

Market Closed - Bombay S.E. 03:30:56 01/07/2024 pm IST 5-day change 1st Jan Change
47.05 INR +1.80% Intraday chart for Easun Capital Markets Limited +1.80% +2.28%

Valuation

Fiscal Period: March 2020 2021 2022 2023
Capitalization 1 89.42 99.35 160.3 282.4
Enterprise Value (EV) 1 86.34 96.64 155.4 282.1
P/E ratio 20 x 11.7 x 16.3 x 115 x
Yield - - - -
Capitalization / Revenue 3.65 x 7.39 x 12.2 x 29 x
EV / Revenue 3.52 x 7.18 x 11.8 x 29 x
EV / EBITDA 15.9 x 9.17 x - -
EV / FCF -3.84 x 297 x 1.46 x -9.93 x
FCF Yield -26.1% 0.34% 68.7% -10.1%
Price to Book 0.49 x 0.52 x 0.8 x 1.39 x
Nbr of stocks (in thousands) 5,229 5,229 5,229 5,229
Reference price 2 17.10 19.00 30.65 54.00
Announcement Date 04/09/20 28/08/21 05/09/22 09/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 7.972 44.18 24.52 13.45 13.12 9.734
EBITDA 1 6.667 6.665 5.418 10.54 - -
EBIT 1 6.654 6.661 5.417 10.54 11.66 4.468
Operating Margin 83.47% 15.08% 22.09% 78.37% 88.88% 45.9%
Earnings before Tax (EBT) 1 6.651 6.659 5.418 10.54 11.66 4.464
Net income 1 5.378 5.363 4.473 8.469 9.827 2.475
Net margin 67.46% 12.14% 18.24% 62.96% 74.92% 25.43%
EPS 2 1.028 1.020 0.8554 1.620 1.879 0.4700
Free Cash Flow 1 -3.476 -3.686 -22.5 0.3259 106.7 -28.42
FCF margin -43.6% -8.34% -91.76% 2.42% 813.84% -291.96%
FCF Conversion (EBITDA) - - - 3.09% - -
FCF Conversion (Net income) - - - 3.85% 1,086.23% -
Dividend per Share - - - - - -
Announcement Date 30/05/18 14/01/20 04/09/20 28/08/21 05/09/22 09/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3.79 1.09 3.08 2.72 4.89 0.31
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -3.48 -3.69 -22.5 0.33 107 -28.4
ROE (net income / shareholders' equity) 3.05% 2.95% 2.48% 4.53% 5.01% 1.22%
ROA (Net income/ Total Assets) 2.35% 2.29% 1.87% 3.51% 3.71% 1.38%
Assets 1 228.6 234.7 239.2 241.1 265.1 179.9
Book Value Per Share 2 34.30 35.30 35.00 36.60 38.50 38.90
Cash Flow per Share 2 0.4900 0.0200 0.0100 0.0400 0.4500 0.0600
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 30/05/18 14/01/20 04/09/20 28/08/21 05/09/22 09/09/23
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. EASUN Stock
  4. Financials Easun Capital Markets Limited