MAFIA TRENDS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.49 INR | +3.34% |
|
+4.95% | -9.47% |
| 22/05 | Mafia Trends Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
| 2023 | Mafia Trends Limited Reports Earnings Results for the Half Year Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: March | 2023 |
|---|---|
| Capitalization 1 | 59.72 |
| Enterprise Value (EV) 1 | 61.36 |
| P/E ratio | 24.9 x |
| Yield | - |
| Capitalization / Revenue | 0.78 x |
| EV / Revenue | 0.8 x |
| EV / EBITDA | 10.5 x |
| EV / FCF | -2.63 x |
| FCF Yield | -38% |
| Price to Book | 0.82 x |
| Nbr of stocks (in thousands) | 4,434 |
| Reference price 2 | 13.47 |
| Announcement Date | 08/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 112.3 | 128.2 | 114.8 | 36.57 | 71.53 | 76.83 |
| EBITDA 1 | 2.484 | 6.618 | 5.262 | 2.343 | 13.41 | 5.847 |
| EBIT 1 | 1.983 | 5.961 | 4.934 | 2.177 | 13.36 | 5.756 |
| Operating Margin | 1.77% | 4.65% | 4.3% | 5.95% | 18.67% | 7.49% |
| Earnings before Tax (EBT) 1 | 1.983 | 3 | 0.0504 | 3.899 | 10.6 | 3.182 |
| Net income 1 | 1.971 | 3.064 | 0.035 | 3.051 | 7.431 | 2.056 |
| Net margin | 1.76% | 2.39% | 0.03% | 8.34% | 10.39% | 2.68% |
| EPS 2 | 4.379 | 1.090 | 0.0125 | 1.086 | 2.644 | 0.5420 |
| Free Cash Flow 1 | -31.18 | -4.141 | -2.332 | -3.58 | 7.721 | -23.29 |
| FCF margin | -27.77% | -3.23% | -2.03% | -9.79% | 10.79% | -30.32% |
| FCF Conversion (EBITDA) | - | - | - | - | 57.59% | - |
| FCF Conversion (Net income) | - | - | - | - | 103.91% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/08/18 | 27/12/20 | 27/12/20 | 30/11/21 | 08/09/23 | 08/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 22.5 | 25.6 | 25.4 | 13.9 | 1.64 |
| Net Cash position 1 | 1.24 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.397 x | 4.859 x | 10.86 x | 1.038 x | 0.28 x |
| Free Cash Flow 1 | -31.2 | -4.14 | -2.33 | -3.58 | 7.72 | -23.3 |
| ROE (net income / shareholders' equity) | 98.9% | 25.2% | 0.17% | 13.6% | 25.4% | 3.85% |
| ROA (Net income/ Total Assets) | 18.7% | 12% | 5.59% | 1.47% | 8.95% | 2.92% |
| Assets 1 | 10.53 | 25.44 | 0.6274 | 208.2 | 83.03 | 70.31 |
| Book Value Per Share 2 | 6.630 | 7.580 | 7.450 | 8.540 | 12.30 | 16.30 |
| Cash Flow per Share 2 | 2.760 | 0.4300 | 0.3500 | 0.1800 | 2.600 | 4.040 |
| Capex 1 | 1.5 | 0.42 | - | - | 0.05 | 0.19 |
| Capex / Sales | 1.33% | 0.33% | - | - | 0.07% | 0.25% |
| Announcement Date | 30/08/18 | 27/12/20 | 27/12/20 | 30/11/21 | 08/09/23 | 08/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.47% | 8L | |
| -1.82% | 47Cr | |
| +0.79% | 34Cr | |
| -19.09% | 21Cr | |
| +34.33% | 17Cr | |
| -1.80% | 5.78Cr |
- Stock Market
- Equities
- 543613 Stock
- Financials Mafia Trends Limited
