BSE: 532282 | NSE: CASTEXTECH | Auto Ancillary | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Revent Metalcast Ltd is a below average quality company.
The key valuation ratios of Revent Metalcast Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
No data found
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 6.7% | 3% | -0.8% | -2.4% | -18.8% | -12.3% | -9.2% | -11.1% | -71.4% | -19.2% | - |
| Value Creation Index ⓘ | -0.5 | -0.8 | -1.1 | -1.2 | NA | NA | NA | NA | -6.1 | -2.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 2,991 | 2,740 | 2,037 | 1,467 | 525 | 459 | 296 | 290 | 347 | 400 | 360 |
| Sales YoY Gr. | - | -8.4% | -25.7% | -28% | -64.2% | -12.5% | -35.5% | -2.3% | 19.9% | 15.2% | - |
| Adj EPS ⓘ | 8.7 | -4.1 | -18.7 | -20.1 | -47.7 | -19.8 | -13.4 | -14.6 | -63.8 | -2.6 | -14.4 |
| YoY Gr. | - | -147% | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 89.2 | 90.2 | 148.8 | 46.8 | -0.9 | -20.7 | -34 | -48.6 | 3.8 | 1 | -51.8 |
| Adj Net Profit ⓘ | 243 | -155 | -708 | -758 | -1,803 | -749 | -505 | -551 | -1,772 | -72.6 | -543 |
| Cash Flow from Ops. ⓘ | 663 | 885 | 731 | 505 | 106 | -36.8 | 0.1 | -0.5 | -22.2 | -28.1 | - |
| Debt/CF from Ops. ⓘ | 8.6 | 6.3 | 15.4 | 12.4 | 60.4 | -175.7 | 50262.9 | -12245.6 | -9.2 | -8.3 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -20% | -5.3% | 10.5% | 15.2% | ||||
| Adj EPS ⓘ | -187.5% | NA | NA | NA | ||||
| BVPSⓘ | -39% | NA | NA | -72.6% | ||||
| Share Price | -38.4% | -6.6% | 10.1% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 10.2 | -5.3 | -11.4 | -33.1 | -207.8 | 183.6 | 48.8 | 35.3 | 204.8 | -108.2 | 56.6 |
| Op. Profit Mgn % ⓘ | 31.5 | 26.3 | 18.5 | 15.9 | -5.8 | -3.2 | -4 | -19.3 | -6.7 | -1.4 | -14.3 |
| Net Profit Mgn % ⓘ | 8.1 | -5.7 | -34.7 | -51.7 | -343.3 | -163.1 | -170.4 | -190.5 | -510.6 | -18.2 | -150.7 |
| Debt to Equity ⓘ | 2.3 | 1.6 | 2 | 3.6 | -186 | -8.3 | -5 | -3.5 | 2 | 8.1 | - |
| Working Cap Days ⓘ | 218 | 340 | 936 | 556 | 1,131 | 908 | 1,199 | 1,124 | 488 | 52 | 233 |
| Cash Conv. Cycle ⓘ | 138 | 208 | 604 | 303 | 497 | 379 | 467 | 447 | 157 | 7 | -3,662 |
No data to display
Return on Equity has declined versus last 3 years average to %
Sales growth has been subdued in last 3 years %
Sales growth is not so good in last 4 quarters at %
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -14.4 | -14 |
| TTM Sales (₹ Cr.) | 360 | 360 |
| BVPS (₹.) ⓘ | -51.8 | -42.8 |
| Reserves (₹ Cr.) ⓘ | -2,035 | -1,693 |
| P/BV ⓘ | -0.01 | -0.02 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.64 / 0.64 |
| All Time Low / High (₹) | 0.33 / 362.00 |
| Market Cap (₹ Cr.) | 24.2 |
| Equity (₹ Cr.) | 75.6 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 47.8 |
| Pledged * | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 |
| PARTICULARS | Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,991.22 | 2,740.11 | 1,018.30 | 1,467.20 | 525.22 | 459.48 | 296.40 | 289.53 | 347.10 | 399.72 |
| Operating Expenses ⓘ | 2,049.38 | 2,019.75 | 832.35 | 1,241.14 | 555.46 | 473.98 | 308.34 | 345.38 | 370.33 | 405.14 |
| Manufacturing Costs | 217.28 | 212.04 | 91.67 | 155.66 | 145.66 | 152.62 | 106.14 | 101.93 | 108.81 | 116.32 |
| Material Costs | 1,676.07 | 1,666.83 | 676.60 | 970.76 | 321.52 | 232.63 | 140.26 | 144.98 | 199.01 | 231.27 |
| Employee Cost | 109.35 | 98.95 | 45.96 | 84.24 | 63.75 | 63.81 | 47.59 | 42.60 | 40.21 | 39.90 |
| Other Costs ⓘ | 46.68 | 41.93 | 18.12 | 30.48 | 24.52 | 24.92 | 14.35 | 55.86 | 22.30 | 17.65 |
| Operating Profit ⓘ | 941.85 | 720.36 | 185.95 | 226.06 | -30.24 | -14.50 | -11.94 | -55.85 | -23.23 | -5.42 |
| Operating Profit Margin (%) | 31.5% | 26.3% | 18.3% | 15.4% | -5.8% | -3.2% | -4.0% | -19.3% | -6.7% | -1.4% |
| Other Income ⓘ | 23.80 | 9.42 | 1.48 | 1.44 | 11.67 | 1.21 | 7.87 | 4 | 0.27 | 2.86 |
| Interest ⓘ | 357.43 | 592.64 | 410.12 | 806.73 | 642.51 | 12.80 | 8.26 | 11.54 | 9.32 | 25.42 |
| Depreciation ⓘ | 247.50 | 349.84 | 239.17 | 526.51 | 474.83 | 497.16 | 492.77 | 488.05 | 90.60 | 40.10 |
| Exceptional Items ⓘ | 0 | -25.18 | -372.41 | -400.35 | -670.20 | -226.18 | 0 | 0 | -3,943.37 | -11.48 |
| Profit Before Tax ⓘ | 360.72 | -237.89 | -834.27 | -1,506.09 | -1,806.11 | -749.41 | -505.09 | -551.45 | -4,066.25 | -79.56 |
| Tax ⓘ | 112.85 | -66.68 | -218.46 | -462.16 | -0.02 | 0 | 0 | 0 | 466.46 | 0 |
| Profit After Tax | 247.87 | -171.21 | -615.80 | -1,043.93 | -1,806.09 | -749.41 | -505.09 | -551.45 | -4,532.71 | -79.56 |
| PAT Margin (%) | 8.3% | -6.2% | -60.5% | -71.2% | -343.0% | -163.0% | -170.0% | -190.0% | -1,305.9% | -19.9% |
| Adjusted EPS (₹) | 8.9 | -4.5 | -16.3 | -27.6 | -47.8 | -19.8 | -13.4 | -14.6 | -163.0 | -2.9 |
| Dividend Payout Ratio (%) | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 2,480.51 | 3,415.33 | 2,813.99 | 1,770.10 | -34.53 | -782.01 | -1,287.10 | -1,836.39 | 105.29 | 28.93 |
| Share Capital ⓘ | 55.59 | 80.62 | 75.62 | 75.62 | 75.62 | 75.62 | 75.62 | 75.62 | 55.56 | 55.56 |
| Reserves ⓘ | 2,424.92 | 3,334.70 | 2,738.36 | 1,694.47 | -110.16 | -857.63 | -1,362.73 | -1,912.01 | 49.73 | -26.63 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 5,186.47 | 4,893.42 | 4,797.37 | 1,302.88 | 1,430.84 | 1,461.63 | 1,467.81 | 1,478.26 | 204.93 | 233.06 |
| Long Term Debt | 4,403.61 | 3,611.13 | 3,561.89 | 11.31 | 12.71 | 14.29 | 16.06 | 18.06 | 204.93 | 232.67 |
| Short Term Debt | 782.86 | 1,282.29 | 1,235.48 | 1,291.57 | 1,418.12 | 1,447.34 | 1,451.75 | 1,460.20 | 0 | 0.39 |
| Trade Payables | 94.54 | 91.94 | 77.86 | 112.01 | 104.85 | 107.82 | 108.04 | 117.59 | 39.23 | 40.34 |
| Others Liabilities ⓘ | 1,034.55 | 1,286.01 | 1,545.73 | 5,312.22 | 5,863.73 | 5,857.12 | 5,860.20 | 5,865.87 | 46.72 | 23.88 |
| Total Liabilities ⓘ | 8,796.07 | 9,686.70 | 9,234.94 | 8,497.21 | 7,364.88 | 6,644.57 | 6,148.95 | 5,625.34 | 396.16 | 326.21 |
Fixed Assets | ||||||||||
| Gross Block | 6,538.92 | 7,633.26 | 6,303.81 | 6,506.60 | 7,305.51 | 7,305.83 | 7,307.37 | 7,307.02 | 4,333.38 | 3,774.75 |
| Accumulated Depreciation | 1,037.81 | 1,388.27 | 611.58 | 1,307.35 | 1,782.18 | 2,279.27 | 2,772.01 | 3,259.98 | 4,014.50 | 3,512.99 |
| Net Fixed Assetsⓘ | 5,501.11 | 6,244.98 | 5,692.24 | 5,199.25 | 5,523.33 | 5,026.57 | 4,535.36 | 4,047.04 | 318.88 | 261.76 |
| CWIP ⓘ | 214.46 | 0.25 | 470.21 | 713.17 | 10.56 | 10.56 | 10.56 | 10.56 | 0 | 2.73 |
| Investmentsⓘ | 589.46 | 594.30 | 576.13 | 568.80 | 564.85 | 564.35 | 689.35 | 689.35 | 0 | 0 |
| Inventories | 863.30 | 1,140.31 | 1,140.02 | 529.07 | 266.96 | 265.91 | 263.35 | 261.81 | 22.64 | 27.16 |
| Trade Receivables | 650.60 | 680.93 | 571.35 | 338.38 | 365.37 | 158.02 | 152.30 | 114.52 | 22.26 | 18.45 |
| Cash Equivalents | 150.04 | 88.13 | 34.56 | 10.94 | 17.40 | 5.60 | 4.35 | 4.43 | 23.03 | 2.98 |
| Others Assetsⓘ | 827.10 | 937.79 | 750.44 | 1,137.60 | 616.41 | 613.57 | 493.67 | 497.62 | 9.34 | 13.13 |
| Total Assets ⓘ | 8,796.07 | 9,686.70 | 9,234.94 | 8,497.21 | 7,364.88 | 6,644.57 | 6,148.95 | 5,625.34 | 396.16 | 326.21 |
| PARTICULARS | Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 662.51 | 885.17 | 365.37 | 505.45 | 106.36 | -36.76 | 0.13 | -0.53 | -22.23 | -28.13 |
| PBT ⓘ | 360.72 | -237.89 | -834.27 | -1,506.09 | -1,806.11 | -749.41 | -505.09 | -551.45 | -4,066.25 | -79.56 |
| Adjustment ⓘ | 567.84 | 913.68 | 1,008.35 | 1,499.41 | 1,775.71 | 735.85 | 492.68 | 537.81 | 4,041.21 | 75.18 |
| Changes in Working Capital ⓘ | -193.63 | 213.38 | 191.51 | 512.44 | 137.83 | -22.95 | 12.65 | 13.23 | 2.47 | -22.65 |
| Tax Paid ⓘ | -72.42 | -4 | -0.23 | -0.30 | -1.06 | -0.24 | -0.10 | -0.12 | 0.34 | -1.10 |
| Cash Flow From Investing Activity ⓘ | -1,774.32 | -1,060.78 | -496.25 | -436.52 | -84.67 | 0.17 | -1.37 | 0.61 | -2.47 | 1.03 |
| Capex | -1,059.26 | -880.75 | -45.98 | -202.63 | -798.91 | -0.38 | -1.56 | 0.27 | -2.70 | 3.64 |
| Net Investments | -421.25 | -3.69 | 18.21 | 0 | -0.05 | 0.50 | 0 | 0 | -0.01 | -2.80 |
| Others ⓘ | -293.81 | -176.34 | -468.48 | -233.89 | 714.29 | 0.05 | 0.18 | 0.35 | 0.25 | 0.19 |
| Cash Flow From Financing Activityⓘ | 661.92 | 113.68 | 77.31 | -92.54 | -15.22 | 24.78 | 0 | 0 | 43.45 | 4.24 |
| Net Proceeds from Shares ⓘ | -49.92 | 25.03 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 |
| Net Proceeds from Borrowing ⓘ | 1,056.89 | -461.83 | 325.06 | 174.10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -346.11 | -527.88 | -338.78 | -369.93 | -15.22 | -2.72 | 0 | 0 | -4.84 | -1.15 |
| Dividend Paid ⓘ | -2.78 | -2.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 3.82 | 1,081.14 | 91.03 | 103.29 | 0 | 27.50 | 0 | 0 | -1.72 | 5.39 |
| Net Cash Flow ⓘ | -449.89 | -61.92 | -53.57 | -23.62 | 6.47 | -11.81 | -1.25 | 0.08 | 18.75 | -22.86 |
| PARTICULARS | Sep'14 | Sep'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 10.52 | -5.81 | -19.79 | -45.55 | N/A | N/A | N/A | N/A | 0 | -118.55 |
| ROCE (%) | 9.77 | 4.14 | -4.87 | -8.48 | N/A | N/A | N/A | N/A | -163.98 | -18.92 |
| Asset Turnover Ratio | 0.38 | 0.3 | 0.11 | 0.17 | 0.07 | 0.07 | 0.05 | 0.05 | 0.12 | 1.11 |
| PAT to CFO Conversion(x) | 2.67 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 65 | 89 | 224 | 113 | 245 | 208 | 191 | 168 | 72 | 19 |
| Inventory Days | 89 | 133 | 409 | 208 | 277 | 212 | 326 | 331 | 150 | 23 |
| Payable Days | 22 | 20 | 46 | 36 | 123 | 167 | 281 | 284 | 144 | 63 |
Amtek India (AIL), one of the flagship companies of Amtek group, was incorporated as a public limited company under the name of ‘Best Leasing and Finance’ on December 02, 1983 with the registrar of companies Delhi and Haryana. The name of the company was changed to ‘Worldwide Portfolio’ vide fresh certificate of incorporation dated September 17, 1992 issued by the registrar of companies Delhi and Haryana. The name of the company was subsequently changed to ‘Amtek Finance’ vide fresh certificate of incorporation dated April 20, 1995 and further the name was changed to its existing name i.e, ‘Amtek India’ vide fresh certificate of incorporation dated December 27, 1995.
The company has two plants located at Narasinghpur in Gurgaon and at Bhiwadi in Rajasthan and its registered office is situated at Old Manesar Road, Village Narsinghpur, Gurgaon District, Haryana-122001.
Recently, D&A Financial Services on behalf of Amtek Auto, which is the acquirer company has made an announcement of open offer to the equity shareholders of Amtek India, for acquiring 2,52,30,450 equity shares of the face value of Rs 2 each, which represents 20% of paid-up share capital and resulting voting rights capital at a price of Rs 68 per fully paid-up equity shares which will be payable in cash.
The date of opening this offer is July 23, 2010 and closing is August 11, 2010. D&A Financial Services is the manager to the offer and Amtek India is the target company whose shares are needed to be acquired.
Business area of the company:
The company is engaged in the business of manufacturing of auto components with an integrated range of casting, machining and sub-assembly capabilities. The company makes wide range of components for engine and transmission modules. The company is a ‘Tier-1’ component supplier. It manufactures and supplies products for the two-wheelers, four-wheelers, HCV & LCV.
Subsidiaries of the company:
Sigmacast Iron: The company has acquired Sigmacast Iron, one of the largest suppliers of Turbo Charger Housings on 22nd June 2006 with a consideration of £4.6 mn (including bank liability of £3 mn).
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
