SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Opal Luxury Time Products Ltd (OPAL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: OPAL Watches & Accessories | Small Cap | Opal Luxury Time Share Price

BSE Share Price
Not Listed

Opal Luxury Time Products Ltd (OPAL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: OPAL Watches & Accessories | Small Cap | Opal Luxury Time Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹14 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹-46.4
TTM Sales
₹3.1 Cr.
Book Value per Share
₹10
P/E Ratio
0.00
Industry PE
51.7
Price to Book (P/B)
4.29
Price to Sales (P/S)
4.69
EV/EBITDA
-2.87
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-139.65%
Return on Capital Employed (ROCE)
-51.66%
Return on Assets (ROA)
-48.67%
Operating Profit Margin
-360.9%
Net Profit Margin
-506.14%
Gross Profit Margin
-386.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-75.54%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
25.27%
Pledged shares (%) of Promoter's holding (%)
58.90%
Reserves
-
Equity
₹3.4 Cr.
Face Value
₹10
All Time Low / High
- / -

Opal Luxury Time Products stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 25%24.9%25.3%21.3%9.6%4.6%4.7%-4.5%-12.3%-51.7%-
Value Creation
Index
0.80.80.80.5-0.3-0.7-0.7-1.3-1.9-4.7-

Growth Parameters

Sales 10.816.917.222.72525.826.923.412.63.13
Sales YoY Gr.-56.8%1.9%31.8%10.1%3.3%4.3%-13.2%-46.2%-75.5%-
Adj EPS 144.241.313.213.51.41.60.3-9.8-20-46.4-46.4
YoY Gr.--71.4%-68%2.5%-89.4%11.8%-82.6%-3614.3%NANA-
BVPS (₹) 345.7112.954.464.984.38686.276.456.41010
Adj Net
Profit
1.42.32.93.20.50.50.1-3.3-6.7-15.6-16
Cash Flow from Ops. -0.80.61.84.6-0.53.94.42-7.20.9-
Debt/CF from Ops. -7.913.25.31.8-17.62.31.94.2-2.419.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -13%-34.2%-51.5%-75.5%
Adj EPS -188.2%-300.3%-649.3%NA
BVPS-32.5%-34.7%-51.2%-82.2%
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
36.53830.323.42.21.90.3-12.1-30.1-139.7-462.7
Op. Profit
Mgn %
22.420.327.122.816.216.218.37.6-5.6-360.9NAN
Net Profit
Mgn %
13.413.316.714.11.92.10.4-14.1-53.3-506.1-506.3
Debt to
Equity
1.91.40.80.50.30.30.30.30.95.2-
Working Cap
Days
1922082602312452652784008272,4910
Cash Conv.
Cycle
1161401901681801962062505972,1360

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales10.7816.9017.2222.6924.9925.8126.9323.3912.593.08
Operating Expenses + 8.3713.4712.5517.5320.9321.642221.6113.3014.19
Manufacturing Costs0.030.010.020.040.040.030.020.040.030.02
Material Costs4.648.378.3112.4114.2414.6715.4415.828.795.98
Employee Cost 0.831.261.621.981.901.992.132.192.121.69
Other Costs 2.873.832.613.104.764.944.413.562.356.49
Operating Profit 2.413.424.665.174.064.174.931.79-0.70-11.11
Operating Profit Margin (%) 22.4%20.3%27.1%22.8%16.2%16.2%18.3%7.6%-5.6%-360.0%
Other Income + 0.010.020.090.130.240.030.030.060.060.02
Exceptional Items 0000000000
Interest 0.481.071.721.651.731.381.611.962.380.80
Depreciation 0.050.110.130.521.392.503.203.463.683.69
Profit Before Tax 1.892.272.913.121.180.320.15-3.58-6.71-15.59
Tax 0.450.020.04-0.070.70-0.220.05-0.280.010
Profit After Tax 1.442.252.873.190.480.540.10-3.30-6.71-15.59
PAT Margin (%) 13.4%13.3%16.7%14.1%1.9%2.1%0.4%-14.1%-53.3%-506.0%
Adjusted EPS (₹)144.241.313.213.51.41.60.3-9.8-20.0-46.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Opal Luxury Time - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 3.466.1511.8415.3128.3328.8728.9725.6718.953.37
Share Capital 0.100.542.182.363.363.363.363.363.363.36
Reserves 3.365.609.6612.9524.9725.5125.6122.3115.600.01
Debt +6.578.389.298.328.238.698.138.2917.5217.40
Long Term Debt00.750.340.270.290.280.040.234.514.87
Short Term Debt6.577.648.958.057.948.418.088.071312.53
Minority Interest0000000000
Trade Payables1.841.741.261.601.402.032.3712.211.231.56
Others Liabilities 2.052.461.692.851.791.641.511.151.802.22
Total Liabilities 13.9118.7324.0728.0839.7541.2340.9747.3239.5024.55

Fixed Assets

Net Fixed Assets +0.761.108.489.0812.8818.3118.2216.3712.839.15
Gross Block0.861.308.819.9415.1323.0526.1527.7627.9027.91
Accumulated Depreciation0.090.200.330.862.244.747.9411.3915.0718.76
CWIP 4.605.560.301.887.572.441.22000
Investments 000.010000000
Inventories2.614.014.826.146.727.788.1711.1711.756.93
Trade Receivables5.116.847.597.699.169.3910.0316.5112.346.01
Cash Equivalents 0.230.440.980.760.170.320.680.510.040
Others Assets 0.600.781.892.523.242.992.652.762.542.46
Total Assets 13.9118.7324.0728.0839.7541.2340.9747.3239.5024.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + -0.830.631.764.57-0.473.854.391.98-7.170.88
PBT 1.892.272.913.121.180.320.15-3.58-6.71-15.59
Adjustment 0.531.151.792.152.963.944.825.436.114.52
Changes in Working Capital -2.95-2.37-2.92-0.67-4.56-0.4-0.440.17-6.5711.95
Tax Paid -0.30-0.42-0.02-0.02-0.05-0.01-0.14-0.04-0.010
Cash Flow From Investing Activity + -0.59-1.38-2.20-2.63-10.66-2.78-1.85-0.37-0.13-0.01
Capex 00-2.25-2.71-10.87-2.79-1.88-0.40-0.14-0.01
Net Investments 000.010-0-0-0000
Others -0.59-1.380.040.080.210.020.020.0300
Cash Flow From Financing Activity + 1.560.960.98-2.1610.54-0.92-2.17-1.796.84-0.92
Net Proceeds from Shares 00.221.802.1812.8200000
Net Proceeds from Borrowing 00.75-2.21-0.070-0.01-0.240.194.290
Interest Paid -0.48-1.07-1.72-1.65-1.73-1.38-1.61-1.95-2.380
Dividend Paid 0000000000
Others 2.051.063.11-2.61-0.560.47-0.33-0.024.94-0.92
Net Cash Flow 0.140.210.54-0.23-0.590.150.36-0.17-0.47-0.04

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)52.7146.7631.9623.512.221.890.33-12.08-30.08-139.65
ROCE (%)24.9524.9225.2521.269.644.594.71-4.54-12.27-51.66
Asset Turnover Ratio1.031.070.850.930.780.670.660.530.290.1
PAT to CFO Conversion(x)-0.580.280.611.43-0.987.1343.9N/AN/AN/A
Working Capital Days
Receivable Days105.60124.50144.60115116.20125.20131.602074181,087.40
Inventory Days72.906988.5082.5088.8097.90108.10150.90332.101,107.10
Payable Days100.2077.9065.804238.5042.7052168.10278.9085

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *58.9058.9058.9058.9058.9058.9058.9058.9058.9058.90
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Opal Luxury Time Products Ltd FAQs

The current trading price of Opal Luxury Time on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Opal Luxury Time stood at ₹14.44 Cr

The latest P/E ratio of Opal Luxury Time as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Opal Luxury Time as of 31-Dec-1969 is 4.29.

The 52-week high of Opal Luxury Time is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Opal Luxury Time is ₹3.08 ( Cr.) .

Data is not available for this company.

The key valuation ratios of Opal Luxury Time Products Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Opal Luxury Time Products Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Opal Luxury Time Products Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×