SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Five Core Exim Ltd (530885)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530885 NSE: IT - Software | Small Cap | Five Core Exim Share Price

₹0.25 0.00 (0.00%)

As on 09-Mar'20 18:01

Five Core Exim Ltd (530885)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530885 NSE: IT - Software | Small Cap | Five Core Exim Share Price

₹0.25 0.00 (0.00%)

As on 09-Mar'20 18:01

Key Metrics
Valuation Multiples
Market Cap
₹2 Cr.
Current Price
₹0.3
52-Week Low / High
₹0 / 0
TTM EPS
₹0.2
TTM Sales
₹12 Cr.
Book Value per Share
₹1.2
P/E Ratio
1.11
Industry PE
22.2
Price to Book (P/B)
0.22
Price to Sales (P/S)
0.14
EV/EBITDA
3.16
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
22.05%
Return on Capital Employed (ROCE)
1.90%
Return on Assets (ROA)
16.54%
Operating Profit Margin
-5.9%
Net Profit Margin
38.86%
Gross Profit Margin
2.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
24.76%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
56.21%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-6 Cr.
Equity
₹13 Cr.
Face Value
₹2
All Time Low / High
₹0.20 / 17.65

Five Core Exim 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 1.6%-2.4%1.8%1.1%0.4%-17.2%-0.4%-124.2%4.1%1.9%-
Value Creation
Index
-0.9-1.2-0.9-0.9-1.0-2.2-1.0-9.9-0.7-0.9-

Growth Parameters

Sales 12.11.5181712.310.610.23.13.812
Sales YoY Gr.-115.5%-29.2%1,114.9%-5.6%-27.3%-14.3%-3.6%-69.9%24.8%-
Adj EPS 0.1-0.10.2-0-0-0.9-0-3.3-00.20.2
YoY Gr.--233.3%NA-106.7%NANANANANANA-
BVPS (₹) 5.14.95554.24.20.90.91.21.2
Adj Net
Profit
0.6-0.81-0-0.1-5.6-0.2-21.4-0.31.31
Cash Flow from Ops. -10.7-3.62-0.10.50.11-1.7-1.9-
Debt/CF from Ops. 000000000-0.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 16.5%-25.8%-28.7%24.8%
Adj EPS 8.7%NANANA
BVPS-15.3%-25.4%-35%25%
Share Price -12.1% - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
3.1-2.53-0.1-0.3-18.6-0.8-128.5-4.618.520
Op. Profit
Mgn %
20.2-79.725.64.54.44.75.513.3-4.4-5.96
Net Profit
Mgn %
60.2-38.664.8-0.2-0.6-45-2-210.1-932.612.5
Debt to
Equity
0000000000.2-
Working Cap
Days
1,7077061,39315015426033426040863454
Cash Conv.
Cycle
77220308243854607410821130

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales0.972.091.4817.9816.9712.3410.5810.203.073.83
Operating Expenses > + 1.373.861.1617.1616.2211.76108.843.204.06
Manufacturing Costs0.200.260.060.060.160.090.090.120.500.15
Material Costs0000000003.60
Employee Cost 0.150.970.4316.5815.6611.459.738.512.500.13
Other Costs > 1.012.630.660.530.400.220.180.210.200.17
Operating Profit > -0.39-1.770.320.820.750.580.581.36-0.13-0.23
Operating Profit Margin (%) -40.5%-84.8%21.9%4.5%4.4%4.7%5.5%13.3%-4.4%-5.9%
Other Income > + 0.711.040.330.600.450.720.400.730.400.37
Exceptional Items > 00000-5.360-21.8000
Interest > 00.040.010.010.010.010000.03
Depreciation > 00.040.081.081.081.081.0910.010
Profit Before Tax > 0.31-0.810.570.330.11-5.14-0.11-20.720.250.11
Tax > 0.140.07-0.350.110.080.07-0.020.360.35-1.38
Profit After Tax 0.17-0.870.920.230.04-5.21-0.09-21.08-0.101.49
PAT Margin (%) 18.0%-41.8%62.2%1.3%0.2%-42.2%-0.9%-206.0%-3.3%38.9%
Adjusted EPS (₹)0.0-0.10.10.00.0-0.8-0.0-3.2-0.00.2
Dividend Payout Ratio (%)0%-49.70%70.80%0%0%0%0%0%0%0%

Valuation of Five Core Exim - 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 33.4732.0932.2532.4832.5127.3127.216.136.017.49
Share Capital 8.688.6813.0213.0213.0213.0213.0213.0213.0213.02
Reserves 24.7923.4119.2319.4619.4914.2914.19-6.89-7.01-5.53
Debt +0000000001.27
Long Term Debt0000000001.27
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.180.0100.010.0100.010.010.573.71
Others Liabilities 0.430.690.441.821.971.881.842.160.25-1.30
Total Liabilities 34.0832.7932.6934.3034.4929.1929.068.306.8311.17

Fixed Assets

Net Fixed Assets +0.060.360.334.253.172.091000
Gross Block0.060.380.425.425.425.425.400.100.110.11
Accumulated Depreciation00.020.091.172.253.334.400.090.110.11
CWIP 0000000000
Investments 029.2722.0522.0522.0517.3617.941.403.860
Inventories0000000004.74
Trade Receivables0.971.800.731.641.871.771.712.4103.90
Cash Equivalents 28.660.431.741.811.110.280.232.280.730.09
Others Assets 4.390.937.834.556.297.688.172.212.232.44
Total Assets 34.0832.7932.6934.3034.4929.1929.068.306.8311.17

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + -10.66-3.622.04-0.100.450.090.99-1.65-1.90
PBT 0.31-0.810.570.330.110.22-0.111.090.250.11
Adjustment 0.240.85-0.251.120.560.890.900.81-0.14-0.04
Changes in Working Capital -1.390.78-3.930.96-0.37-0.38-0.49-0.7-2.41-2.21
Tax Paid -0.17-0.17-0.01-0.37-0.41-0.28-0.22-0.210.660.23
Cash Flow From Investing Activity + 1.17-28.885.36-1.97-0.18-0.73-0.131.060.090.02
Capex -0.06-0.34000000-0.010
Net Investments 0.66-7.257.190000000
Others 0.56-21.30-1.82-1.97-0.18-0.73-0.131.060.110.02
Cash Flow From Financing Activity + 28.400-0.51-0.76000001.24
Net Proceeds from Shares 28.4000-0000000
Net Proceeds from Borrowing 0000000000
Interest Paid 000000000-0.02
Dividend Paid 00-0.43-0.65000000
Others 00-0.07-0.11000001.27
Net Cash Flow 28.56-28.231.24-0.68-0.28-0.29-0.042.04-1.55-0.63

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)0.91-2.672.860.70.11-17.41-0.34-126.43-1.6722.05
ROCE (%)1.63-2.351.81.050.38-17.16-0.41-124.234.141.9
Asset Turnover Ratio0.050.060.050.540.490.390.360.550.410.43
PAT to CFO Conversion(x)-5.88N/A-3.938.87-2.5N/AN/AN/AN/A-1.28
Working Capital Days
Receivable Days365241.7031224.1037.8053.9060.1073.800371.60
Inventory Days000000000451.70
Payable Days000000000217

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Five Core Exim Ltd FAQs

The current trading price of Five Core Exim on 09-Mar-2020 18:01 is ₹0.25.

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 08-Mar-2020 the market cap of Five Core Exim stood at ₹1.63 Cr

The latest P/E ratio of Five Core Exim as of 08-Mar-2020 is 1.11.

The latest P/B ratio of Five Core Exim as of 08-Mar-2020 is 0.22.

The 52-week high of Five Core Exim is ₹0.27 and the 52-week low is ₹0.25.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Five Core Exim is ₹11.97 ( Cr.) .

Data is not available for this company.

The key valuation ratios of Five Core Exim Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About Five Core Exim Ltd

Jaisal Securities Limited was incorporated in March 1994.The company became a listed company when its shares were listed at the Bombay and Madras Stock Exchanges immediately after its intial public offerings during May1995. More than 1000 new shareholdes joined the company duing the above said issue. The shares of the company are eligible to be held in dematerialized form in Central Depository Services (India) Limited and National Securities Depository Limited.

Jaisal Securities Limited was promoted by Mr.Mahesh Chandak, a Chartered Accountant having more than 15 years of experience in practise as Chartered Accountant especially in the field of taxation & corporate consultancy.

Jaisal Securities was incorporated as an investment consultant company having its own portfolio of investments besides advising clientele both corporate & individuals on investments and capital mobilisation matters. Starting as a single activity company, the company has constantly identified potential areas of activities that can be exploited. This has lead to a healthy growth of diversified service portfolios that are complimentary and compact in nature.

Services provided by the company:

Equity Research, Investment and Consultancy: The company does equity research on an on going basis, the company constantly identifies scrips with good growth potential and keeps track of them to make right investment decisions. The equity research is primarily meant for its own portfolio of investments and for recommending to its clientele.The company’s investment strategy is built around the most tested EIC Analysis (Economy –Industry-Company).

Forex Trading: The company has got approval from RBI to act as full fledged money changers in foreign exchange during 1997 and doing the foreign exchange business successfully for 8 years.The free float of the rupee and the liberalization in matters of forward covers, cross currency swaps, remittances of forex etc., have opened the doors of the Indian economy. The company’s contact with corporate and the individuals through its other departments gives it an edge to effective marketing for this division.

The company buys/sells all major international currencies and travelers cheques. It is the stockist of American Express Travelers Cheques, and sells to corporate executives and business people who travel abroad for business purposes. For Individuals who go for tours, also take travelers cheques and currencies from it.

You have 0 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:

×