Cerebra Integrated Technologies Ltd - Stock Valuation and Financial Performance

BSE: 532413 | NSE: CEREBRAINT | Trading | Small Cap

Cerebra Integ. Tech Share Price

7.46 -0.20 -2.61%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Cerebra Integ. Tech

M-Cap below 100cr DeciZen not available

Cerebra Integrated Technologies stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
83.5 Cr.
52-wk low:
4.5
52-wk high:
12.4

Is Cerebra Integrated Technologies Ltd an attractive stock to invest in?

1. Is Cerebra Integrated Technologies Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Cerebra Integrated Technologies Ltd is a below average quality company.

2. Is Cerebra Integrated Technologies Ltd undervalued or overvalued?

The key valuation ratios of Cerebra Integrated Technologies Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Cerebra Integrated Technologies Ltd a good buy now?

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

10 Year X-Ray of Cerebra Integ. Tech:

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.
Cerebra Integrated Technologies Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0.1%0.5%-0.5%2.1%6.8%-0.3%3.2%3.2%10.8%3.1%-
Value Creation
Index
-1.0-1.0-1.0-0.9-0.5-1.0-0.8-0.8-0.2-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 12213013414617426199.963.923186.250
Sales YoY Gr.-6.1%3.2%8.7%19.7%49.9%-61.8%-36%261.6%-62.7%-
Adj EPS 00-0.10.31-0.20.50.42.20.2-4.7
YoY Gr.-200%-533.3%NA248.3%-119.8%NA-16.7%457.5%-90.1%-
BVPS (₹) 3714.914.514.317.918.519.119.423.523.718.9
Adj Net
Profit
0.10.3-1.33.212.2-2.55.84.8252.5-53
Cash Flow from Ops. 4.7-16.71.1-33-13-60.4-5.8-17.3-2-
Debt/CF from Ops. 0-24.920.50-0.1-0.1-2-1.9-20.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -3.8%-13.1%-4.8%-62.7%
Adj EPS 41%-26.3%-22.9%-90.1%
BVPS-4.8%5.8%7.6%1%
Share Price -1.3% -24% -47.1% 2.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
00.3-12.26.5-1.12.52.1101-22.1
Op. Profit
Mgn %
01.1-1.32.11113.926.518.118.311.4-81.8
Net Profit
Mgn %
00.2-12.27-0.95.87.610.82.9-105.1
Debt to
Equity
00.20.100000.10.10.2-
Working Cap
Days
6363342603754533681,1461,6655391,702644
Cash Conv.
Cycle
1658182828089195369142571236

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -4.79%

Sales growth is not so good in last 4 quarters at -51.84%

Latest Financials - Cerebra Integrated Technologies Ltd.

Standalone Consolidated
TTM EPS (₹) -4.7 -5
TTM Sales (₹ Cr.) 50.1 50.1
BVPS (₹.) 18.9 18.4
Reserves (₹ Cr.) 99 94
P/BV 0.40 0.41
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 4.45 / 12.44
All Time Low / High (₹) 2.22 / 99.00
Market Cap (₹ Cr.) 83.5
Equity (₹ Cr.) 112
Face Value (₹) 10
Industry PE 75.9

Management X-Ray of Cerebra Integ. Tech:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.0093.120.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Cerebra Integ. Tech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales61.17129.82133.91145.56174.16261.0599.8663.90231.0886.20
Operating Expenses 61.17129.88135.64142.92155.03225.1273.3652.64188.7276.41
Manufacturing Costs0.030.080.070.250.280.270.530.380.350.33
Material Costs59.51126.14130.53138.67141.90204.8858.9839.35172.2161.65
Employee Cost 0.380.770.921.563.636.269.167.559.199.01
Other Costs 1.252.894.122.449.2313.704.685.366.975.42
Operating Profit 0-0.06-1.722.6419.1335.9326.5011.2642.369.79
Operating Profit Margin (%) 0.0%0.0%-1.3%1.8%11.0%13.8%26.5%17.6%18.3%11.4%
Other Income 0.150.453.841.431.835.822.680.454.800.52
Interest 0.040.480.770.140.772.602.334.036.259.53
Depreciation 0.100.670.350.110.230.270.290.380.430.42
Exceptional Items 00000-23.85-17.8500-0.19
Profit Before Tax 0.01-0.7613.8219.9515.048.717.3140.480.16
Tax 0000.967.3313.982.182.6813.06-2.36
Profit After Tax 0.01-0.7612.8612.621.066.534.6327.422.52
PAT Margin (%) 0.0%-0.6%0.7%2.0%7.2%0.4%6.5%7.2%11.9%2.9%
Adjusted EPS (₹)0.0-0.10.10.31.10.10.50.42.50.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 88.93125.92139.60155.12215.36224.30230.82235.43262.85265.38
Share Capital 48.1084.3496.42108.50120.40121.20121.20121.19111.99111.99
Reserves 40.8241.5843.1846.6394.96103.10109.62114.24150.87153.39
Minority Interest0000000000
Debt0.0525.2513.390.520.131.474.899.7732.4041.01
Long Term Debt0.0525.2513.390.040.100.080.130.090.030.02
Short Term Debt0000.480.021.384.759.6832.3741
Trade Payables50.0230.152.11137.3982.22152.9587.1020.2687.8552.36
Others Liabilities 1.642.012.722.9813.6721.0723.3328.2347.3645.34
Total Liabilities 140.64183.33157.81296.01311.37399.79346.14293.69430.46404.10

Fixed Assets

Gross Block8.748.328.336.249.149.159.9511.1211.5611.94
Accumulated Depreciation2.162.352.690.110.340.590.891.261.692.11
Net Fixed Assets6.585.985.646.148.808.559.079.859.879.83
CWIP 0002.5500.390.847.342.912.91
Investments 4.464.430.970.1514.483.573.583.590.290.30
Inventories1.082.032.011.9014.583.5011.5725.4522.8845.51
Trade Receivables76.3859.0330.17173.94139.58266.96146.1371.73189.09140.09
Cash Equivalents 1.4763.4369.4869.0174.0475.2717.395.282.272.30
Others Assets50.6848.4449.5442.3259.9041.56157.57170.44203.16203.16
Total Assets 140.64183.33157.81296.01311.37399.79346.14293.69430.46404.10

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2.36-1.026.721.13-33-12.97-60.44-5.81-17.34-1.98
PBT 0.01-0.7613.8219.9515.048.717.3140.480.16
Adjustment 0.700.911.45-1.855.1736.4718.674.0310.0211.61
Changes in Working Capital 2.39-14.340.1-50.78-57.91-85.47-14.45-67.84-12.02
Tax Paid -0.74-0.16-0.07-0.95-7.33-6.57-2.35-2.690-1.74
Cash Flow From Investing Activity -1.790.080.07-2.82-14.6210.600.41-7.31-0.17-0.55
Capex -1.930-3.64-3.15-0.35-0.40-1.26-7.66-0.28-0.38
Net Investments 0000.82-14.2913.900.090.01-0.01-0.32
Others 0.130.083.71-0.490.02-2.901.570.340.120.15
Cash Flow From Financing Activity -3.1062.89-0.740.3952.141.65-1.07-4.083.582.05
Net Proceeds from Shares 038.05012.6852.902.400000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.04-0.07-0.72-0.07-0.35-0.82-1.17-4.03-6.25-6.30
Dividend Paid 0000000000
Others -3.0624.91-0.02-12.23-0.410.080.10-0.059.848.35
Net Cash Flow -2.5361.966.05-1.314.52-0.72-61.10-17.19-13.93-0.49
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.01-0.710.751.946.810.482.871.9911.010.96
ROCE (%)0.05-0.241.162.5711.017.94.784.717.233.22
Asset Turnover Ratio0.510.80.790.640.570.730.270.20.640.21
PAT to CFO Conversion(x)236N/A6.720.4-2.61-12.24-9.26-1.25-0.63-0.79
Working Capital Days
Receivable Days336190121255328284755622206697
Inventory Days645517132810638145
Payable Days18011645184282209743498115415

Cerebra Integrated Technologies Ltd Stock News

Cerebra Integrated Technologies Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cerebra Integ. Tech on 19-Apr-2024 16:01 is ₹7.46.
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 19-Apr-2024 16:01 the market cap of Cerebra Integ. Tech stood at ₹83.54.
The latest P/E ratio of Cerebra Integ. Tech as of 19-Apr-2024 16:01 is 0.00.
The latest P/B ratio of Cerebra Integ. Tech as of 19-Apr-2024 16:01 is 0.40.
The 52-week high of Cerebra Integ. Tech is ₹12.44 and the 52-week low is ₹4.45.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cerebra Integ. Tech is ₹50.07 ( Cr.) .

About Cerebra Integrated Technologies Ltd

Cerebra Integrated Technologies commenced its business in 1992 with the Hardware sector and later expanded to provide software services, IT training and consulting, and today offers Total IT Solutions comprising LPO, BPO and KPO services. Cerebra is a public company and serves its customers through branch offices in India. Its international customers are served through JV's in the USA and UK.

Cerebra Integrated Technologies Limited is a global services provider delivering business solutions that meet the core objectives of our clients. Cerebra, has its manufacturing facility in Peenya and ITeS division in Yeshwanthpur, Bangalore that create solutions around specific needs of its esteemed clients. Cerebra, delivers value to customers through process excellence, quality and service. Cerebra using its partners and offices in the UK and USA bring in their expertise and ideas worldwide to identify and capture global opportunities and maximise profitability through new ventures. The aim is to establish mutually beneficial relationships through which new services can be offered.

Cerebra’s all products adhere to strict quality control standards. Cerebra has over 50000 installations of PC's & Servers across the country. Cerebra has grown to more than 150 people today. Cerebra has survived the tough times and is moving on to acheive its mission of being one among the top IT soultions provider in the globe.

The company has a nationwide presence with over 100 channel partners. It is a SEI-CMM Level 5, ISO 9001:2000 certified public limited company. It caters to clients through IT division, System Integration, Surface Mount Technology (SMT) and ITES division.

The company established the new SMT unit to design, develop and manufacture motherboards, PCBs, memory modules, add-on cards like AGP cards, monitors, keyboards, networking products, switch and hub which have great export potentials.

It has a vibrant and informal working culture offering challenges. It encourages team work, offers competitive compensation plans, employee stock options and ownership plans.

Services offered by the company:

  • IT enabled Services- It offer business process outsourcing solutions to its clients by leveraging process, domain and people management expertise.
  • Hardware- Cerebra has its PCB Assembly line at Peenya Industrial Area in Bangalore. The Line is a fully ESD controlled modern facility and is equipped with Philips Pick and Place Machines, Vitronics Reflow and Wave Soldering Machines along with the latest equipments for Inspection and Quality control.It provides EMS to customers who do not have the necessary infrastructure for procurement and logistics. Cerebra can deliver fully tested, ready to ship boxes to its customers.
  • Infrastructure Management- Cerebra provides comprehensive services to help organizations optimize critical IT staff. Our Infrastructure Management Services offer a complete portfolio of solutions and services for managing enterprise IT infrastructures.

Achievements/ recognition:

  • It is an ISO 9001: 2000 certified company.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.