Aditya Ispat Ltd - Stock Valuation and Financial Performance

BSE: 513513 | NSE: | Steel & Iron Products | Small Cap

Aditya Ispat Share Price

10.99 0.49 4.67%
as on 11-Oct'24 16:01

DeciZen - make an informed investing decision on Aditya Ispat

M-Cap below 100cr DeciZen not available

Aditya Ispat stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
5.9 Cr.
52-wk low:
8.3
52-wk high:
13

Is Aditya Ispat Ltd an attractive stock to invest in?

1. Is Aditya Ispat Ltd a good quality company?

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

2. Is Aditya Ispat Ltd undervalued or overvalued?

The key valuation ratios of Aditya Ispat Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Aditya Ispat Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Aditya Ispat 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 Aditya Ispat:

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.
Aditya Ispat 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 % 8.2%7.7%7.8%8.8%8.1%7.5%5.3%6%5.7%7.3%-
Value Creation
Index
-0.4-0.5-0.5-0.4-0.4-0.5-0.6-0.6-0.6-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 30.732.629.736.62939.630.849.742.153.359
Sales YoY Gr.-6.1%-8.7%23.2%-20.8%36.7%-22.4%61.7%-15.3%26.6%-
Adj EPS 0.50.60.60.80.90.80.50.80.70.5-5.3
YoY Gr.-17.3%-1.6%30%15.4%-8.9%-43.9%63%-6.7%-24.3%-
BVPS (₹) 1414.515.115.916.817.61818.819.620.115
Adj Net
Profit
0.30.30.30.40.50.40.30.40.40.3-3
Cash Flow from Ops. -2.43.6-0.2-1.12.41.84.51.1-3.13-
Debt/CF from Ops. -4.52.6-53.7-12.35.59.65.324.2-11.412.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.3%13%20.2%26.6%
Adj EPS 0.2%-10.1%4.8%-24.3%
BVPS4.2%3.7%3.7%3%
Share Price 9.3% 28.7% -9.1% 19.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.84.34.15.15.54.82.64.13.72.7-30.4
Op. Profit
Mgn %
4.855.85.87.25.56.357.18.40.6
Net Profit
Mgn %
0.911.11.21.71.10.80.80.90.5-4.8
Debt to
Equity
1.41.21.31.61.41.82.42.73.43.4-
Working Cap
Days
13113916317124417722613619718570
Cash Conv.
Cycle
1221251371351951371561001531506

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 20.15%

Sales growth is good in last 4 quarters at 18.00%

Return on Equity is Poor

Debt to equity has increased versus last 3 years average to 3.38

Latest Financials - Aditya Ispat Ltd.

Standalone Consolidated
TTM EPS (₹) -5.3 -
TTM Sales (₹ Cr.) 59.3 -
BVPS (₹.) 15 -
Reserves (₹ Cr.) 3 -
P/BV 0.73 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 8.30 / 13.00
All Time Low / High (₹) 1.10 / 21.05
Market Cap (₹ Cr.) 5.9
Equity (₹ Cr.) 5.4
Face Value (₹) 10
Industry PE 32.9

Management X-Ray of Aditya Ispat:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Aditya Ispat

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
Sales30.6832.5529.7136.6128.9939.6230.7549.7142.1153.33
Operating Expenses 29.2230.942834.4926.8937.4528.8347.2539.1248.84
Manufacturing Costs0.520.680.770.600.600.560.640.570.500.96
Material Costs26.8028.1724.8931.5025.2435.8827.3545.6037.6946.70
Employee Cost 0.140.180.540.240.330.430.430.510.530.72
Other Costs 1.771.921.802.150.720.580.420.580.410.47
Operating Profit 1.461.611.722.132.102.181.922.462.984.48
Operating Profit Margin (%) 4.8%5.0%5.8%5.8%7.2%5.5%6.2%5.0%7.1%8.4%
Other Income 0.030.050.050.050.070.070.070.070.100.12
Interest 0.870.890.921.171.241.211.241.561.842.97
Depreciation 0.210.300.380.400.410.430.410.420.721.23
Exceptional Items 0000000000
Profit Before Tax 0.410.460.470.610.530.600.340.550.520.40
Tax 0.130.140.150.190.050.160.090.150.140.10
Profit After Tax 0.280.320.320.420.480.440.250.400.380.30
PAT Margin (%) 0.9%1.0%1.1%1.1%1.7%1.1%0.8%0.8%0.9%0.6%
Adjusted EPS (₹)0.50.60.60.80.90.80.50.80.70.6
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 7.477.768.088.508.989.399.6410.0610.4610.77
Share Capital 5.355.355.355.355.355.355.355.355.355.35
Reserves 2.122.412.733.153.634.044.294.715.115.42
Minority Interest0000000000
Debt10.429.0510.5712.7212.4216.2521.5924.0131.7830.57
Long Term Debt0.360.630.380.951.764.729.2714.5815.3814.76
Short Term Debt10.068.4210.1911.7810.6611.5312.329.4216.4015.81
Trade Payables0.091.411.584.191.762.852.552.123.753.47
Others Liabilities 1.021.241.561.681.512.133.735.145.637.35
Total Liabilities 18.9919.4621.7927.0924.6730.6237.5141.3351.6252.16

Fixed Assets

Gross Block6.207.387.978.188.269.319.8813.8121.4730.56
Accumulated Depreciation1.411.752.132.532.933.373.684.104.825.99
Net Fixed Assets4.795.635.845.665.335.956.209.7116.6524.56
CWIP 00.28000.724.2013.1212.568.310
Investments 0000000000
Inventories4.735.143.745.445.636.364.305.087.207.24
Trade Receivables7.767.3510.9315.0611.9010.5710.811217.4319.57
Cash Equivalents 1.190.540.750.250.420.350.250.070.110.19
Others Assets0.520.510.520.690.683.192.831.901.930.61
Total Assets 18.9919.4621.7927.0924.6730.6237.5141.3351.6252.16

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -2.383.63-0.20-1.072.361.804.461.13-3.123.01
PBT 0.410.460.470.610.530.600.340.550.520.40
Adjustment 0.991.081.211.471.591.571.581.982.564.10
Changes in Working Capital -3.692.17-1.79-2.990.42-0.262.6-1.33-6.09-1.4
Tax Paid -0.08-0.09-0.09-0.17-0.17-0.11-0.06-0.07-0.11-0.09
Cash Flow From Investing Activity -1.15-1.42-0.27-0.19-0.78-4.51-9.56-3.37-3.39-0.80
Capex -1.16-1.46-0.31-0.21-0.80-4.53-9.58-3.38-3.40-0.81
Net Investments 0000000000
Others 0.020.040.040.020.020.020.020.010.010.01
Cash Flow From Financing Activity 3.55-2.180.651.06-1.512.645.102.216.50-2.13
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 001.5200006.6500
Interest Paid -0.80-0.82-0.87-1.10-1.20-1.19-1.18-1.55-1.82-2.89
Dividend Paid 0000000000
Others 4.35-1.3602.15-0.313.836.29-2.898.320.75
Net Cash Flow 0.030.020.18-0.200.07-0.070-0.03-0.010.08
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.774.264.065.075.514.762.594.093.662.79
ROCE (%)8.167.747.758.778.127.485.2865.677.25
Asset Turnover Ratio1.961.781.531.591.141.430.91.260.911.03
PAT to CFO Conversion(x)-8.511.34-0.63-2.554.924.0917.842.83-8.2110.03
Working Capital Days
Receivable Days738110612216710412784128127
Inventory Days52535143695563345349
Payable Days4102233432336192828

Aditya Ispat Ltd Stock News

Aditya Ispat Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Aditya Ispat on 11-Oct-2024 16:01 is ₹10.99.
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 11-Oct-2024 16:01 the market cap of Aditya Ispat stood at ₹5.88.
The latest P/E ratio of Aditya Ispat as of 11-Oct-2024 16:01 is 0.00.
The latest P/B ratio of Aditya Ispat as of 11-Oct-2024 16:01 is 0.73.
The 52-week high of Aditya Ispat is ₹13.00 and the 52-week low is ₹8.30.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Ispat is ₹59.34 ( Cr.) .

About Aditya Ispat Ltd

Aditya Ispat is incorporated in the year 1990. The company was earlier known as Aditya Global Techno Corporation, it got its present name on March 31, 2004.The registered office is located at Hyderabad, Andhra Pradesh.

The factory is located at Hyderabad in Andhra Pradesh with an installed capacity of 5,000 MT per annum.

The Main area of business:

The company is engaged in the business of manufacturing, producing and marketing of mild steel rounds and squares and bright bars. The main products of the company are MS bright bars, free cutting steel bright bars and carbon steel bright bars.

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.