Apex Buildsys Ltd - Stock Valuation and Financial Performance

BSE: 531615 | NSE: | Amusement Parks/Recreation/Club | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Apex Buildsys

M-Cap below 100cr DeciZen not available

Apex Buildsys stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
63 Cr.
52-wk low:
9.2
52-wk high:
9.2

Is Apex Buildsys Ltd. an attractive stock to invest in?

1. Is Apex Buildsys Ltd. a good quality company?

Data is not available for this company.

2. Is Apex Buildsys Ltd. undervalued or overvalued?

No data found

3. Is Apex Buildsys Ltd. a good buy now?

No data found

10 Year X-Ray of Apex Buildsys:

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

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 24.9%4.1%-0.7%-2.8%-8.1%-0.5%15.2%5.7%-2.4%-11.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 80.957.824.988.510.748331118387.698
Sales YoY Gr.--28.6%-57%-68%7.2%25.7%4,402.7%-35.5%-41.1%-52.2%-
Adj EPS 6.41.7-0.7-1.9-4-0.21.90-6.4-10.7-15.9
YoY Gr.--73.5%-140.5%NANANANA-99%-31850%NA-
BVPS (₹) 37.643.943.241.237.331.934.134.223.16.316.3
Adj Net
Profit
5.11.9-0.8-2.1-4.4-0.513.30.1-43.6-73.4-109
Cash Flow from Ops. -15.96.613.443-30-92.2-59.1325.9-
Debt/CF from Ops. -01.50.71.71.50-2.6-5.38.954.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.9%59.4%-43.4%-52.2%
Adj EPS -206%NA-277%NA
BVPS-18%-29.9%-43%-72.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
24.34.6-1.6-4.4-10.1-0.88.60-22.2-72.8-140.2
Op. Profit
Mgn %
9.75.5-1.2-19.6-21.94.413.616.77.7-5.6-0.2
Net Profit
Mgn %
6.33.2-3.1-26-51.3-4.62.80-23.8-83.7-110.7
Debt to
Equity
00.20.20.20.1011.31.87.4-
Working Cap
Days
1232193755716111,1851364176941,094388
Cash Conv.
Cycle
434016-33-60-7260221390597-210

Recent Performance Summary

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 %

Latest Financials - Apex Buildsys Ltd.

Standalone Consolidated
TTM EPS (₹) -15.9 -16.8
TTM Sales (₹ Cr.) 98.4 87.6
BVPS (₹.) 16.3 6.3
Reserves (₹ Cr.) 98 30
P/BV 0.56 1.45
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 9.19 / 9.19
All Time Low / High (₹) 0.57 / 196.40
Market Cap (₹ Cr.) 63
Equity (₹ Cr.) 13.7
Face Value (₹) 2
Industry PE 17.7

Management X-Ray of Apex Buildsys:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *20.2220.2222.0822.0822.0822.0822.0822.0822.0822.08
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Apex Buildsys

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales80.9157.7624.867.968.5310.72482.69311.19183.3687.63
Operating Expenses 73.0954.5625.169.6710.3910.25416.86259.19169.2892.51
Manufacturing Costs0.020.833.052.332.365.5260.98101.3184.4034.33
Material Costs72.3451.7817.070.871.811.05314.01130.8964.1339.23
Employee Cost 0.270.731.130.920.800.9524.5115.4211.8912.63
Other Costs 0.461.223.915.545.422.7317.3611.578.866.31
Operating Profit 7.823.20-0.30-1.71-1.870.4765.835214.08-4.87
Operating Profit Margin (%) 9.7%5.5%-1.2%-21.5%-21.9%4.4%13.6%16.7%7.7%-5.6%
Other Income 0.140.090.190.170.100.021.311.340.520.97
Interest 0.200.010.520.790.560.2540.4041.4545.5738.08
Depreciation 0.010.030.450.830.730.7311.6211.5513.9813.46
Exceptional Items 00000000-46.20-59.54
Profit Before Tax 7.763.25-1.08-3.15-3.06-0.4915.130.34-91.15-114.99
Tax 2.611.33-0.32-0.971.3101.840.05-15.830
Profit After Tax 5.151.92-0.76-2.18-4.37-0.4913.290.29-75.33-114.99
PAT Margin (%) 6.4%3.3%-3.0%-27.3%-51.2%-4.6%2.8%0.1%-41.1%-131.0%
Adjusted EPS (₹)6.41.7-0.7-2.0-3.9-0.21.90.0-11.0-16.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 30.3748.5947.8345.6641.2975.86234.18234.46158.3343.34
Share Capital 8.0811.0811.0811.0811.0823.7813.7213.7213.7213.72
Reserves 22.2937.5136.7534.5830.2152.08220.46220.75144.6129.62
Minority Interest0000000000
Debt0.1010.148.916.672.220220.20288.86281.47308.96
Long Term Debt0.1010.148.916.672.22085.5499.29130.52132.73
Short Term Debt000000134.66189.57150.95176.23
Trade Payables0.448.252.341.231.661.7666.2445.7447.0645.76
Others Liabilities 4.260.820.35-0.732.630.2663.106428.6840.38
Total Liabilities 35.1667.8059.4352.8347.7977.88583.72633.06515.53438.43

Fixed Assets

Gross Block0.330.519.068.578.528.56276.45276.96277.42273.87
Accumulated Depreciation0.010.040.501.191.912.6443.8055.3570.1081.09
Net Fixed Assets0.320.468.567.376.615.92232.65221.61207.32192.78
CWIP 030.2034.0634.3819.7719.8719.87000
Investments 0.730.500.500.980.980.981.311.570.760.76
Inventories10.581.1010.980.090.1057.7550.3642.4334.14
Trade Receivables1.9310.401.09000181.42225.51178.27127.59
Cash Equivalents 01.280.550.951.020.8813.667.374.673.13
Others Assets21.6023.8513.678.1719.3250.1277.06126.6382.0880.02
Total Assets 35.1667.8059.4352.8347.7977.88583.72633.06515.53438.43

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -15.896.6213.444.013.03-30-92.15-59.0631.985.90
PBT 7.763.25-1.08-3.15-3.06-0.4915.130.34-91.15-114.99
Adjustment 0.17-0.050.971.761.260.9546.9744.4758.1751.12
Changes in Working Capital -22.75.9913.555.394.83-30.46-154.25-103.8664.9669.77
Tax Paid -1.11-2.57-0.010000000
Cash Flow From Investing Activity -0.61-30.06-12.41-0.59-0.18-0.53-237.7018.3117.362.42
Capex -0.32-0.18-8.550.210.03-0.04-238.34-0.51-0.460.33
Net Investments -0.290.320-0.48000.0900.820
Others 0-30.20-3.86-0.32-0.21-0.490.5518.8217.012.09
Cash Flow From Financing Activity 16.4924.71-1.75-3.02-2.7730.38342.6334.46-52.05-9.85
Net Proceeds from Shares 14.9514.6700035.0644.81000
Net Proceeds from Borrowing 00000-4.4485.5413.7531.242.20
Interest Paid -0.190-0.52-0.79-0.55-0.23-36.54-34.20-44.66-37.33
Dividend Paid 0000000000
Others 1.7310.04-1.23-2.24-2.230248.8254.91-38.6225.28
Net Cash Flow -0.011.27-0.730.390.08-0.1512.78-6.28-2.71-1.53
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)25.364.86-1.57-4.66-10.05-0.848.570.12-38.35-114.04
ROCE (%)37.577.17-0.97-4.34-5.09-0.420.268.18-9.18-19.03
Asset Turnover Ratio2.891.120.390.140.170.171.480.520.320.19
PAT to CFO Conversion(x)-3.093.45N/AN/AN/AN/A-6.93-203.66N/AN/A
Working Capital Days
Receivable Days73984000135236397615
Inventory Days67371545233216391154
Payable Days273111374529059240156264432

Apex Buildsys Ltd Stock News

Apex Buildsys Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Apex Buildsys 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 01-Jan-1970 05:30 the market cap of Apex Buildsys stood at ₹63.04.
The latest P/E ratio of Apex Buildsys as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Apex Buildsys as of 01-Jan-1970 05:30 is 0.56.
The 52-week high of Apex Buildsys is ₹9.19 and the 52-week low is ₹9.19.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Apex Buildsys is ₹98.39 ( Cr.) .

About Apex Buildsys Ltd

Incorporated in 1992, as Era Financial Services (India) Limited for operating the financial services sector in India, the company was re-christened as Era E-zone (India) Limited in 2006, representing the entertainment and hospitality arm of the Era Group of companies.

Era E-Zone is focused on operating and maintaining a chain of entertainment complexes with multiplexes, food courts, and hotels & resorts across the country as individual business units. It is conceptualized to harness the opportunities prevailing in the entertainment and hospitality industry in India. To capitalize on these opportunities, Era E-Zone intends to adopt a unique destination and experience led business model for operating and managing its hotels, resorts and entertainment complexes (encompassing food courts and multiplexes and hypermarkets) in major cities.

Era E-Zone forayed into the multiplex business with the launch of Era Cinemas in 2007. Through Era Cinemas, the company plans to take the Multiplex experience to both Tier II and III cities in conjunction with the NCR in the first phase.

In Hotels & Resorts and Facility Management business space, it is mapping trends and opportunities across 30-35 tourist destinations where there is an acute supply shortfall of quality, branded and cost effective budget rooms. Similarly, plans are on the drawing board for the development and management of super markets and food courts, for which the identification of key locations in emerging cities, as also of strategic partners who will help operate and manage these properties, has been initiated.

Currently, it has 3 multiplexes, namely First Cinemas in Jaipur, Mayamandir in Ajmer and Grandlay in Delhi. In food court business it encompasses to forge into partnerships to operate and manage food courts.The company has signed a Memorandum of Understanding (MoU) with Era Landmarks for the establishment of Era Food Zone, Meerut (Uttar Pradesh) for a period of nine years.

Establishing an agreement between Era E-Zone and Bardiya Construction has paved the way for the development of Era Food Zone at Jaipur (Rajasthan).

Era E-zone (India) Limited is the part of Era Group of Companies. Headquartered in New Delhi, Era Group was promoted by Mr. H.S. Bharana, The Era Group comprises 5 dynamic companies - Era Infra Engineering Limited, Era Building Systems Limited, Era Landmarks (India) Limited, Era E-Zone (India) Limited and Era Power (India) Private Limited each of them armed with a vision to become the first amongst equals.

Silverline Cinemas Private Limited is the only wholly owned subsidiary of the Company.

Future plans

It has plans to set up 200 screens over a 6 year period across all state capitals and category B towns and to develop atleast one multiplex cinema each in Mumbai, Bangalore, Hyderabad and Ahmedabad.Era E-Zone plans to operate and manage 30 food courts in the next 4 years it is also planning to come up with 4 Screen Multiplex in Ghaziabad.

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.