SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sunrise Universal Ltd (512017)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 512017 NSE: Environmental Services | Small Cap | Sunrise Universal Share Price

BSE Share Price
Not Listed

Sunrise Universal Ltd (512017)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 512017 NSE: Environmental Services | Small Cap | Sunrise Universal Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹867 Cr.
Current Price
₹0
52-Week Low / High
₹270 / 270
TTM EPS
₹-1.4
TTM Sales
₹5.8 Cr.
Book Value per Share
₹10
P/E Ratio
0.00
Industry PE
31.7
Price to Book (P/B)
27.16
Price to Sales (P/S)
149.91
EV/EBITDA
-213.38
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-15.38%
Return on Capital Employed (ROCE)
-4.36%
Return on Assets (ROA)
-4.31%
Operating Profit Margin
-4.8%
Net Profit Margin
-79.79%
Gross Profit Margin
-75.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-56.57%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-1313.16%
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
-
Equity
₹32.1 Cr.
Face Value
₹10
All Time Low / High
₹1.66 / 381.45

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

Value Creation

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -0.3%-0.3%-0.1%-0%-0.2%0.3%0.2%0.4%0.9%-4.4%-
Value Creation
Index
-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-0.9-1.3-

Growth Parameters

Sales 00.408.125.565319.452.613.35.86
Sales YoY Gr.-NA-100%NA215.9%2,460.5%-97%171.9%-74.7%-56.6%-
Adj EPS -0-0-0-0-0-0000.1-0.4-1.4
YoY Gr.-NANANANANANA33.3%200%-433.3%-
BVPS (₹) 109.99.99.99.99.99.91010.18.610
Adj Net
Profit
-0.1-0.1-0.1-0-0.1-00.10.10.4-1.3-5
Cash Flow from Ops. -14.219.2-0-0.13.3-4.1-6.6-3.2-72.239.8-
Debt/CF from Ops. 000-23.93.3-2.4-2.1-5.4-1.21.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-25.7%-33.2%-56.6%
Adj EPS NANA-337.1%-433.3%
BVPS-1.6%-2.7%-4.6%-14.4%
Share Price - - - -

Key Financial Parameters

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.3-0.3-0.1-0-0.3-0.10.30.41.2-4.3-15.5
Op. Profit
Mgn %
0-16.400.1-0.7-0-0.2-0.1-2.4-4.8-3.1
Net Profit
Mgn %
0-22.60-0.2-0.4-00.50.32.9-22.4-79.9
Debt to
Equity
0000.10.40.30.40.52.72.12.4
Working Cap
Days
012,9300364246261,1033162,2666,104516
Cash Conv.
Cycle
01,146026-17-010-4228957385

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales00.3808.0725.49652.6719.3652.6413.315.78
Operating Expenses + 0.090.450.028.0625.67652.7219.4052.6713.6310.79
Manufacturing Costs000000.370.020.500.030.01
Material Costs00.4008.0225.55652.2119.0651.9113.155.82
Employee Cost 00000.090.050.100.120.250.06
Other Costs 0.090.050.020.040.020.090.220.140.194.90
Operating Profit -0.09-0.06-0.020.01-0.18-0.05-0.04-0.03-0.32-5.01
Operating Profit Margin (%) --16.4%-0.1%-0.7%-0.0%-0.2%-0.1%-2.4%-86.7%
Other Income + 00000.110.210.180.251.160.66
Exceptional Items 0000000000
Interest 00000.010.0600.010.290.03
Depreciation 00.020.020.020.030.030.030.060.120.11
Profit Before Tax -0.09-0.09-0.05-0.01-0.100.070.100.160.43-4.49
Tax 000000.0200.020.050.12
Profit After Tax -0.09-0.09-0.05-0.01-0.100.050.100.140.38-4.61
PAT Margin (%) --22.6%--0.2%-0.4%0.0%0.5%0.3%2.9%-79.8%
Adjusted EPS (₹)-0.0-0.0-0.00.0-0.00.00.00.00.1-1.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sunrise Universal - 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund + 31.9331.8431.8031.7831.6831.7331.8431.9832.3227.67
Share Capital 32.0532.0532.0532.0532.0532.0532.0532.0532.0532.05
Reserves -0.12-0.21-0.25-0.27-0.37-0.32-0.21-0.070.27-4.38
Debt +000311.029.8513.5717.2188.2656.76
Long Term Debt000311.029.8513.5717.2188.2656.76
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.20008.257.9737.304.194.933.436.58
Others Liabilities 0.010.010.030.020.01-0.030.02-0.34-0.09-0.74
Total Liabilities 32.1431.8631.8243.0550.6878.8649.6353.77123.9290.26

Fixed Assets

Net Fixed Assets +0.200.180.150.130.150.130.100.390.340.42
Gross Block0.300.200.200.200.250.260.260.610.680.87
Accumulated Depreciation0.100.020.050.070.100.130.160.220.340.45
CWIP 0000000000
Investments 8.5627.7329.2329.2029.845.425.425.425.4214.32
Inventories0.850.450.450.670.420.530.792.472.072.25
Trade Receivables4.49008.074.6538.082.941.5918.8716.31
Cash Equivalents 0.010.030.020.010.060.240.190.610.250.08
Others Assets 18.033.471.974.9515.5534.4640.1843.3096.9756.89
Total Assets 32.1431.8631.8243.0550.6878.8649.6353.77123.9290.26

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity + -14.1519.15-0.01-0.133.32-4.10-6.61-3.19-72.2139.84
PBT -0.09-0.09-0.05-0.01-0.100.050.080.140.38-4.49
Adjustment 00.020.020.020.030.03-0.14-0.17-0.75-0.52
Changes in Working Capital -14.0619.220.01-0.143.4-4.18-6.55-3.15-71.8444.98
Tax Paid 000000000-0.12
Cash Flow From Investing Activity + 6.91-19.17-1.50-2.88-11.295.44-0-0.29-0.07-8.98
Capex -0.20000-0.06-0-0-0.29-0.07-0.07
Net Investments 7.11-19.17-1.500.03-0.635.45000-8.90
Others 0-00-2.91-10.6000000
Cash Flow From Financing Activity + 6.800.031.5038.02-1.176.563.9071.92-31.03
Net Proceeds from Shares -2.39000000000
Net Proceeds from Borrowing 00030-1.176.393.6371.06-31.51
Interest Paid 00000000.02-0.29-0.02
Dividend Paid 0000000000
Others 9.190.031.5008.0200.180.251.160.50
Net Cash Flow -0.440.02-0.01-0.010.050.18-0.050.42-0.36-0.17

Financial Ratio

PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-0.33-0.27-0.14-0.04-0.320.160.30.421.19-15.38
ROCE (%)-0.31-0.27-0.14-0.04-0.240.310.230.360.85-4.36
Asset Turnover Ratio00.0100.220.5410.080.31.020.150.05
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A-82-66.1-22.79-190.03N/A
Working Capital Days
Receivable Days00036591.1012386.8015.70280.601,110.60
Inventory Days0616.50025.407.800.3012.5011.3062.10136.10
Payable Days094.800187.60115.8012.70397.2032.10116313.50

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

Sunrise Universal Ltd FAQs

The current trading price of Sunrise Universal 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 Sunrise Universal stood at ₹866.6 Cr

The latest P/E ratio of Sunrise Universal as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Sunrise Universal as of 31-Dec-1969 is 27.16.

The 52-week high of Sunrise Universal is ₹270.4 and the 52-week low is ₹270.4.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunrise Universal is ₹5.78 ( Cr.) .

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

No data found

No data found

About Sunrise Universal Ltd

No data to display
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

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:

×