Aon Specialist Services Private Limited - Stock Valuation and Financial Performance

Name: Aon Specialist Services Private Limited
Brand: Aon Specialist Services Private Limited

BSE: 0 | NSE: | Miscellaneous | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Aon Specialist Services Private Lim

Based on:

Data

M-Cap below 100cr DeciZen not available

Aon Specialist Services Private Limite stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

0 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Aon Specialist Services Private Lim:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	TTM
ROCE % ⓘ	22.7%	37.2%	21.3%	27.9%	19.1%	16.2%	13.1%	13.6%	15.3%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	24.5	39.9	40.3	44.9	48.6	47.7	48.6	60	77.4	77
Sales YoY Gr.	-	62.7%	0.9%	11.6%	8.2%	-1.8%	1.9%	23.5%	28.9%	-
Adj EPS ⓘ	3,825.4	7,718.3	5,205.9	6,543.7	5,032.7	5,130.4	4,869.7	5,936.4	7,863.7	0
YoY Gr.	-	101.8%	-32.6%	25.7%	-23.1%	1.9%	-5.1%	21.9%	32.5%	-
BVPS (₹) ⓘ	4,686.4	12,404.7	17,610.6	23,750.1	29,055	34,185.3	40,413.3	47,215.1	55,890.8	0
Adj Net Profit ⓘ	3.8	7.7	5.2	6.5	5	5.1	4.9	5.9	7.9	0
Cash Flow from Ops. ⓘ	-12.2	10.1	26.2	10.3	-5.8	6	4.3	9	28.1	-
Debt/CF from Ops. ⓘ	-1	1.2	0.3	0	0	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	11.5%	17.5%	28.9%
Adj EPS ⓘ	NA	3.7%	15.3%	32.5%
BVPSⓘ	NA	18.7%	17.8%	18.4%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	TTM
Return on Equity % ⓘ	81.6	90.3	34.7	31.6	19.1	16.2	13.1	13.6	15.3	0
Op. Profit Mgn % ⓘ	19.7	23.3	18.9	19.7	16.3	18.9	16.4	17.2	17.1	NAN
Net Profit Mgn % ⓘ	15.6	19.3	12.9	14.6	10.4	10.8	10	9.9	10.2	0
Debt to Equity ⓘ	2.6	1	0.4	0	0	0	0	0	0	-
Working Cap Days ⓘ	0	163	135	120	116	97	113	139	135	0
Cash Conv. Cycle ⓘ	0	-273	-330	-51	-39	-593	-25	-24	-37	0

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 - Aon Specialist Services Private Limited

	Standalone	Consolidated
TTM EPS (₹)	0	-
TTM Sales (₹ Cr.)	77.4	-
BVPS (₹.) ⓘ	0	-
Reserves (₹ Cr.) ⓘ	56	-
P/BV ⓘ	0.00	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	- / -
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	0
Equity (₹ Cr.)	0
Face Value (₹)	10
Industry PE ⓘ	12

Management X-Ray of Aon Specialist Services Private Lim:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Aon Specialist Services Private Lim

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Aon Specialist Services Private Lim

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Sales	24.53	39.90	40.26	44.93	48.59	47.70	48.62	60.04	77.41
Operating Expenses ⓘ	19.71	30.60	32.64	36.49	40.67	38.67	40.64	49.75	64.16
Manufacturing Costs	0	0	0	0	0	0	3.13	2.97	3.10
Material Costs	0	0	0	0	0	0	0	0	0
Employee Cost	0	0	0	21.74	26.32	0	27.43	31.81	42.90
Other Costs ⓘ	19.71	30.60	32.64	14.74	14.35	38.67	10.08	14.97	18.16
Operating Profit ⓘ	4.82	9.30	7.62	8.44	7.92	9.03	7.97	10.30	13.25
Operating Profit Margin (%)	19.7%	23.3%	18.9%	18.8%	16.3%	18.9%	16.4%	17.2%	17.1%
Other Income ⓘ	0	0	0.05	0.44	1.42	0	2.93	2.47	2.71
Interest ⓘ	0	0	0	0.23	0.01	0	0.02	0.02	0.01
Depreciation ⓘ	0.84	1.35	2.30	2.35	1.57	1.35	1.61	2.45	3.14
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	3.98	7.95	5.37	6.30	7.75	7.68	9.27	10.30	12.81
Tax ⓘ	0.16	0.24	0.17	0.03	2.45	2.55	3.04	3.50	4.13
Profit After Tax	3.83	7.72	5.21	6.27	5.30	5.13	6.23	6.80	8.68
PAT Margin (%)	15.6%	19.3%	12.9%	14.0%	10.9%	10.8%	12.8%	11.3%	11.2%
Adjusted EPS (₹)	3,825.4	7,718.3	5,205.9	6,269.7	5,304.9	5,130.4	6,228.0	6,801.8	8,675.7
Dividend Payout Ratio (%)	0%	0%	0%	2%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Equity and Liabilities
Shareholders Fund	4.69	12.40	17.61	23.75	29.05	34.19	40.41	47.22	55.89
Share Capital ⓘ	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Reserves ⓘ	4.68	12.39	17.60	23.74	29.04	34.18	40.40	47.21	55.88
Minority Interest	0	0	0	0	0	0	0	0	0
Debt	12.20	12.20	6.70	0	0	0	0	0	0
Long Term Debt	12.20	12.20	6.70	0	0	0	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0
Trade Payables	3.70	3.06	3.17	3.62	2.36	2.03	3.72	6.94	8.24
Others Liabilities ⓘ	0.80	1.34	12.11	19.53	4.54	5.10	2.37	15.46	33.07
Total Liabilities ⓘ	21.38	29.01	39.59	46.90	35.96	41.31	46.50	69.62	97.20
Fixed Assets
Gross Block	4.24	7.25	9.54	10.51	11.26	13	16.25	22.19	24.72
Accumulated Depreciation	1.17	2.89	5.18	7.53	9.08	10.43	12.05	14.49	17.63
Net Fixed Assetsⓘ	3.07	4.36	4.36	2.99	2.18	2.56	4.20	7.70	7.09
CWIP ⓘ	0	0.22	0	0	0	0	0	0	0
Investmentsⓘ	0	0	0	0	0	0	5.43	0.20	7.70
Inventories	0	0	0	0	0	0	0	0	0
Trade Receivables	0.39	0	0	0	0	0	2.09	6.56	1.27
Cash Equivalents ⓘ	0.77	6.34	23.51	26.15	20.72	26.41	23.38	33.55	53.18
Others Assetsⓘ	17.16	18.09	11.72	17.77	13.06	12.33	11.41	21.61	27.96
Total Assets ⓘ	21.38	29.01	39.59	46.90	35.96	41.31	46.50	69.62	97.20

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Cash Flow From Operating Activity ⓘ	-12.16	10.13	26.17	10.29	-5.84	5.95	4.32	9.03	28.07
PBT ⓘ	3.98	7.95	5.37	6.30	7.75	7.68	9.27	10.30	12.81
Adjustment ⓘ	0.78	2.34	3.43	2.13	0.43	-0.33	0.50	0.48	1.74
Changes in Working Capital ⓘ	-16.42	1.01	18.36	3.16	-12.38	0.27	-3.8	2.29	18.37
Tax Paid ⓘ	-0.50	-1.17	-1	-1.30	-1.64	-1.67	-1.66	-4.05	-4.84
Cash Flow From Investing Activity ⓘ	-1.67	-5.09	-0.18	-0.72	0.41	-0.26	-7.35	1.15	-8.47
Capex	-1.70	-3.16	-2.20	-1.02	-0.64	-1.96	-3.13	-5.94	-2.56
Net Investments	0	0	0	0	0	0	-5.24	5.92	-7.50
Others ⓘ	0.03	-1.93	2.02	0.30	1.04	1.70	1.02	1.17	1.58
Cash Flow From Financing Activityⓘ	11.20	-1.41	-6.46	-6.93	-0.13	0	0	0	0
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	12.20	0	-5.50	-6.70	0	0	0	0	0
Interest Paid ⓘ	-1	-1.41	-0.96	-0.23	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	-0.11	0	0	0	0
Others ⓘ	0	0	0	0	-0.02	0	0	0	0
Net Cash Flow ⓘ	-2.62	3.63	19.52	2.64	-5.56	5.69	-3.04	10.18	19.60

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Ratios
ROE (%)	81.63	90.32	34.69	30.32	20.09	16.23	16.7	15.52	16.83
ROCE (%)	23.6	38.34	21.96	27.2	29.42	24.3	24.89	23.56	24.87
Asset Turnover Ratio	1.15	1.58	1.17	1.04	1.17	1.23	1.11	1.03	0.93
PAT to CFO Conversion(x)	-3.17	1.31	5.02	1.64	-1.1	1.16	0.69	1.33	3.23
Working Capital Days
Receivable Days	6	0	0	0	0	0	16	26	18
Inventory Days	0	0	0	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0

Aon Specialist Services Private Limited Stock News

Aon Specialist Services Private Limited FAQs

What is the share price of Aon Specialist Services Private Lim?

Company share prices are keep on changing according to the market conditions. The closing price of Aon Specialist Services Private Lim on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Aon Specialist Services Private Lim?

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 Aon Specialist Services Private Lim stood at ₹0.00.