Future Market Networks Ltd - Stock Valuation and Financial Performance

BSE: 533296 | NSE: FMNL | Business Support | Small Cap

Future MarketNetwork Share Price

5.89 0.19 3.33%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Future MarketNetwork

M-Cap below 100cr DeciZen not available

Future Market Networks stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
33.9 Cr.
52-wk low:
3.8
52-wk high:
11

Is Future Market Networks Ltd an attractive stock to invest in?

1. Is Future Market Networks Ltd a good quality company?

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

2. Is Future Market Networks Ltd undervalued or overvalued?

The key valuation ratios of Future Market Networks Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Future Market Networks Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Future Market Networks 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 Future MarketNetwork:

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.
Future Market Networks 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 % -3.7%-2.8%13.4%1.2%1.8%5.8%1.5%-5.4%5.1%6.3%-
Value Creation
Index
-1.3-1.2-0.1-0.9-0.9-0.6-0.9-1.4-0.6-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 77.172.980.882.579.412612264.680.786.886
Sales YoY Gr.--5.4%10.8%2.1%-3.8%59.2%-3.9%-46.9%25%7.6%-
Adj EPS -11.6-9.57.5-4.2-1.51.3-2.9-3.9-1.2-0.7-7.9
YoY Gr.-NANA-155.8%NANA-318.8%NANANA-
BVPS (₹) 44.434.835.434.234.433.829.221.912.77.26.7
Adj Net
Profit
-64.6-53.342-23.5-8.37.5-16.8-22.3-6.6-4-45
Cash Flow from Ops. -27.21083.6-10.577.9-7.9-63.7-30-62.158.5-
Debt/CF from Ops. -18.83.593.6-28.72.6-18.900-1.61.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.3%1.8%-10.6%7.6%
Adj EPS NANANANA
BVPS-18.3%-26.9%-37.3%-43.4%
Share Price -3.6% -32.7% -23.6% 51.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-23-24.121.3-12-4.33.9-9.4-15.1-6.6-7-113.3
Op. Profit
Mgn %
0.113.828.518.523.53142.636.35154.72.1
Net Profit
Mgn %
-83.9-73.151.9-28.5-10.45.9-13.8-34.5-8.2-4.6-52.5
Debt to
Equity
2.11.91.71.61.10.8001.42.2-
Working Cap
Days
1,6961,8331,4611,2791,139514510946639463163
Cash Conv.
Cycle
-215-89-124-78-56-3139104-522-197

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -10.61%

Debt to equity has increased versus last 3 years average to 2.23

Sales growth is not so good in last 4 quarters at 1.11%

Latest Financials - Future Market Networks Ltd.

Standalone Consolidated
TTM EPS (₹) -7.9 -4
TTM Sales (₹ Cr.) 86.1 95.2
BVPS (₹.) 6.7 5.1
Reserves (₹ Cr.) -19 -28
P/BV 0.88 1.15
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 3.80 / 11.00
All Time Low / High (₹) 3.80 / 372.70
Market Cap (₹ Cr.) 33.9
Equity (₹ Cr.) 57.5
Face Value (₹) 10
Industry PE 43.1

Management X-Ray of Future MarketNetwork:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *97.9897.9897.9897.7897.7897.7897.7897.7897.7897.78
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Future MarketNetwork

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
Sales77.0972.9480.8182.5179.41126.45121.5664.5580.6786.82
Operating Expenses 78.7162.9066.3471.2960.7787.2369.8451.1147.8458.32
Manufacturing Costs4.541.501.220.592.014.824.451.820.710.94
Material Costs07.082.613.850.390.041.210.010.013.15
Employee Cost 2.813.734.404.684.706.185.924.536.537.17
Other Costs 71.3650.5958.1162.1753.6776.2058.2544.7540.5947.06
Operating Profit -1.6210.0414.4711.2218.6439.2151.7213.4432.8328.50
Operating Profit Margin (%) -2.1%13.8%17.9%13.6%23.5%31.0%42.5%20.8%40.7%32.8%
Other Income 512.9027.4033.3934.9618.6049.047.754.836.35
Interest 51.7049.2046.074223.2719.6829.4820.5620.4019.43
Depreciation 17.5127.0426.8326.1424.8625.1251.1437.2917.6216.60
Exceptional Items 00000-0.35000-20.91
Profit Before Tax -65.83-53.30-31.02-23.535.4712.6720.14-36.66-0.35-22.09
Tax 00-66.970.533.672.599.07-7.8412.029.52
Profit After Tax -65.83-53.3035.95-24.061.8010.0911.07-28.82-12.37-31.62
PAT Margin (%) -85.4%-73.1%44.5%-29.2%2.3%8.0%9.1%-44.6%-15.3%-36.4%
Adjusted EPS (₹)-11.8-9.56.4-4.30.31.81.9-5.0-2.2-5.5
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 247.85194.41198.94192.31193.81190.38168.10126.2573.3241.51
Share Capital 55.8555.8556.1756.2956.2956.2957.5457.5457.5457.54
Reserves 192138.56142.77136.01137.52134.09110.5668.7015.78-16.04
Minority Interest0000000000
Debt397.10329.21277.92226.66162.66113.580098.9982.10
Long Term Debt229.40210.99151.6577.6535.0600098.9982.10
Short Term Debt167.70118.22126.27149.01127.60113.580000
Trade Payables31.1727.8725.4515.9513.485.7514.5513.355.836.30
Others Liabilities 224.69312.25238.31189.29224.37216.35426.87361.42274.83263.10
Total Liabilities 900.81863.74740.62624.21594.32526.07609.52501.02452.97393.01

Fixed Assets

Gross Block363.75364.72192.88256.95177.42178.51350.40250.18246.60246.22
Accumulated Depreciation56.9583.8625.1048.5267.0391.25141.05103.77119.84134.67
Net Fixed Assets306.80280.86167.77208.43110.3987.26209.35146.41126.76111.55
CWIP 9.4714.559.47000.836.160.640.861.86
Investments 203.89207.04118.61117.67134.8498.78104.1895.03102.17102.10
Inventories0010.659.309.199.188.638.628.614.80
Trade Receivables42.1928.9227.2413.6215.7310.5136.1724.3417.1616.92
Cash Equivalents 8.251.180.636.547.495.334.5115.0912.2718.21
Others Assets330.22331.20406.26268.66316.68314.18240.51210.89185.14137.57
Total Assets 900.81863.74740.62624.21594.32526.07609.52501.02452.97393.01

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -27.17108.143.64-10.4977.91-7.88-63.70-29.96-62.1358.52
PBT -65.83-53.30-31.02-23.535.4712.6720.14-36.66-0.35-22.09
Adjustment 63.8266.4355.3541.1014.9627.7838.0562.8348.2671.17
Changes in Working Capital -25.1595.01-23.09-37.6457.91-45.25-118.66-60.04-108.395.75
Tax Paid 002.399.59-0.44-3.09-3.223.91-1.643.69
Cash Flow From Investing Activity 21.261.6547.1979.4039.4961.01107.3065.0321.770.10
Capex 2.85-6.30-66.0622.1724.09-766.7622.433.06-1.09
Net Investments 13.52-3.1631.63-1.89-8.583.5850.660.074.75-18.46
Others 4.8811.1181.6259.1223.9864.43-10.1142.5313.9619.66
Cash Flow From Financing Activity 13.49-116.87-51.34-64.32-104.43-59.29-37.38-33.5638.04-36.33
Net Proceeds from Shares 000.380.14000000
Net Proceeds from Borrowing 26.89-18.41-44.40-62.27-74.18-14.02-34.95098.99-16.90
Interest Paid -50.42-48.98-46.07-42-15.76-6.73-2.43-20.56-20.40-19.43
Dividend Paid 0000000000
Others 37.01-49.4838.7539.81-14.49-38.540-13-40.560
Net Cash Flow 7.58-7.08-0.514.5812.97-6.166.231.51-2.3222.30
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-23.45-24.118.28-12.30.935.256.18-19.58-12.4-55.07
ROCE (%)-1.86-0.622.713.586.448.7619.57-10.9413.43-1.74
Asset Turnover Ratio0.090.080.10.120.130.230.210.120.170.21
PAT to CFO Conversion(x)N/AN/A0.1N/A43.28-0.78-5.75N/AN/AN/A
Working Capital Days
Receivable Days213178127906738701719472
Inventory Days004844422727493928
Payable Days01,5233,7261,964003,05500703

Future Market Networks Ltd Stock News

Future Market Networks Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Future MarketNetwork on 28-Mar-2024 16:01 is ₹5.89.
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 28-Mar-2024 16:01 the market cap of Future MarketNetwork stood at ₹33.89.
The latest P/E ratio of Future MarketNetwork as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Future MarketNetwork as of 28-Mar-2024 16:01 is 0.88.
The 52-week high of Future MarketNetwork is ₹11.00 and the 52-week low is ₹3.80.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Future MarketNetwork is ₹86.09 ( Cr.) .

About Future Market Networks Ltd

Agre Developers Ltd. was originally incorporated as Future Mall Management Limited on March 10, 2008 and obtained certificate of commencement of  business dated March 12, 2008 and obtained new certificate of Incorporation subsequent to change of name on October 4, 2010 under the Companies Act, 1956. Agre Developers manages and maintains malls. The company operates as a contractor, building, land and estate agent, and a land developer.

The registered office is located at C-13, Pannalal Silk Mill Compound, LBS Marg, Bhandup (West), Mumbai - 400078, Maharashtra.

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.