Devine Impex Ltd - Stock Valuation and Financial Performance

BSE: 531585 | NSE: | Trading | Small Cap

Devine Impex Share Price

7.30 0.15 2.10%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Devine Impex

M-Cap below 100cr DeciZen not available

Devine Impex stock performance -

mw4me loader
P/E Ratio (SA):
117.94
Market Cap:
7 Cr.
52-wk low:
4.9
52-wk high:
9.4

Is Devine Impex Ltd an attractive stock to invest in?

1. Is Devine Impex Ltd a good quality company?

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

2. Is Devine Impex Ltd undervalued or overvalued?

The key valuation ratios of Devine Impex Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Devine Impex Ltd a good buy now?

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

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.
Devine Impex 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 % 0.1%0.2%0%0.1%0.1%0.1%0.2%0.2%0.2%0.4%-
Value Creation
Index
-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5.54.72.63.62.82.92.82.11.91.82
Sales YoY Gr.--15.9%-44.7%38.1%-20.3%2.8%-4.8%-24.2%-9.5%-6.3%-
Adj EPS 0000000000.10.1
YoY Gr.-100%-50%100%0%0%50%0%-33.3%150%-
BVPS (₹) 1414141414.114.114.114.114.214.214.2
Adj Net
Profit
0000000000.10
Cash Flow from Ops. -2.10.4-0.50.2-0.2-0.8-1.90.4-0.40-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -11.8%-8.9%-13.7%-6.3%
Adj EPS 19.6%20.1%18.6%150%
BVPS0.2%0.2%0.2%0.4%
Share Price -16.1% 5.9% 55.5% 43.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.10.200.10.10.10.20.20.20.40.4
Op. Profit
Mgn %
0.30.80.60.910.91.31.82.434.8
Net Profit
Mgn %
0.20.50.20.50.60.611.31.12.83.5
Debt to
Equity
0000000000-
Working Cap
Days
5517201,3289771,2151,2461,4922,1082,3402,5531,087
Cash Conv.
Cycle
5417081,2809541,1931,2201,4562,0482,2722,4781,080

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 0.40%

Net Profit is growing at healthy rate in last 3 years 18.56%

Sales growth is good in last 4 quarters at 15.89%

Sales growth has been subdued in last 3 years -13.71%

Latest Financials - Devine Impex Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 0.1
TTM Sales (₹ Cr.) 1.7 2.8
BVPS (₹.) 14.2 0
Reserves (₹ Cr.) 4 6
P/BV 0.51 0.00
PE 117.94 73.56
From the Market
52 Week Low / High (₹) 4.85 / 9.43
All Time Low / High (₹) 1.05 / 99.00
Market Cap (₹ Cr.) 7
Equity (₹ Cr.) 9.5
Face Value (₹) 10
Industry PE 76.7

Management X-Ray of Devine Impex:

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 Devine Impex

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
Sales5.534.652.573.552.832.912.772.101.901.78
Operating Expenses 5.514.612.553.522.802.882.732.061.861.73
Manufacturing Costs0000000000
Material Costs5.454.542.463.422.722.782.611.911.731.57
Employee Cost 0.010.010.010.010.010.010.040.040.040.04
Other Costs 0.060.060.080.090.080.090.090.110.080.12
Operating Profit 0.020.040.010.030.030.030.040.040.040.05
Operating Profit Margin (%) 0.3%0.8%0.6%0.9%0.9%0.9%1.3%1.8%2.4%3.0%
Other Income 0000000000
Interest 0000000000
Depreciation 0.010.010.010.01000000
Exceptional Items 0000000000
Profit Before Tax 0.010.030.010.030.020.030.040.040.040.05
Tax 00.0100.010.010.010.010.010.020
Profit After Tax 0.010.020.010.020.020.020.030.030.020.05
PAT Margin (%) 0.2%0.4%0.2%0.5%0.6%0.6%1.0%1.3%1.1%2.8%
Adjusted EPS (₹)0.00.00.00.00.00.00.00.00.00.1
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 13.4213.4413.4513.4613.4813.5013.5313.5513.5813.62
Share Capital 9.629.629.629.629.629.629.629.629.629.62
Reserves 3.813.823.833.853.863.883.913.943.964.01
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables000.20000000.030
Others Liabilities 0.050.020.020.020.020.020.050.050.060.05
Total Liabilities 13.4713.4613.6613.4913.5013.5313.5813.6013.6713.67

Fixed Assets

Gross Block0.020.020.020.020.020.020.020.020.020.02
Accumulated Depreciation0.010.010.010.010.010.010.010.010.010.01
Net Fixed Assets0.010.010.010000000
CWIP 0000000000
Investments 3.923.923.923.923.921.221.221.221.221.22
Inventories4.496.335.226.037.406.9010.5610.1210.6311.09
Trade Receivables4.722.494.313.151.923.251.411.501.460.99
Cash Equivalents 0.160.550.060.250.061.960.040.420.010.02
Others Assets0.160.170.150.140.200.190.350.340.340.35
Total Assets 13.4713.4613.6613.4913.5013.5313.5813.6013.6713.67

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -2.070.38-0.490.19-0.18-0.80-1.920.39-0.410
PBT 0.010.030.010.030.020.030.040.040.040.05
Adjustment 000.010.01000000
Changes in Working Capital -1.990.35-0.50.16-0.21-0.82-1.950.36-0.46-0.04
Tax Paid -0.090-0.01000-0.01-0.010-0.01
Cash Flow From Investing Activity 000002.700000
Capex 0000000000
Net Investments 000002.700000
Others 0000000000
Cash Flow From Financing Activity 0000000000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow -2.070.38-0.490.19-0.181.90-1.920.39-0.410
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.070.160.040.130.130.140.20.20.160.37
ROCE (%)0.090.230.060.190.180.190.270.270.330.39
Asset Turnover Ratio0.410.350.190.260.210.220.20.150.140.13
PAT to CFO Conversion(x)-20719-499.5-9-40-6413-20.50
Working Capital Days
Receivable Days218283484384327324306252284251
Inventory Days3234258225798668971,1501,7961,9912,230
Payable Days002911000044

Devine Impex Ltd Stock News

Devine Impex Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Devine Impex on 28-Mar-2024 16:01 is ₹7.30.
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 Devine Impex stood at ₹6.96.
The latest P/E ratio of Devine Impex as of 28-Mar-2024 16:01 is 117.9.
The latest P/B ratio of Devine Impex as of 28-Mar-2024 16:01 is 0.51.
The 52-week high of Devine Impex is ₹9.43 and the 52-week low is ₹4.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devine Impex is ₹1.65 ( Cr.) .

About Devine Impex Ltd

Devine Impex Ltd. was originally incorporated on October 18, 1995 under the Companies Act 1956 as Classic Global Impex Limited with the Registrar of Companies Punjab, H.P and Chandigarh. The name of the company was changed to Devine Impex Limited on February 23, 2001.

The company is engaged in trading activity in two major business segments that are textile, stock and shares.

The registered office of the company is situated at SCF 103, Chamber No. 7,1st Floor, Phase XI, Mohali, Punjab.

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.