Is Imagine Marketing a good quality company?

Data is not available for this company.

What is Imagine Marketing share price return in the past 10 years?

Data is not available for this company

Imagine Marketing Ltd - Stock Valuation and Financial Performance

Name: Imagine Marketing
Brand: Imagine Marketing

BSE: 0 | NSE: | Trading | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Imagine Marketing

Based on:

Data

DeciZen not available for IPO

10 Year X-Ray of Imagine Marketing:

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 ^P

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'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
ROCE % ⓘ	22.9%	43.5%	54.9%	27.1%	60.9%	25.2%	-
Value Creation Index ⓘ	0.6	2.1	2.9	0.9	3.4	0.8	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	9.9	27.3	106	239	700	1,512	1,512
Sales YoY Gr.	-	175.6%	289.2%	125%	192.5%	115.8%	-
Adj EPS ⓘ	0.1	0.2	0.5	0.8	4.8	7.6	8.1
YoY Gr.	-	240%	211.8%	49.1%	501.3%	60.4%	-
BVPS (₹) ⓘ	0.1	0.2	0.8	3.8	8.8	50.6	48.9
Adj Net Profit ⓘ	0.5	1.7	5.3	7.9	47.5	68.7	0
Cash Flow from Ops. ⓘ	-0.2	-1.7	-0.4	-26.1	0.8	-139	-
Debt/CF from Ops. ⓘ	-11.5	-2.3	-18.4	-0.6	43.3	-0.3	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	173.3%	142.2%	115.8%
Adj EPS ⓘ	NA	173.3%	143.2%	60.4%
BVPSⓘ	NA	263.3%	292.1%	477.3%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
Return on Equity % ⓘ	58.8	102.8	97.9	34	75.5	24.8	16.3
Op. Profit Mgn % ⓘ	8.2	10.5	7.8	5.5	10.2	7.1	NAN
Net Profit Mgn % ⓘ	4.6	6.1	5	3.3	6.8	4.5	0
Debt to Equity ⓘ	2.2	1.6	0.9	0.4	0.4	0.1	-
Working Cap Days ⓘ	0	97	66	83	65	82	0
Cash Conv. Cycle ⓘ	0	67	44	60	42	52	0

Recent Performance Summary

Recent Performance Summary not available for IPO

Latest Financials - Imagine Marketing Ltd.

	Standalone	Consolidated
TTM EPS (₹)	8.1	0
TTM Sales (₹ Cr.)	1,512	0
BVPS (₹.) ⓘ	48.9	1
Reserves (₹ Cr.) ⓘ	459	-
P/BV ⓘ	0.00	0.00
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	- / -
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	0
Equity (₹ Cr.)	0
Face Value (₹)	1
Industry PE ⓘ	77.6

Management X-Ray of Imagine Marketing:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Imagine Marketing

Analyst's Notes

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

Key Ratios of Imagine Marketing

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'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Sales	9.92	27.34	106.41	239.44	700.44	1,511.69
Operating Expenses ⓘ	9.15	24.47	98.13	226.17	628.73	1,404.17
Manufacturing Costs	0.12	0.05	0	0.49	2.43	4.10
Material Costs	5.57	15.45	53.77	175.07	452.54	1,034.04
Employee Cost	0.18	0.31	0.57	13.46	6.34	14.31
Other Costs ⓘ	3.28	8.67	43.78	37.14	167.42	351.73
Operating Profit ⓘ	0.77	2.87	8.28	13.27	71.71	107.52
Operating Profit Margin (%)	7.8%	10.5%	7.8%	5.5%	10.2%	7.1%
Other Income ⓘ	0.02	0.01	1.22	1.30	3.69	19.58
Interest ⓘ	0.16	0.37	1.19	2.01	8.52	15.55
Depreciation ⓘ	0	0	0.02	0.17	0.32	1.05
Exceptional Items ⓘ	0	0	0	0	0	0
Profit Before Tax ⓘ	0.63	2.50	8.29	12.40	66.56	110.49
Tax ⓘ	0.20	0.84	2.31	3.67	17.04	32.57
Profit After Tax	0.43	1.66	5.98	8.73	49.52	77.93
PAT Margin (%)	4.3%	6.1%	5.6%	3.6%	7.1%	5.2%
Adjusted EPS (₹)	0.0	0.2	0.6	0.9	5.0	8.7
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Equity and Liabilities
Shareholders Fund	0.78	2.44	8.42	38.15	87.67	465.61
Share Capital ⓘ	0.05	0.05	0.05	0.06	0.06	9.35
Reserves ⓘ	0.73	2.39	8.37	38.09	87.62	456.25
Minority Interest	0	0	0	0	0	0
Debt	1.72	3.87	7.67	14.49	22.20	35.65
Long Term Debt	1.72	3.87	7.67	0	0	0
Short Term Debt	0	0	0	14.49	22.20	35.65
Trade Payables	0.51	3.21	2.12	14	28.80	98.69
Others Liabilities ⓘ	0.68	1.63	11.92	17.52	47.34	68.57
Total Liabilities ⓘ	3.70	11.16	30.12	84.16	186.01	668.52
Fixed Assets
Gross Block	0.01	0.05	0.18	0.43	1.42	8.21
Accumulated Depreciation	0	0	0.03	0.20	0.51	1.57
Net Fixed Assetsⓘ	0.01	0.05	0.16	0.23	0.90	6.64
CWIP ⓘ	0	0	0	0	0	0
Investmentsⓘ	0	0	2.40	2.40	7.40	2.40
Inventories	1.89	6.96	6.17	33.13	80.79	332.13
Trade Receivables	1.62	3.93	16.30	38.81	55.27	77.74
Cash Equivalents	0.10	0.15	0.07	0.02	8.57	148.89
Others Assetsⓘ	0.08	0.07	5.02	9.57	33.07	100.71
Total Assets ⓘ	3.70	11.16	30.12	84.16	186.01	668.52

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Cash Flow From Operating Activity ⓘ	-0.15	-1.68	-0.42	-26.12	0.82	-138.82
PBT ⓘ	0.63	2.50	8.29	12.40	66.56	110.49
Adjustment ⓘ	0.16	0.37	0.95	2.55	37.19	64.40
Changes in Working Capital ⓘ	-0.61	-3.72	-7.34	-38.51	-91.17	-280.44
Tax Paid ⓘ	-0.33	-0.84	-2.31	-2.55	-11.77	-33.28
Cash Flow From Investing Activity ⓘ	-0.01	-0.05	-2.53	-0.25	-7.15	-6.66
Capex	-0.01	-0.05	-0.13	-0.25	-0.99	-5.19
Net Investments	0	0	-2.40	0	-6.25	-3.25
Others ⓘ	0	0	0	0	0.09	1.78
Cash Flow From Financing Activityⓘ	0.13	1.77	2.87	26.31	13.63	282.55
Net Proceeds from Shares ⓘ	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	-3.75	0
Interest Paid ⓘ	-0.16	-0.37	-0.93	-1.51	-7.22	-14.50
Dividend Paid ⓘ	0	0	0	0	0	0
Others ⓘ	0.30	2.14	3.80	27.82	24.60	297.06
Net Cash Flow ⓘ	-0.02	0.05	-0.07	-0.05	7.29	137.08

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Ratios
ROE (%)	55.14	103.08	110.03	37.5	78.73	28.65
ROCE (%)	31.61	65.19	84.65	41.93	85.43	39.95
Asset Turnover Ratio	2.68	3.68	5.16	4.19	5.19	3.54
PAT to CFO Conversion(x)	-0.35	-1.01	-0.07	-2.99	0.02	-1.78
Working Capital Days
Receivable Days	60	37	35	42	25	16
Inventory Days	70	59	23	30	30	50
Payable Days	33	44	18	17	17	23

Imagine Marketing Ltd Stock News

Imagine Marketing Ltd FAQs

What is the share price of Imagine Marketing?

Company share prices are keep on changing according to the market conditions. The closing price of Imagine Marketing on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Imagine Marketing?

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 Imagine Marketing stood at ₹0.00.