Imagine Marketing Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

Imagine Marketing Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on Imagine Marketing

Based on:

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
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.

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'25TTM
ROCE % 31.6%65.2%84.7%41.9%85.4%40%8.4%-
Value Creation
Index
1.33.75.12.05.11.9NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9.927.31062397001,5123,0631,512
Sales YoY Gr.-175.6%289.2%125%192.5%115.8%102.6%-
Adj EPS 0.10.20.50.84.87.66.78.1
YoY Gr.-240%211.8%49.1%501.3%60.4%-12.3%-
BVPS (₹) 0.10.20.83.88.850.650.948.9
Adj Net
Profit
0.51.75.37.947.568.764.20
Cash Flow from Ops. -0.2-1.7-0.4-26.10.8-139424-
Debt/CF from Ops. -11.5-2.3-18.4-0.643.3-0.31.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA157%133.9%102.6%
Adj EPS NA108.4%103.7%-12.3%
BVPSNA191.9%137.2%0.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'25TTM
Return on
Equity %
58.8102.897.93475.524.812.716.3
Op. Profit
Mgn %
8.210.57.85.510.27.13.3NAN
Net Profit
Mgn %
4.66.153.36.84.52.10
Debt to
Equity
2.21.60.90.40.40.11.2-
Working Cap
Days
09766836582890
Cash Conv.
Cycle
06744604252210

Recent Performance Summary

Login to view analysis.
Login to view analysis.

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 36.9

Management X-Ray of Imagine Marketing:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Imagine Marketing - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Imagine Marketing

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales9.9227.34106.41239.44700.441,511.692,872.903,258.403,103.783,062.83
Operating Expenses 9.1524.4798.13226.17628.731,404.172,737.503,334.973,113.802,960.86
Manufacturing Costs0.120.0500.492.434.109.4840.8555.0746.17
Material Costs5.5715.4553.77175.07452.541,034.042,347.872,505.072,295.762,162.62
Employee Cost 0.180.310.5713.466.3414.3151.9967.0296.73111.57
Other Costs 3.288.6743.7837.14167.42351.73328.16722.04666.24640.51
Operating Profit 0.772.878.2813.2771.71107.52135.41-76.57-10.02101.97
Operating Profit Margin (%) 7.8%10.5%7.8%5.5%10.2%7.1%4.7%-2.3%-0.3%3.3%
Other Income 0.020.011.221.303.6919.5813.5126.3624.0526.81
Interest 0.160.371.192.018.5215.5533.2973.4062.8420.15
Depreciation 000.020.170.321.056.5812.2721.9825.26
Exceptional Items 0000000000
Profit Before Tax 0.632.508.2912.4066.56110.49109.04-135.88-70.8083.37
Tax 0.200.842.313.6717.0432.5730.22-34.84-17.2119.15
Profit After Tax 0.431.665.988.7349.5277.9378.82-101.05-53.5964.22
PAT Margin (%) 4.3%6.1%5.6%3.6%7.1%5.2%2.7%-3.1%-1.7%2.1%
Adjusted EPS (₹)0.00.20.60.95.08.78.2-10.5-5.66.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 0.782.448.4238.1587.67465.61593.95493.16440.79499.80
Share Capital 0.050.050.050.060.069.3520.4820.4820.4920.49
Reserves 0.732.398.3738.0987.62456.25573.48472.68420.31479.32
Minority Interest0000000000
Debt1.723.877.6714.4922.2035.65921.131,236.11860.19595.06
Long Term Debt1.723.877.670000503.125040
Short Term Debt00014.4922.2035.65921.13732.99356.19595.06
Trade Payables0.513.212.121428.8098.69218.87255.80216.83367.15
Others Liabilities 0.681.6311.9217.5247.3468.57137.1280.39132.51161.96
Total Liabilities 3.7011.1630.1284.16186.01668.521,871.072,065.461,650.321,623.97

Fixed Assets

Gross Block0.010.050.180.431.428.2129.5391.07128.05131.71
Accumulated Depreciation000.030.200.511.579.4820.6738.7163.63
Net Fixed Assets 0.010.050.160.230.906.6420.0470.4089.3468.08
CWIP 0000008.178.2502.24
Investments 002.402.407.402.40236.37284.11324.62454.35
Inventories1.896.966.1733.1380.79332.13545.73461.65429.32323.94
Trade Receivables1.623.9316.3038.8155.2777.74322.74269.42149.71254
Cash Equivalents 0.100.150.070.028.57148.89187.81332.27246.76277.11
Others Assets 0.080.075.029.5733.07100.71550.21639.37410.57244.24
Total Assets 3.7011.1630.1284.16186.01668.521,871.072,065.461,650.321,623.97

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.15-1.68-0.42-26.120.82-138.82-609.77-7.68399.90424.42
PBT 0.632.508.2912.4066.56110.49109.04-135.88-70.8083.37
Adjustment 0.160.370.952.5537.1964.40161.93134.22162.57-0.35
Changes in Working Capital -0.61-3.72-7.34-38.51-91.17-280.44-832.343.97312.14331.57
Tax Paid -0.33-0.84-2.31-2.55-11.77-33.28-48.40-9.99-4.019.83
Cash Flow From Investing Activity -0.01-0.05-2.53-0.25-7.15-6.66-398.35-118.17-39.80-106.91
Capex -0.01-0.05-0.13-0.25-0.99-5.19-10.26-51.09-19.16-7
Net Investments 00-2.400-6.25-3.25-153.08-33.490.37-72.81
Others 00000.091.78-235.01-33.59-21.01-27.09
Cash Flow From Financing Activity 0.131.772.8726.3113.63282.55893.95234.86-446.07-292.66
Net Proceeds from Shares 00000030.330.710
Net Proceeds from Borrowing 0000-3.7500000
Interest Paid -0.16-0.37-0.93-1.51-7.22-14.50-31.90-73.02-63-19.55
Dividend Paid 0000000000
Others 0.302.143.8027.8224.60297.06922.85307.55-383.77-273.11
Net Cash Flow -0.020.05-0.07-0.057.29137.08-114.17109.01-85.9624.85

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)55.14103.08110.0337.578.7328.6515.17-18.97-11.7513.98
ROCE (%)31.6165.1984.6541.9385.4339.9513.96-3.81-0.528.4
Asset Turnover Ratio2.683.685.164.195.193.542.852.052.062.27
PAT to CFO Conversion(x)-0.35-1.01-0.07-2.990.02-1.78-7.74N/AN/A6.61
Working Capital Days
Receivable Days60373542251620272020
Inventory Days70592330305044464237
Payable Days33441817172325353846

Imagine Marketing Ltd Stock News

Imagine Marketing Ltd FAQs

The current trading price of Imagine Marketing 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 Imagine Marketing stood at ₹0.00.
The latest P/E ratio of Imagine Marketing as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Imagine Marketing as of 31-Dec-1969 is 0.00.
The 52-week high of Imagine Marketing is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Imagine Marketing is ₹1,512 ( Cr.) .

About Imagine Marketing Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×