Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Arigato Universe Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 530267 | NSE: Not Listed

Watchlist

NSE BSE

110.00

22-Jan-2025

Open
High
Low
Previous Close

116.00
116.00
107.00
105.97

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1116
1.24
116.00
55.58

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

67.06
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

67.03
N/A
6.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

45.58
38.96
69.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-8.12
8.45
8.45

PAT CAGR (%)

10 Years
5 Years
3 Years

-
8.45
33.89

P:E (Median)

8 Years
5 Years
3 Years

105.51
115.48
189.89

P:BV (Average)

8 Years
5 Years
3 Years

2.18
2.18
2.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

145.09
154.04
203.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.02 0.48 -95.83% 0.11 0.12 -8.33% 0.88 0.30 193.33% 0.23 0.00 0
Expenses 0.04 0.52 -92.31% 0.15 0.16 -6.25% 0.93 0.36 158.33% 0.26 0.05 420.00%
EBITDA -0.03 -0.04 - -0.05 -0.04 - -0.04 -0.05 - -0.03 -0.05 -
EBIDTM -193.33% -8.39% -44.34% -34.17% -4.99% -18.09% -14.16% -1,533.33%
Other Income 0.00 0.12 -100.00% 0.00 0.10 -100.00% 0.11 0.08 37.50% 0.11 0.05 120.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.03 0.08 - -0.05 0.06 - 0.06 0.02 200.00% 0.08 0.00 0
Tax 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.01 0.00 0 0.01 0.00 0
PAT -0.03 0.07 - -0.05 0.05 - 0.05 0.02 150.00% 0.06 0.00 0
PATM -200.00% 14.05% -45.28% 43.33% 5.90% 5.92% 27.88% 100.00%
EPS -0.05 0.11 - -0.08 0.09 - 0.09 0.03 200.00% 0.10 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.24 1.71 0.33 0.35 0.37 0.33 0.46 1.20 0.00 0.03 0.04 Net Sales Growth 37.78% 418.18% -5.71% -5.41% 12.12% -28.26% -61.67% 0 -100% -25.00% Cost Of Goods Sold 1.24 1.69 0.33 0.33 0.36 0.32 0.45 1.63 0.01 0.03 0.04 Gross Profit 0.00 0.01 0.00 0.02 0.01 0.01 0.01 -0.43 0.00 0.00 0.00 GP Margin 0.24% 0.58% 0% 5.71% 2.70% 3.03% 2.17% -35.83% 0 0% 0% Total Expenditure 1.38 1.86 0.50 0.45 0.51 0.43 0.56 1.74 0.14 0.20 0.39 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0 0% 0% Employee Cost - 0.04 0.05 0.02 0.02 0.02 0.02 0.03 0.05 0.05 0.04 % Of Sales - 2.34% 15.15% 5.71% 5.41% 6.06% 4.35% 2.50% 0 166.67% 100% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0 0% 0% General & Admin Exp. - 0.09 0.08 0.10 0.10 0.09 0.09 0.08 0.09 0.11 0.05 % Of Sales - 5.26% 24.24% 28.57% 27.03% 27.27% 19.57% 6.67% 0 366.67% 125.00% Selling & Distn. Exp. - 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 % Of Sales - 0% 3.03% 0% 0% 0% 0% 0% 0 33.33% 0% Miscellaneous Exp. - 0.04 0.03 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.34% 9.09% 0% 5.41% 0% 0% 0% 0 0% 650.0% EBITDA -0.15 -0.15 -0.17 -0.10 -0.14 -0.10 -0.10 -0.54 -0.14 -0.17 -0.35 EBITDA Margin -12.10% -8.77% -51.52% -28.57% -37.84% -30.30% -21.74% -45.00% 0 -566.67% -875.00% Other Income 0.22 0.44 0.23 0.29 0.31 0.30 0.36 0.45 0.28 0.30 0.25 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 0.06 0.28 0.06 0.19 0.18 0.20 0.27 -0.10 0.14 0.13 -0.10 Tax 0.02 0.04 0.01 0.08 0.02 0.04 0.05 0.00 0.03 0.01 0.00 Tax Rate 33.33% 14.29% 16.67% 42.11% 11.11% 20.00% 18.52% 0.00% 21.43% 7.69% 0.00% PAT 0.03 0.24 0.05 0.10 0.16 0.16 0.21 -0.10 0.11 0.12 -0.10 PAT before Minority Interest 0.03 0.24 0.05 0.10 0.16 0.16 0.21 -0.10 0.11 0.12 -0.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.42% 14.04% 15.15% 28.57% 43.24% 48.48% 45.65% -8.33% 0 400% -250.0% PAT Growth -78.57% 380.00% -50.00% -37.50% 0.00% -23.81% - - -8.33% - EPS 0.05 0.39 0.08 0.16 0.26 0.26 0.34 -0.16 0.18 0.20 -0.16

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 10.57 10.33 10.29 10.19 10.03 9.87 9.65 9.75 9.64 9.51 Share Capital 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 Total Reserves 4.47 4.24 4.19 4.09 3.93 3.77 3.56 3.65 3.54 3.42 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.73 0.22 0.71 0.38 0.99 1.07 0.69 0.05 0.03 0.02 Trade Payables 0.58 0.15 0.63 0.29 0.91 0.99 0.68 0.00 0.00 0.00 Other Current Liabilities 0.15 0.06 0.08 0.08 0.09 0.08 0.01 0.05 0.03 0.02 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 11.30 10.55 11.00 10.57 11.02 10.94 10.34 9.80 9.67 9.53 Net Block 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.00 0.00 Gross Block 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.03 0.03 Accumulated Depreciation 0.05 0.04 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.03 Non Current Assets 8.71 9.88 10.28 10.12 8.36 7.85 7.52 4.27 5.69 5.47 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 8.69 9.87 10.26 10.10 8.34 7.82 7.49 4.25 5.68 5.46 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2.59 0.67 0.72 0.44 2.66 3.10 2.83 5.53 3.98 4.06 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.66 0.66 0.69 Sundry Debtors 1.36 0.18 0.41 0.30 0.41 0.51 0.12 2.23 0.00 0.00 Cash & Bank 0.94 0.44 0.23 0.01 0.05 0.04 0.15 0.27 0.56 0.17 Other Current Assets 0.28 0.00 0.00 0.01 2.17 2.51 2.53 2.38 2.75 3.20 Short Term Loans & Adv. 0.28 0.03 0.05 0.09 2.16 2.51 2.53 2.38 2.75 3.20 Net Current Assets 1.86 0.45 0.01 0.07 1.67 2.02 2.14 5.48 3.95 4.05 Total Assets 11.30 10.55 11.00 10.56 11.02 10.95 10.35 9.80 9.67 9.53

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.13 -0.42 0.09 -0.45 0.23 -0.14 0.22 -0.14 0.09 -0.33 PBT 0.28 0.06 0.19 0.18 0.20 0.27 -0.10 0.14 0.13 -0.10 Adjustment -0.44 -0.22 -0.29 -0.31 -0.30 -0.36 -0.43 -0.28 -0.30 0.02 Changes in Working Capital -0.93 -0.24 0.28 -0.30 0.37 0.01 0.75 0.02 0.27 -0.24 Cash after chg. in Working capital -1.08 -0.41 0.18 -0.43 0.27 -0.09 0.22 -0.11 0.10 -0.33 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 -0.01 -0.08 -0.02 -0.04 -0.05 0.00 -0.03 -0.01 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 1.63 0.62 0.13 0.41 -0.21 0.03 -0.34 -0.15 0.30 0.32 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 0.00 0.34 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.63 0.62 0.13 0.41 -0.21 0.03 -0.34 -0.12 0.30 -0.02 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.50 0.20 0.22 -0.04 0.01 -0.11 -0.12 -0.29 0.39 -0.01 Opening Cash & Equivalents 0.44 0.23 0.01 0.05 0.04 0.15 0.27 0.56 0.17 0.18 Closing Cash & Equivalent 0.94 0.44 0.23 0.01 0.05 0.04 0.15 0.27 0.56 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 17.34 16.95 16.88 16.71 16.45 16.19 15.83 15.99 15.81 15.60 ROA 2.16% 0.42% 0.95% 1.48% 1.44% 2.02% -0.96% 1.17% 1.30% -1.07% ROE 2.26% 0.44% 1.00% 1.58% 1.59% 2.20% -1.00% 1.18% 1.30% -1.07% ROCE 2.68% 0.54% 1.83% 1.77% 2.01% 2.73% -0.99% 1.45% 1.38% -1.07% Fixed Asset Turnover 29.32 5.75 6.01 6.50 5.69 7.99 20.60 0.10 0.93 0.20 Receivable days 164.17 318.94 366.12 342.49 509.46 246.29 357.03 0.00 0.00 0.00 Inventory Days 5.02 33.24 33.16 31.67 36.90 26.54 104.97 0.00 7858.27 6339.36 Payable days 78.50 434.39 505.82 606.85 1094.66 624.80 118.70 5.43 0.00 0.00 Cash Conversion Cycle 90.68 -82.20 -106.54 -232.70 -548.30 -351.97 343.29 -5.43 7858.27 6339.36 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 1379.23 150.02 233.88 312.63 1046.36 2186.22 -146.69 1236.63 960.31 -988.05

Top Investors:

nivedita bhorkar

nippon denro ispat ltd

hiranand khemani

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback