Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Eraaya Lifespaces Ltd.

Auto Ancillary

Rating :

N/A

BSE: 531035 | NSE: Not Listed

Watchlist

NSE BSE

90.25

06-Feb-2025

Open
High
Low
Previous Close

92.00
94.50
88.60
92.00

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

129302
118.67
316.90
25.04

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,496.95
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,502.76
N/A
1.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

25.89
25.89
26.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1090.99
1120.28
1138.48

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 0.22
P/E Ratio 8486.59
Revenue 297
EBITDA 0
Net Income 0
ROA 4.8
P/Bk Ratio 211.62
ROE
FCFF -1.41
FCFF Yield -0.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 17.20 18.08 -4.87% 1.24 236.15 -99.47% 2.00 27.53 -92.74% 15.45 0.20 7,625.00%
Expenses 30.19 18.19 65.97% 0.90 236.09 -99.62% 0.68 27.46 -97.52% 15.34 0.07 21,814.29%
EBITDA -13.00 -0.11 - 0.34 0.06 466.67% 1.32 0.06 2,100.00% 0.11 0.12 -8.33%
EBIDTM -75.57% -0.61% 27.64% 0.03% 65.87% 0.24% 0.71% 63.08%
Other Income 0.02 0.21 -90.48% 0.00 0.00 0 0.00 0.00 0 0.16 0.05 220.00%
Interest 18.84 0.00 0 0.26 0.00 0 0.00 0.02 -100.00% 0.02 0.03 -33.33%
Depreciation 0.08 0.00 0 0.04 0.00 0 0.04 0.00 0 0.03 0.00 0
PBT -31.90 0.10 - 0.04 0.06 -33.33% 1.27 0.05 2,440.00% 0.22 0.14 57.14%
Tax -11.05 -0.13 - 0.01 0.00 0 0.32 0.00 0 0.22 0.00 0
PAT -20.85 0.23 - 0.03 0.06 -50.00% 0.95 0.05 1,800.00% 0.00 0.14 -100.00%
PATM -121.24% 1.24% 2.42% 0.03% 47.75% 0.17% 0.01% 73.33%
EPS -1.10 0.01 - 0.00 0.00 0 0.05 0.00 0 0.00 0.01 -100.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 666.11 18.08 3,584.24% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 601.14 18.19 3,204.78% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 64.96 -0.11 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 9.75% -0.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 39.36 0.21 18,642.86% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 33.17 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 40.06 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 18.49 0.10 18,390.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 18.02 -0.13 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.47 0.23 104.35% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.07% 1.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.51 0.01 5,000.00% 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 35.89 297.20 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth -87.27% 148500% 0 0 0 0 0 0 0 0 Cost Of Goods Sold 15.85 295.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 20.04 1.36 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 55.85% 0.46% 100% 0 0 0 0 0 0 0 0 Total Expenditure 47.11 297.08 0.14 0.06 0.07 0.08 0.08 0.07 0.10 0.03 0.12 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 - 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 % Of Sales - 0.03% 0% 0 0 0 0 0 0 0 0 Manufacturing Exp. - 0.09 0.00 0.00 0.01 0.00 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.03% 0% 0 0 0 0 0 0 0 0 General & Admin Exp. - 1.04 0.14 0.06 0.07 0.08 0.07 0.07 0.09 0.03 0.04 % Of Sales - 0.35% 70.0% 0 0 0 0 0 0 0 0 Selling & Distn. Exp. - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.00% 0% 0 0 0 0 0 0 0 0 Miscellaneous Exp. - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.00% 0% 0 0 0 0 0 0 0 0 EBITDA -11.23 0.12 0.06 -0.06 -0.07 -0.08 -0.08 -0.07 -0.10 -0.03 -0.12 EBITDA Margin -31.29% 0.04% 30.0% 0 0 0 0 0 0 0 0 Other Income 0.18 0.37 0.05 0.00 0.00 0.02 0.00 0.00 0.02 0.00 0.00 Interest 19.12 0.04 0.03 0.00 0.00 0.00 0.11 0.10 0.10 0.01 0.00 Depreciation 0.19 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT -30.37 0.42 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 Tax -10.50 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 34.57% 21.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT -19.87 0.34 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 PAT before Minority Interest -19.87 0.34 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 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 -55.36% 0.11% 40.0% 0 0 0 0 0 0 0 0 PAT Growth -4,239.58% 325.00% - - - - - - - - EPS -1.05 0.02 0.00 0.00 0.00 0.00 -0.01 -0.01 -0.01 0.00 -0.01

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 13.34 -0.65 -0.70 -0.68 -2.36 -3.40 -3.21 -3.04 -2.87 -2.83 Share Capital 15.12 1.47 1.47 1.47 1.47 0.47 0.47 0.47 4.73 4.73 Total Reserves -1.78 -2.12 -2.17 -2.15 -3.83 -3.87 -3.68 -3.52 -7.60 -7.56 Non-Current Liabilities -0.09 0.00 0.10 1.51 3.20 3.29 3.12 2.93 2.79 2.75 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 0.10 1.51 3.20 3.29 3.12 2.93 2.79 2.75 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 0.46 0.86 1.50 0.09 0.26 0.29 0.28 0.30 0.27 0.29 Trade Payables 0.12 0.10 1.50 0.08 0.24 0.24 0.25 0.26 0.25 0.26 Other Current Liabilities 0.23 0.03 0.00 0.01 0.01 0.04 0.03 0.04 0.03 0.03 Short Term Borrowings 0.00 0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 13.71 0.21 0.90 0.92 1.10 0.18 0.19 0.19 0.19 0.21 Net Block 1.52 0.00 0.00 0.00 0.17 0.17 0.17 0.17 0.19 0.19 Gross Block 1.56 0.00 0.00 0.00 0.17 0.17 0.17 0.17 0.19 0.19 Accumulated Depreciation 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 6.49 0.00 0.85 0.90 0.17 0.17 0.17 0.17 0.19 0.19 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. 4.97 0.00 0.85 0.90 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 Current Assets 7.22 0.22 0.05 0.02 0.93 0.01 0.01 0.01 0.00 0.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 6.56 0.02 0.05 0.02 0.03 0.01 0.01 0.01 0.00 0.01 Other Current Assets 0.66 0.00 0.00 0.00 0.90 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.25 0.00 0.00 0.00 0.90 0.00 0.00 0.00 0.00 0.00 Net Current Assets 6.76 -0.65 -1.45 -0.07 0.67 -0.27 -0.27 -0.29 -0.27 -0.27 Total Assets 13.71 0.22 0.90 0.92 1.10 0.18 0.18 0.18 0.19 0.20

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 -0.19 -0.64 -0.01 1.68 -0.89 -0.07 -0.09 -0.17 -0.05 -0.12 PBT 0.42 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 Adjustment -0.30 0.00 0.04 1.75 0.11 0.11 0.10 -0.02 0.00 0.00 Changes in Working Capital -0.32 -0.72 0.01 0.00 -0.93 0.01 -0.02 0.02 -0.01 0.00 Cash after chg. in Working capital -0.19 -0.64 -0.01 1.68 -0.89 -0.07 -0.09 -0.17 -0.05 -0.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -6.16 0.00 0.00 0.00 -0.10 0.17 0.00 0.04 0.00 0.00 Net Fixed Assets -1.56 0.00 0.00 0.17 0.00 0.00 0.00 0.02 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -4.60 0.00 0.00 -0.17 -0.10 0.17 0.00 0.02 0.00 0.00 Cash from Financing Activity 12.89 0.61 0.04 -1.69 1.00 0.06 0.09 0.14 0.04 0.13 Net Cash Inflow / Outflow 6.53 -0.03 0.03 -0.01 0.01 0.17 0.00 0.01 -0.01 0.01 Opening Cash & Equivalents 0.02 0.05 0.02 0.03 0.01 0.01 0.01 0.00 0.01 0.00 Closing Cash & Equivalent 6.56 0.02 0.05 0.02 0.03 0.18 0.01 0.01 0.00 0.01

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.) 0.88 -0.44 -4.75 -4.63 -16.00 -71.85 -67.88 -64.33 -6.06 -5.97 ROA 4.87% 13.77% -6.69% -7.39% -10.88% -102.16% -91.04% -93.77% -19.69% -60.70% ROE 5.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 6.89% 0.00% -54.49% -8.92% -18.88% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 190.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 0.12 357.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1177.75 Cash Conversion Cycle -0.02 357.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1177.75 Total Debt/Equity 0.00 -1.14 -0.14 -2.21 -1.36 -0.97 -0.97 -0.96 -0.97 -0.97 Interest Cover 12.21 3.74 0.00 0.00 -695.00 -0.67 -0.68 -0.81 -3.94 -459.96

Top Investors:

ebisu global opportunities fund limited

unico global oppurtunities fund limited

nexpact limited

nirmal aggarwal

eminence global fund pcc- eubilia capital partners fund i

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