Eraaya Lifespaces, 531035, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,823.32
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,829.13
N/A
3.74

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

28.94
28.94
29.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1118.13
1152.04
1166.11

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

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 1.24 236.15 -99.47% 2.00 27.53 -92.74% 15.45 0.20 7,625.00% 18.08 0.00 0
Expenses 0.90 236.09 -99.62% 0.68 27.46 -97.52% 15.34 0.07 21,814.29% 18.19 0.02 90,850.00%
EBITDA 0.34 0.06 466.67% 1.32 0.07 1,785.71% 0.11 0.12 -8.33% -0.11 -0.02 -
EBIDTM 27.64% 0.03% 65.87% 0.24% 0.71% 62.56% -0.61% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.16 0.05 220.00% 0.21 0.00 0
Interest 0.26 0.00 0 0.00 0.02 -100.00% 0.02 0.03 -33.33% 0.00 0.00 0
Depreciation 0.04 0.00 0 0.04 0.00 0 0.03 0.00 0 0.00 0.00 0
PBT 0.04 0.06 -33.33% 1.27 0.05 2,440.00% 0.22 0.14 57.14% 0.10 -0.02 -
Tax 0.01 0.00 0 0.32 0.00 0 0.22 0.00 0 -0.13 0.00 -
PAT 0.03 0.06 -50.00% 0.95 0.05 1,800.00% 0.00 0.14 -100.00% 0.23 -0.02 -
PATM 2.42% 0.03% 47.75% 0.18% 0.01% 72.82% 1.24% 0.00%
EPS 0.02 0.03 -33.33% 0.52 0.03 1,633.33% 0.00 0.08 -100.00% 0.12 -0.01 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 36.77 297.20 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth -86.07% 148500% 0 0 0 0 0 0 0 0 Cost Of Goods Sold 33.70 295.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3.07 1.36 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 8.34% 0.46% 100% 0 0 0 0 0 0 0 0 Total Expenditure 35.11 297.08 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 1.66 0.12 0.06 -0.06 -0.07 -0.08 -0.08 -0.07 -0.10 -0.03 -0.12 EBITDA Margin 4.51% 0.04% 30.0% 0 0 0 0 0 0 0 0 Other Income 0.37 0.37 0.05 0.00 0.00 0.02 0.00 0.00 0.02 0.00 0.00 Interest 0.28 0.04 0.03 0.00 0.00 0.00 0.11 0.10 0.10 0.01 0.00 Depreciation 0.11 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1.63 0.42 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 Tax 0.42 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 25.77% 21.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 1.21 0.34 0.08 -0.06 -0.07 -0.07 -0.19 -0.17 -0.18 -0.04 -0.12 PAT before Minority Interest 1.21 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 3.29% 0.11% 40.0% 0 0 0 0 0 0 0 0 PAT Growth 426.09% 325.00% - - - - - - - - EPS 0.66 0.18 0.04 -0.03 -0.04 -0.04 -0.10 -0.09 -0.10 -0.02 -0.07

Results Balance Sheet

Standalone Figures in Rs. Crores

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

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

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

eminence global fund pcc- eubilia capital partners fund i

Annual Reports:

News Update:

Eraaya Lifespaces - Quarterly Results
23rd Oct 2024, 11:25 AM

Read More
Eraaya Lifespaces’ arm secures multi-year contracts worth around Rs 25 crore
15th Oct 2024, 15:14 PM

These new contracts are expected to deliver significant value to clients and foster sustainable growth for Ebix
Read More
Eraaya Lifespaces’ Ebix Cash secures contract with PNB for Network Integrating Services
7th Oct 2024, 10:38 AM

The contract, valued at approximately Rs 138.75 crore, awarded for another 3 years
Read More

Eraaya Lifespaces Ltd.

Auto Ancillary

BSE: 531035 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Eraaya Lifespaces Ltd.

Auto Ancillary

BSE: 531035 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: