Nifty

:

24286.50

Sensex

:

79986.80

162.65 (0.67%)
545.35 (0.69%)

Login

Nifty
Sensex

:
:

24286.50
79986.80

162.65 (0.67%)
545.35 (0.69%)

Last Mile Enterprises Ltd.

Engineering - Construction

Rating :

56/99

BSE: 526961 | NSE: Not Listed

Watchlist

NSE BSE

800.00

03-Jul-2024

Open
High
Low
Previous Close

777.00
800.00
740.05
776.55

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

53
62.67
980.00
182.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,805.96
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,836.42
0.03%
6.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

104.03
56.71
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

62.00
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

65.34
-
7.57

P:E (Median)

8 Years
5 Years
3 Years

5.99
6.00
5.93

P:BV (Average)

8 Years
5 Years
3 Years

17.01
17.01
42.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

44.28
42.83
45.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.09 14.50 -99.38% 0.00 10.50 -100.00% 0.00 15.00 -100.00% 0.14 10.00 -98.60%
Expenses 0.63 1.44 -56.25% 0.41 43.61 -99.06% 0.12 -0.02 - 0.74 0.04 1,750.00%
EBITDA -0.54 13.06 - -0.41 -33.11 - -0.12 15.02 - -0.60 9.96 -
EBIDTM -604.49% 90.10% 0.00% -315.35% 0.00% 100.11% -426.43% 99.60%
Other Income 3.50 0.19 1,742.11% 0.00 0.71 -100.00% 0.00 1.04 -100.00% 0.00 1.26 -100.00%
Interest 0.20 0.83 -75.90% 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0
Depreciation 0.06 0.05 20.00% 0.06 0.05 20.00% 0.06 0.05 20.00% 0.06 0.06 0.00%
PBT 2.70 12.37 -78.17% -0.46 -32.46 - -0.18 16.00 - -0.65 11.16 -
Tax 0.38 2.50 -84.80% 0.00 -7.18 - 0.00 4.04 -100.00% 0.00 3.14 -100.00%
PAT 2.32 9.87 -76.49% -0.46 -25.28 - -0.18 11.97 - -0.65 8.02 -
PATM 2,608.99% 68.05% 0.00% -240.76% 0.00% 79.79% -465.71% 80.19%
EPS 1.37 5.84 -76.54% -0.27 -14.96 - -0.11 7.08 - -0.39 4.74 -

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 130.88 14.50 802.62% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 132.09 1.44 9,072.92% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA -1.21 13.06 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM -0.92% 90.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 8.13 0.19 4,178.95% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 1.93 0.83 132.53% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.29 0.05 480.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 4.71 12.37 -61.92% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.38 2.50 -84.80% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 4.32 9.87 -56.23% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 3.30% 68.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.22 8.44 -73.70% 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 0.23 50.00 0.00 0.00 3.83 5.29 1.82 0.12 0.06 0.06 0.04 Net Sales Growth -99.54% 0 0 -100% -27.60% 190.66% 1416.67% 100% 0% 50.0% Cost Of Goods Sold 0.05 -0.14 -0.17 -0.15 2.72 4.94 1.48 0.00 0.00 0.00 0.00 Gross Profit 0.18 50.15 0.17 0.16 1.11 0.34 0.34 0.12 0.06 0.06 0.04 GP Margin 77.83% 100.30% 0 0 28.98% 6.43% 18.68% 100% 100% 100% 100% Total Expenditure 1.90 45.02 0.02 0.09 4.01 15.30 2.37 0.07 0.02 0.01 0.00 Power & Fuel Cost - 0.01 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0 0 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.07 0.06 0.06 0.99 0.28 0.26 0.02 0.00 0.00 0.00 % Of Sales - 0.14% 0 0 25.85% 5.29% 14.29% 16.67% 0% 0% 0% Manufacturing Exp. - 0.00 0.00 0.00 0.02 0.00 0.05 0.04 0.00 0.00 0.00 % Of Sales - 0% 0 0 0.52% 0% 2.75% 33.33% 0% 0% 0% General & Admin Exp. - 1.38 0.11 0.16 0.28 1.79 0.11 0.02 0.01 0.01 0.00 % Of Sales - 2.76% 0 0 7.31% 33.84% 6.04% 16.67% 16.67% 16.67% 0% Selling & Distn. Exp. - 0.01 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0 0 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 43.70 0.00 0.00 0.00 8.28 0.48 0.00 0.00 0.00 0.00 % Of Sales - 87.40% 0 0 0% 156.52% 26.37% 0% 0% 0% 0% EBITDA -1.67 4.98 -0.02 -0.09 -0.18 -10.01 -0.55 0.05 0.04 0.05 0.04 EBITDA Margin -726.09% 9.96% 0 0 -4.70% -189.22% -30.22% 41.67% 66.67% 83.33% 100% Other Income 3.50 3.20 2.51 5.00 3.54 2.38 0.00 0.00 0.00 0.00 0.00 Interest 0.21 0.88 0.57 0.99 0.29 0.03 0.00 0.00 0.00 0.00 0.00 Depreciation 0.24 0.22 0.22 0.22 0.22 0.02 0.00 0.02 0.02 0.01 0.00 PBT 1.41 7.08 1.70 3.70 2.85 -7.69 -0.55 0.03 0.03 0.04 0.03 Tax 0.38 2.50 0.00 0.02 0.02 0.15 0.00 0.01 0.01 0.01 0.00 Tax Rate 26.95% 35.31% 0.00% 0.54% 0.70% -1.95% 0.00% 33.33% 33.33% 25.00% 0.00% PAT 1.03 4.58 1.70 3.68 2.83 -7.84 -0.55 0.01 0.02 0.02 0.03 PAT before Minority Interest 1.03 4.58 1.70 3.68 2.83 -7.84 -0.55 0.01 0.02 0.02 0.03 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 447.83% 9.16% 0 0 73.89% -148.20% -30.22% 8.33% 33.33% 33.33% 75.00% PAT Growth -77.51% 169.41% -53.80% 30.04% - - - -50.00% 0.00% -33.33% EPS 0.61 2.71 1.01 2.18 1.67 -4.64 -0.33 0.01 0.01 0.01 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 12.98 5.51 3.81 0.12 -2.71 -4.87 -4.32 -4.33 -4.35 -4.37 Share Capital 11.69 11.69 11.69 11.69 11.69 5.02 5.02 5.02 5.02 5.02 Total Reserves -1.60 -6.18 -7.88 -11.56 -14.39 -9.89 -9.34 -9.35 -9.37 -9.39 Non-Current Liabilities 11.24 11.55 21.07 24.11 3.02 45.73 45.49 45.49 45.49 45.49 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 11.17 6.17 14.79 18.73 0.00 5.03 5.03 5.03 5.03 5.03 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 21.60 58.86 59.32 70.10 121.32 7.66 0.66 0.66 0.19 0.00 Trade Payables 0.88 0.95 1.04 2.71 6.71 1.96 0.64 0.65 0.18 0.00 Other Current Liabilities 18.22 57.88 58.26 67.38 106.57 0.20 0.00 0.00 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 8.03 5.50 0.00 0.00 0.00 0.00 Short Term Provisions 2.50 0.03 0.02 0.02 0.00 0.00 0.01 0.01 0.01 0.00 Total Liabilities 45.82 75.92 84.20 94.33 121.63 48.52 41.83 41.82 41.33 41.12 Net Block 1.56 1.78 1.99 2.20 2.41 0.02 0.03 0.00 0.00 0.00 Gross Block 2.46 2.46 2.45 2.45 2.44 0.03 0.03 0.00 0.00 0.00 Accumulated Depreciation 0.90 0.68 0.46 0.24 0.03 0.00 0.00 0.00 0.00 0.00 Non Current Assets 15.12 16.67 19.28 16.14 10.95 40.67 31.97 31.95 31.95 31.95 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 1.08 1.08 1.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 12.48 13.81 16.21 13.93 8.53 40.64 31.95 31.95 31.95 31.95 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 30.70 59.24 64.92 78.20 110.69 7.86 9.86 9.87 9.38 9.17 Current Investments 2.00 0.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.38 5.16 4.99 4.24 20.68 0.00 0.16 0.16 0.16 0.16 Sundry Debtors 9.03 4.11 5.07 9.23 10.46 0.48 9.21 9.14 9.06 9.00 Cash & Bank 3.26 0.09 0.35 0.11 0.18 0.06 0.01 0.06 0.01 0.01 Other Current Assets 11.03 2.15 2.14 3.32 79.38 7.32 0.48 0.50 0.15 0.00 Short Term Loans & Adv. 11.03 47.20 52.36 61.30 75.82 5.36 0.00 0.00 0.00 0.00 Net Current Assets 9.11 0.39 5.60 8.10 -10.63 0.19 9.20 9.21 9.19 9.17 Total Assets 45.82 75.91 84.20 94.34 121.64 48.53 41.83 41.82 41.33 41.12

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -7.01 4.33 1.45 -30.25 7.13 -0.39 0.00 0.06 0.00 0.00 PBT 7.08 1.70 3.70 2.85 -7.84 -0.55 0.01 0.03 0.04 0.03 Adjustment 43.13 0.74 1.21 0.49 -2.18 0.48 0.03 0.02 0.01 0.00 Changes in Working Capital -54.71 1.89 -3.46 -33.59 17.30 -0.32 -0.04 0.01 -0.05 -0.03 Cash after chg. in Working capital -4.51 4.33 1.45 -30.25 7.28 -0.39 0.00 0.06 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.50 0.00 0.00 0.00 -0.15 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 0.60 -0.54 -1.08 -0.01 -0.03 0.00 -0.03 0.00 0.00 0.00 Net Fixed Assets 0.00 -0.01 0.00 -0.01 -2.41 0.00 -0.03 0.00 0.00 0.00 Net Investments -1.47 -0.53 -1.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.07 0.00 0.00 0.00 2.38 0.00 0.00 0.00 0.00 0.00 Cash from Financing Activity 6.68 -4.05 -0.13 30.19 -6.98 0.44 -0.03 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.27 -0.26 0.24 -0.06 0.12 0.05 -0.06 0.06 0.00 0.00 Opening Cash & Equivalents 0.09 0.35 0.11 0.18 0.06 0.01 0.06 0.01 0.01 0.01 Closing Cash & Equivalent 0.36 0.09 0.35 0.11 0.18 0.06 0.01 0.06 0.01 0.01

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 8.63 4.71 3.26 0.11 -2.32 -9.70 -8.60 -8.63 -8.67 -8.71 ROA 7.52% 2.13% 4.12% 2.62% -9.21% -1.22% 0.03% 0.05% 0.06% 0.08% ROE 58.69% 36.57% 187.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 44.42% 15.04% 25.06% 25.99% -139.25% -17.29% 3.79% 4.09% 5.28% 5.32% Fixed Asset Turnover 20.37 0.00 0.00 1.57 4.29 67.97 8.19 46.16 43.76 25.30 Receivable days 47.96 0.00 0.00 937.69 377.33 972.98 0.00 0.00 0.00 0.00 Inventory Days 38.47 0.00 0.00 1186.91 1426.64 0.00 508.10 914.25 964.49 1668.21 Payable days -2234.13 -2117.85 -4375.56 631.98 61.02 266.57 3311.66 6704.63 1801.11 0.00 Cash Conversion Cycle 2320.55 2117.85 4375.56 1492.62 1742.95 706.42 -2803.56 -5790.38 -836.62 1668.21 Total Debt/Equity 1.11 1.12 3.89 150.24 -2.97 -2.16 -1.17 -1.16 -1.16 -1.15 Interest Cover 9.00 3.97 4.74 10.75 -237.16 -3176.85 238.52 981.95 0.00 0.00

Top Investors:

nav capital vcc-nav capital emerging fund

vicky r. jhaveri

vinaybhai mahendrabhai desai

devarsh dilip patel

Annual Reports:

News Update:

Last Mile Enterprise - Quarterly Results
28th May 2024, 20:51 PM

Read More

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