Nifty

:

23727.65

Sensex

:

78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Login

Nifty
Sensex

:
:

23727.65
78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Shraddha Prime Projects Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 531771 | NSE: Not Listed

Watchlist

NSE BSE

210.20

23-Dec-2024

Open
High
Low
Previous Close

218.00
218.05
210.20
213.80

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

4017
8.68
238.25
85.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

433.10
34.15
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

480.90
N/A
6.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

75.07
304.43
751.92

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

39.57
39.57
39.57

P:BV (Average)

8 Years
5 Years
3 Years

5.00
5.00
5.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

43.26
43.26
43.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 22.32 0.00 0 22.05 0.00 0 17.17 0.00 0 26.11 0.00 0
Expenses 17.79 0.41 4,239.02% 17.28 0.08 21,500.00% 23.57 0.35 6,634.29% 16.37 0.04 40,825.00%
EBITDA 4.52 -0.41 - 4.77 -0.08 - -6.41 -0.35 - 9.74 -0.04 -
EBIDTM 20.27% 0.00% 21.63% 0.00% -37.32% 0.00% 37.31% 0.00%
Other Income 4.02 0.10 3,920.00% -1.56 0.00 - 4.80 0.01 47,900.00% 0.00 0.02 -100.00%
Interest 0.00 0.00 0 0.29 0.00 0 0.00 0.04 -100.00% 0.00 0.01 -100.00%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.02 -50.00%
PBT 8.53 -0.32 - 2.92 -0.09 - -1.62 -0.38 - 9.73 -0.04 -
Tax 1.23 0.00 0 1.33 0.00 0 -0.62 -0.22 - 1.78 -0.03 -
PAT 7.29 -0.32 - 1.58 -0.09 - -1.00 -0.16 - 7.95 -0.01 -
PATM 32.69% 0.00% 7.17% 0.00% -5.85% 0.00% 30.46% 0.00%
EPS 3.61 -0.16 - 0.78 -0.05 - -0.50 -0.08 - 3.94 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 37.60 11.18 236.31% 26.07 2.86 811.54% 30.68 8.59 257.16% 39.09 0.00 0
Expenses 27.82 7.92 251.26% 24.69 1.97 1,153.30% 38.53 7.24 432.18% 25.70 0.04 64,150.00%
EBITDA 9.78 3.26 200.00% 1.39 0.90 54.44% -7.84 1.35 - 13.38 -0.04 -
EBIDTM 26.00% 29.19% 5.32% 31.32% -25.56% 15.70% 34.24% 0.00%
Other Income 0.76 0.10 660.00% 0.94 0.00 0 0.89 0.01 8,800.00% 0.00 0.02 -100.00%
Interest 0.00 0.00 0 0.30 0.00 0 0.00 0.03 -100.00% 0.00 0.01 -100.00%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.02 -50.00%
PBT 10.53 3.35 214.33% 2.02 0.88 129.55% -6.96 1.32 - 13.37 -0.05 -
Tax 3.17 1.15 175.65% 0.47 0.31 51.61% -0.29 0.31 - 2.91 -0.03 -
PAT 7.36 2.21 233.03% 1.55 0.58 167.24% -6.67 1.01 - 10.46 -0.02 -
PATM 19.58% 19.74% 5.96% 20.22% -21.75% 11.71% 26.75% 0.00%
EPS 3.61 1.06 240.57% 0.78 1.21 -35.54% -3.25 2.09 - 5.14 -0.03 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 87.65 43.28 0.00 0.07 0.04 0.04 0.07 0.09 0.13 0.11 0.16 Net Sales Growth 0.00% 0 -100% 75.00% 0% -42.86% -22.22% -30.77% 18.18% -31.25% Cost Of Goods Sold -0.06 -54.60 -60.84 -9.53 0.01 0.01 0.03 0.11 0.10 0.03 0.07 Gross Profit 87.71 97.88 60.84 9.60 0.03 0.02 0.03 -0.02 0.03 0.07 0.09 GP Margin 100.07% 226.16% 0 13714.29% 75.00% 50.0% 42.86% -22.22% 23.08% 63.64% 56.25% Total Expenditure 75.01 40.43 0.82 0.44 0.35 0.28 0.37 3.96 0.43 0.16 0.20 Power & Fuel Cost - 0.01 0.02 0.00 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 - 0.36 0.04 0.11 0.18 0.14 0.05 0.10 0.16 0.05 0.05 % Of Sales - 0.83% 0 157.14% 450.0% 350.0% 71.43% 111.11% 123.08% 45.45% 31.25% Manufacturing Exp. - 93.34 60.84 9.48 0.01 0.00 0.01 0.01 0.00 0.00 0.01 % Of Sales - 215.67% 0 13542.86% 25.00% 0% 14.29% 11.11% 0% 0% 6.25% General & Admin Exp. - 0.87 0.42 0.31 0.06 0.08 0.03 0.04 0.03 0.06 0.07 % Of Sales - 2.01% 0 442.86% 150.0% 200% 42.86% 44.44% 23.08% 54.55% 43.75% Selling & Distn. Exp. - 0.43 0.19 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.99% 0 71.43% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.03 0.14 0.02 0.09 0.04 0.25 3.70 0.13 0.00 0.00 % Of Sales - 0.07% 0 28.57% 225.00% 100% 357.14% 4111.11% 100% 0% 0% EBITDA 12.62 2.85 -0.82 -0.37 -0.31 -0.24 -0.30 -3.87 -0.30 -0.05 -0.04 EBITDA Margin 14.40% 6.59% 0 -528.57% -775.00% -600% -428.57% -4300% -230.77% -45.45% -25.00% Other Income 7.26 4.90 0.03 0.06 0.06 0.09 0.08 1.34 0.02 0.00 0.01 Interest 0.29 0.01 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.04 0.04 0.03 0.00 0.00 0.00 0.00 0.00 0.02 0.03 0.04 PBT 19.56 7.70 -0.87 -0.31 -0.25 -0.16 -0.23 -2.52 -0.30 -0.08 -0.08 Tax 3.72 1.16 -0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 19.02% 15.06% 25.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 15.82 6.53 -0.65 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 -0.08 -0.08 PAT before Minority Interest 15.82 6.53 -0.65 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 -0.08 -0.08 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 18.05% 15.09% 0 -442.86% -625.00% -425.00% -328.57% -2800% -230.77% -72.73% -50.0% PAT Growth 2,827.59% - - - - - - - - - EPS 7.83 3.23 -0.32 -0.15 -0.12 -0.08 -0.11 -1.25 -0.15 -0.04 -0.04

Description TTM Mar 24 Mar 23
Net Sales 133.44 83.81 8.59 Net Sales Growth 489.66% 875.67% Cost Of Goods Sold -17.03 -72.73 -65.68 Gross Profit 150.47 156.55 74.27 GP Margin 112.76% 186.79% 864.61% Total Expenditure 116.74 74.08 7.72 Power & Fuel Cost - 0.01 0.02 % Of Sales - 0.01% 0.23% Employee Cost - 0.73 0.28 % Of Sales - 0.87% 3.26% Manufacturing Exp. - 144.59 72.31 % Of Sales - 172.52% 841.79% General & Admin Exp. - 1.02 0.44 % Of Sales - 1.22% 5.12% Selling & Distn. Exp. - 0.43 0.19 % Of Sales - 0.51% 2.21% Miscellaneous Exp. - 0.03 0.15 % Of Sales - 0.04% 1.75% EBITDA 16.71 9.73 0.87 EBITDA Margin 12.52% 11.61% 10.13% Other Income 2.59 0.99 0.03 Interest 0.30 0.04 0.05 Depreciation 0.04 0.04 0.03 PBT 18.96 10.64 0.82 Tax 6.26 4.08 0.30 Tax Rate 33.02% 38.35% 37.50% PAT 12.70 6.53 0.50 PAT before Minority Interest 12.69 6.56 0.51 Minority Interest -0.01 -0.03 -0.01 PAT Margin 9.52% 7.79% 5.82% PAT Growth 235.98% 1,206.00% EPS 6.29 3.23 0.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 54.72 1.35 0.86 1.17 1.42 1.58 1.81 4.33 5.54 5.61 Share Capital 22.09 6.45 6.45 6.45 6.45 6.45 6.45 6.45 6.45 6.45 Total Reserves 32.62 -5.10 -5.59 -5.28 -5.03 -4.86 -4.64 -2.11 -0.91 -0.84 Non-Current Liabilities 13.97 -0.21 20.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 14.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 20.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 77.65 96.70 0.23 0.02 0.03 0.01 0.01 1.57 0.01 0.01 Trade Payables 10.30 3.86 0.21 0.01 0.02 0.01 0.01 0.00 0.01 0.01 Other Current Liabilities 19.84 18.19 0.01 0.02 0.01 0.01 0.01 1.57 0.00 0.01 Short Term Borrowings 47.36 74.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.15 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 146.34 97.84 21.33 1.19 1.45 1.59 1.82 5.90 5.55 5.62 Net Block 0.01 0.05 0.00 0.00 0.07 0.07 0.07 0.36 0.35 0.37 Gross Block 0.12 0.12 0.00 0.06 0.21 0.21 0.21 0.76 0.73 0.73 Accumulated Depreciation 0.11 0.07 0.00 0.06 0.15 0.14 0.14 0.40 0.38 0.35 Non Current Assets 17.08 19.82 0.01 0.01 0.07 0.09 0.09 2.55 2.54 2.57 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 17.07 19.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.01 0.00 0.01 0.02 0.02 2.19 2.19 2.19 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 129.26 78.03 21.32 1.18 1.38 1.50 1.73 1.95 1.61 1.65 Current Investments 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 125.03 70.43 9.59 0.06 0.06 0.07 0.10 0.14 0.23 0.27 Sundry Debtors 0.00 0.00 0.00 0.01 0.03 0.06 0.26 0.31 1.35 1.31 Cash & Bank 0.75 1.01 0.02 1.09 1.27 1.36 1.36 1.50 0.03 0.08 Other Current Assets 3.03 0.00 0.00 0.00 0.02 0.01 0.02 0.00 0.00 0.00 Short Term Loans & Adv. 2.66 6.59 11.71 0.02 0.02 0.01 0.02 0.00 0.00 0.00 Net Current Assets 51.61 -18.68 21.09 1.16 1.34 1.49 1.72 0.38 1.60 1.64 Total Assets 146.34 97.85 21.33 1.19 1.45 1.59 1.82 5.90 5.55 5.62

Description Mar 24 Mar 23
Shareholder's Funds 54.73 1.35 Share Capital 22.09 6.45 Total Reserves 32.64 -5.10 Non-Current Liabilities 52.68 -0.21 Secured Loans 52.71 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.01 0.00 Current Liabilities 104.06 132.05 Trade Payables 22.70 8.40 Other Current Liabilities 30.27 35.40 Short Term Borrowings 50.77 87.68 Short Term Provisions 0.32 0.57 Total Liabilities 213.65 133.21 Net Block 0.10 0.93 Gross Block 0.22 1.00 Accumulated Depreciation 0.12 0.07 Non Current Assets 1.45 1.65 Capital Work in Progress 0.00 0.00 Non Current Investment 1.34 0.73 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 212.20 131.57 Current Investments 0.47 0.00 Inventories 171.64 98.91 Sundry Debtors 4.29 0.00 Cash & Bank 1.11 2.71 Other Current Assets 34.69 0.41 Short Term Loans & Adv. 33.42 29.53 Net Current Assets 108.14 -0.49 Total Assets 213.65 133.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -36.10 -34.70 -20.33 -0.26 -0.18 -0.08 -1.77 1.48 -0.05 -0.10 PBT 7.70 -0.88 -0.31 -0.25 -0.17 -0.23 -2.52 -0.30 -0.08 -0.08 Adjustment -0.11 0.04 -0.06 0.00 -0.05 0.13 -1.25 0.08 0.03 0.04 Changes in Working Capital -43.71 -33.86 -19.96 -0.01 0.04 0.02 2.01 1.70 0.00 -0.06 Cash after chg. in Working capital -36.12 -34.70 -20.33 -0.26 -0.18 -0.08 -1.77 1.48 -0.05 -0.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.01 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 2.24 -18.71 0.07 0.23 0.18 0.06 1.57 -1.22 0.00 0.00 Net Fixed Assets 0.00 -0.12 0.06 0.15 0.00 0.00 0.55 -0.03 0.00 0.00 Net Investments 2.23 -19.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.01 1.18 0.01 0.08 0.18 0.06 1.02 -1.19 0.00 0.00 Cash from Financing Activity 33.61 54.40 20.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.26 0.99 -0.03 -0.03 0.01 -0.02 -0.20 0.26 -0.05 -0.10 Opening Cash & Equivalents 1.01 0.02 0.05 0.08 0.07 0.09 0.29 0.03 0.08 0.17 Closing Cash & Equivalent 0.75 1.01 0.02 0.05 0.08 0.07 0.09 0.29 0.03 0.08

Description Mar 24 Mar 23
Cash From Operating Activity -66.31 -70.24 PBT 10.64 0.81 Adjustment -0.95 0.04 Changes in Working Capital -75.81 -70.79 Cash after chg. in Working capital -66.11 -69.94 Interest Paid 0.00 0.00 Tax Paid -0.20 -0.30 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -0.09 -1.69 Net Fixed Assets 0.00 Net Investments 2.23 Others -2.32 Cash from Financing Activity 64.81 74.64 Net Cash Inflow / Outflow -1.60 2.71 Opening Cash & Equivalents 2.71 0.00 Closing Cash & Equivalent 1.11 2.71

Financial Ratios

Standalone /

Consolidated

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.) 26.15 -1.15 -2.19 -1.60 -1.05 -0.68 -0.18 2.28 4.92 6.53 ROA 5.35% -1.10% -2.75% -19.03% -10.90% -13.26% -65.33% -5.16% -1.34% -1.33% ROE 24.99% 0.00% 0.00% 0.00% 0.00% 0.00% -529.42% -18.03% -2.33% -1.78% ROCE 8.02% -1.71% -2.78% -19.45% -10.94% -13.38% -106.51% -8.37% -1.79% -1.78% Fixed Asset Turnover 359.46 0.00 0.00 0.31 0.17 0.31 0.19 0.18 0.15 0.22 Receivable days 0.00 0.00 0.00 139.83 427.54 882.43 1116.28 2310.65 4502.45 2893.89 Inventory Days 824.21 0.00 0.00 542.53 720.99 480.48 465.32 519.79 842.97 682.02 Payable days -47.33 -12.20 -4.18 402.56 387.97 37.92 8.19 8.74 20.32 14.25 Cash Conversion Cycle 871.55 12.20 4.18 279.81 760.56 1325.00 1573.42 2821.70 5325.10 3561.66 Total Debt/Equity 1.12 55.33 23.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 1167.12 -16.20 0.00 0.00 0.00 0.00 0.00 0.00 -229.69 0.00

Description Mar 24 Mar 23
Book Value (Rs.) 26.16 -1.15 ROA 3.79% 0.38% ROE 25.11% 0.00% ROCE 8.64% 0.96% Fixed Asset Turnover 137.43 8.61 Receivable days 18.68 0.00 Inventory Days 589.11 4201.65 Payable days -78.03 -46.67 Cash Conversion Cycle 685.82 4248.32 Total Debt/Equity 1.89 64.99 Interest Cover 288.64 16.69

Top Investors:

mehul hasmukh barvalia

Annual Reports:

News Update:

Shraddha Prime Projects gets Commencement Certificate for project in Borivali East
25th Sep 2024, 17:33 PM

The project is anticipated to be delivered by August 2027 and has a GDV of approximately Rs 400 crore
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