Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Thirani Projects Ltd.

Finance - NBFC

Rating :

N/A

BSE: 538464 | NSE: Not Listed

Watchlist

NSE BSE

3.99

05-Nov-2024

Open
High
Low
Previous Close

3.57
3.99
3.5
3.50

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

1465
5170
4.66
2.92

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.06
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.33
N/A
0.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.58
-11.17
-3.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
87.22
30.83

PAT CAGR (%)

10 Years
5 Years
3 Years

32.75
-
58.74

P:E (Median)

8 Years
5 Years
3 Years

-
2.09
-

P:BV (Average)

8 Years
5 Years
3 Years

-
0.27
0.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-7.09
14.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.20 0.21 -4.76% 0.20 0.04 400.00% 0.21 0.24 -12.50% 0.21 0.26 -19.23%
Expenses 0.16 0.18 -11.11% 6.84 1.17 484.62% 0.09 0.08 12.50% 0.09 0.15 -40.00%
EBITDA 0.05 0.03 66.67% -6.64 -1.14 - 0.12 0.16 -25.00% 0.12 0.11 9.09%
EBIDTM 22.50% 12.14% -3,304.98% -3,067.57% 55.24% 66.26% 57.08% 42.58%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00% 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 0.05 0.03 66.67% -6.64 -1.14 - 0.12 0.17 -29.41% 0.12 0.11 9.09%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.05 0.03 66.67% -6.64 -1.14 - 0.12 0.17 -29.41% 0.12 0.11 9.09%
PATM 22.50% 12.14% -3,304.98% -3,067.57% 56.67% 69.14% 57.08% 42.58%
EPS 0.02 0.01 100.00% -3.29 -0.56 - 0.06 0.08 -25.00% 0.06 0.05 20.00%

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 /

Consolidated

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 0.82 0.78 0.83 0.88 0.95 1.41 2.67 3.66 1.57 1.37 0.12 Net Sales Growth 9.33% -6.02% -5.68% -7.37% -32.62% -47.19% -27.05% 133.12% 14.60% 1041.67% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 2.08 3.34 0.36 0.00 0.00 Gross Profit 0.82 0.78 0.83 0.88 0.95 1.41 0.58 0.32 1.20 1.37 0.12 GP Margin 100.37% 100% 100% 100% 100% 100% 21.72% 8.74% 76.43% 100% 100% Total Expenditure 7.18 1.47 0.69 1.06 1.02 1.44 2.22 3.50 1.16 0.88 0.09 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 - 0.22 0.12 0.10 0.09 0.06 0.04 0.06 0.04 0.04 0.03 % Of Sales - 28.21% 14.46% 11.36% 9.47% 4.26% 1.50% 1.64% 2.55% 2.92% 25.00% Manufacturing Exp. - 0.11 0.06 0.06 0.06 0.05 0.05 0.05 0.05 0.13 0.02 % Of Sales - 14.10% 7.23% 6.82% 6.32% 3.55% 1.87% 1.37% 3.18% 9.49% 16.67% General & Admin Exp. - 0.06 0.48 0.04 0.05 0.04 0.04 0.04 0.05 0.06 0.02 % Of Sales - 7.69% 57.83% 4.55% 5.26% 2.84% 1.50% 1.09% 3.18% 4.38% 16.67% Selling & Distn. 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% Miscellaneous Exp. - 1.08 0.03 0.87 0.82 1.29 0.00 0.00 0.65 0.65 0.00 % Of Sales - 138.46% 3.61% 98.86% 86.32% 91.49% 0% 0% 41.40% 47.45% 8.33% EBITDA -6.35 -0.69 0.14 -0.18 -0.07 -0.03 0.45 0.16 0.41 0.49 0.03 EBITDA Margin -774.39% -88.46% 16.87% -20.45% -7.37% -2.13% 16.85% 4.37% 26.11% 35.77% 25.00% Other Income 0.00 0.01 0.01 0.01 0.00 0.02 0.00 0.00 0.00 0.00 0.01 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 -6.35 -0.68 0.15 -0.17 -0.06 -0.01 0.45 0.16 0.41 0.49 0.04 Tax 0.00 0.00 0.01 0.00 0.00 -0.01 0.12 0.05 0.13 0.21 0.01 Tax Rate 0.00% 0.00% 6.67% 0.00% 0.00% 100.00% 26.67% 31.25% 31.71% 42.86% -33.33% PAT -6.35 -0.68 0.14 -0.17 -0.06 0.00 0.33 0.11 0.28 0.28 -0.04 PAT before Minority Interest -6.35 -0.68 0.14 -0.17 -0.06 0.00 0.33 0.11 0.28 0.28 -0.04 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 -774.39% -87.18% 16.87% -19.32% -6.32% 0% 12.36% 3.01% 17.83% 20.44% -33.33% PAT Growth 0.00% - - - - -100.00% 200.00% -60.71% 0.00% - EPS -3.14 -0.34 0.07 -0.08 -0.03 0.00 0.16 0.05 0.14 0.14 -0.02

Description TTM Mar 13 Mar 12
Net Sales - 0.88 0.16 Net Sales Growth - 450.0% Cost Of Goods Sold - 0.63 0.00 Gross Profit - 0.26 0.16 GP Margin - 29.55% 100% Total Expenditure - 0.73 0.11 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 0.03 0.05 % Of Sales - 3.41% 31.25% Manufacturing Exp. - 0.02 0.02 % Of Sales - 2.27% 12.50% General & Admin Exp. - 0.03 0.02 % Of Sales - 3.41% 12.50% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.02 0.02 % Of Sales - 2.27% 12.50% EBITDA - 0.15 0.05 EBITDA Margin - 17.05% 31.25% Other Income - 0.01 0.00 Interest - 0.00 0.00 Depreciation - 0.00 0.00 PBT - 0.17 0.05 Tax - 0.12 0.05 Tax Rate - 70.59% 100.00% PAT - 0.04 0.01 PAT before Minority Interest - 0.04 0.01 Minority Interest - 0.00 0.00 PAT Margin - 4.55% 6.25% PAT Growth - 300.00% EPS - 0.02 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 19.29 18.79 19.72 19.58 19.63 21.18 20.83 20.73 20.46 20.22 Share Capital 20.21 20.21 20.21 20.21 20.21 20.21 20.21 20.21 20.21 20.21 Total Reserves -0.92 -1.42 -0.49 -0.63 -0.58 0.97 0.62 0.52 0.25 0.00 Non-Current Liabilities 0.00 0.00 -0.01 -0.01 -0.01 0.00 0.00 0.00 0.00 -0.01 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 0.24 0.09 0.09 0.14 0.03 0.04 0.06 0.25 0.22 0.04 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.01 0.01 0.00 0.05 0.01 0.00 0.01 0.01 0.03 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Short Term Provisions 0.23 0.08 0.09 0.09 0.03 0.04 0.05 0.24 0.19 0.01 Total Liabilities 19.53 18.88 19.80 19.71 19.65 21.22 20.89 20.98 20.68 20.25 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 18.70 15.98 19.05 19.35 17.86 19.92 19.09 12.31 6.90 18.84 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 8.25 7.97 9.09 8.78 8.77 4.52 5.02 6.15 6.90 18.78 Long Term Loans & Adv. 10.46 8.01 9.97 10.56 9.10 15.40 14.06 6.16 0.00 0.05 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 0.83 2.91 0.75 0.37 1.79 1.30 1.81 8.67 13.78 1.41 Current Investments 0.00 0.05 0.01 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 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.57 2.71 0.64 0.11 0.72 0.68 0.39 0.40 0.22 0.09 Other Current Assets 0.23 0.00 0.00 0.00 1.07 0.62 1.42 8.27 13.56 1.31 Short Term Loans & Adv. 0.23 0.15 0.10 0.26 1.07 0.62 1.42 8.27 13.55 1.29 Net Current Assets 0.59 2.82 0.66 0.22 1.76 1.26 1.75 8.42 13.56 1.37 Total Assets 19.53 18.89 19.80 19.72 19.65 21.22 20.90 20.98 20.68 20.25

Description Mar 13 Mar 12
Shareholder's Funds 26.01 25.95 Share Capital 20.21 20.21 Total Reserves 5.79 5.74 Non-Current Liabilities -0.02 -0.14 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 0.23 5.42 Trade Payables 0.00 0.00 Other Current Liabilities 0.01 5.28 Short Term Borrowings 0.05 0.00 Short Term Provisions 0.16 0.14 Total Liabilities 26.22 31.23 Net Block 5.88 5.88 Gross Block 5.88 5.88 Accumulated Depreciation 0.00 0.00 Non Current Assets 18.72 25.18 Capital Work in Progress 0.00 0.00 Non Current Investment 12.80 14.10 Long Term Loans & Adv. 0.05 5.21 Other Non Current Assets 0.00 0.00 Current Assets 7.49 6.05 Current Investments 0.00 0.00 Inventories 0.00 0.00 Sundry Debtors 0.00 0.00 Cash & Bank 0.57 0.40 Other Current Assets 6.91 0.07 Short Term Loans & Adv. 6.86 5.58 Net Current Assets 7.26 0.63 Total Assets 26.21 31.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -2.17 2.06 -0.06 0.05 -5.82 -0.21 -1.14 -0.57 -11.74 5.52 PBT -0.68 -0.93 0.14 -0.05 -0.03 0.45 0.16 0.41 0.49 -0.03 Adjustment 1.08 1.08 -0.31 -0.02 -5.76 0.00 0.00 0.01 0.01 0.01 Changes in Working Capital -2.48 1.97 -0.05 0.05 0.00 -0.54 -1.17 -0.89 -12.24 5.53 Cash after chg. in Working capital -2.08 2.11 -0.22 -0.02 -5.79 -0.09 -1.01 -0.46 -11.74 5.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.05 0.16 0.07 -0.02 -0.12 -0.13 -0.11 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 0.03 0.00 0.60 -0.66 5.86 0.50 1.13 0.75 11.88 -5.70 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -0.23 1.08 -0.32 -0.01 -4.25 0.50 1.13 0.75 11.88 -5.69 Others 0.26 -1.08 0.92 -0.65 10.11 0.00 0.00 0.00 0.00 -0.01 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.04 Net Cash Inflow / Outflow -2.14 2.06 0.53 -0.61 0.04 0.29 -0.01 0.18 0.13 -0.22 Opening Cash & Equivalents 2.71 0.64 0.11 0.72 0.68 0.39 0.40 0.22 0.09 0.31 Closing Cash & Equivalent 0.57 2.71 0.64 0.11 0.72 0.68 0.39 0.40 0.22 0.09

Description Mar 13 Mar 12
Cash From Operating Activity -1.18 -5.51 PBT 0.17 0.05 Adjustment 0.02 0.02 Changes in Working Capital -1.36 -5.58 Cash after chg. in Working capital -1.18 -5.51 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 1.30 -19.98 Net Fixed Assets 0.00 Net Investments 1.30 Others 0.00 Cash from Financing Activity 0.05 25.88 Net Cash Inflow / Outflow 0.17 0.40 Opening Cash & Equivalents 0.40 0.00 Closing Cash & Equivalent 0.57 0.40

Financial Ratios

Standalone /

Consolidated

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.) 9.54 9.30 9.76 9.69 9.71 10.48 10.31 10.26 10.12 10.00 ROA -3.56% 0.73% -0.88% -0.33% -0.02% 1.58% 0.54% 1.34% 1.36% -0.18% ROE -3.59% 0.74% -0.89% -0.33% -0.02% 1.58% 0.54% 1.35% 1.37% -0.18% ROCE -3.59% 0.77% -0.88% -0.33% -0.05% 2.13% 0.77% 1.98% 2.39% -0.11% Fixed Asset Turnover 2591.33 2763.33 3069.15 380.89 299.77 568.64 779.36 334.04 291.75 26.02 Receivable days 12.91 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 12.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 -247.71 -1543.79 -316.90 5037.41 622.83 1781.45 1866.76 -7.58

Description Mar 13 Mar 12
Book Value (Rs.) 12.87 12.84 ROA 0.15% 0.03% ROE 0.17% 0.04% ROCE 0.64% 0.21% Fixed Asset Turnover 0.15 0.03 Receivable days 0.00 0.00 Inventory Days 0.00 0.00 Payable days 0.00 0.00 Cash Conversion Cycle 0.00 0.00 Total Debt/Equity 0.00 0.00 Interest Cover 1163.14 249.51

Top Investors:

moreplus merchants private limited

superior commodeal private limited

smile suppliers pvt ltd

plenty niryat private limited

malay shaileshbhai patel

kajol shailesh patel

vinod chandra bhatt

madhusudan rao polineni

indian bobbin manufacturing company private limited

dhwanil saumil bhavnagari

Annual Reports:

News Update:

Thirani Projects - Quarterly Results
14th Aug 2024, 19:56 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