Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Thirdwave Financial Intermediaries Ltd.

Finance - Investment

Rating :

N/A

BSE: 531652 | NSE: Not Listed

Watchlist

NSE BSE

167

21-Nov-2024

Open
High
Low
Previous Close

156.8
167.4
156.8
160.00

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

752
124220
170.20
38.61

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

598.07
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

595.68
N/A
10.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

31.43
-24.09
-11.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
17.98

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-41.42
-12.64

P:E (Median)

8 Years
5 Years
3 Years

24.72
20.29
-

P:BV (Average)

8 Years
5 Years
3 Years

8.71
8.71
9.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

586.01
634.07
975.75

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 0.60 0.00 0 0.12 0.00 0 1.23 0.54 127.78% 0.00 0.02 -100.00%
Expenses 1.29 -0.23 - 0.74 0.34 117.65% 1.35 0.54 150.00% -0.07 0.08 -
EBITDA -0.70 0.23 - -0.62 -0.34 - -0.12 0.00 - 0.07 -0.06 -
EBIDTM -117.45% 0.00% -511.57% 0.00% -9.62% 0.55% 0.00% -254.55%
Other Income 0.06 0.19 -68.42% 0.00 0.02 -100.00% 0.00 0.03 -100.00% 0.00 0.02 -100.00%
Interest 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.09 0.00 0 0.08 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.73 0.42 - -1.54 -0.33 - -0.12 0.03 - 0.07 -0.03 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.73 0.42 - -1.54 -0.33 - -0.12 0.03 - 0.07 -0.03 -
PATM -122.32% 0.00% -1,273.55% 0.00% -9.62% 5.89% 0.00% -150.00%
EPS -0.20 0.12 - -0.43 -0.09 - -0.03 0.01 - 0.02 -0.01 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 28.63 0.00 0 12.69 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 22.24 -0.23 - 11.06 0.34 3,152.94% 0.00 0.00 0 0.00 0.00 0
EBITDA 6.39 0.23 2,678.26% 1.63 -0.34 - 0.00 0.00 0 0.00 0.00 0
EBIDTM 22.32% 0.00% 12.84% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.09 0.19 -52.63% 0.02 0.02 0.00% 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.09 0.00 0 0.16 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 6.39 0.42 1,421.43% 0.64 -0.33 - 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 6.39 0.42 1,421.43% 0.64 -0.33 - 0.00 0.00 0 0.00 0.00 0
PATM 22.32% 0.00% 5.07% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 1.78 1.88 -5.32% 0.18 -1.49 - 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 1.95 1.23 1.37 1.79 0.97 4.88 0.71 2.09 0.33 0.07 0.08 Net Sales Growth 248.21% -10.22% -23.46% 84.54% -80.12% 587.32% -66.03% 533.33% 371.43% -12.50% Cost Of Goods Sold 1.42 1.19 1.33 1.61 1.00 4.03 0.66 1.79 0.30 0.00 0.02 Gross Profit 0.53 0.04 0.04 0.17 -0.03 0.84 0.05 0.30 0.03 0.06 0.06 GP Margin 27.03% 3.25% 2.92% 9.50% -3.09% 17.21% 7.04% 14.35% 9.09% 85.71% 75.00% Total Expenditure 3.31 1.39 1.60 1.86 1.21 4.28 0.83 1.88 0.35 0.07 0.08 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 - 0.05 0.09 0.08 0.03 0.03 0.03 0.03 0.01 0.01 0.00 % Of Sales - 4.07% 6.57% 4.47% 3.09% 0.61% 4.23% 1.44% 3.03% 14.29% 0% Manufacturing Exp. - 0.09 0.04 0.04 0.04 0.06 0.04 0.04 0.01 0.01 0.03 % Of Sales - 7.32% 2.92% 2.23% 4.12% 1.23% 5.63% 1.91% 3.03% 14.29% 37.50% General & Admin Exp. - 0.03 0.13 0.13 0.14 0.15 0.11 0.02 0.04 0.05 0.03 % Of Sales - 2.44% 9.49% 7.26% 14.43% 3.07% 15.49% 0.96% 12.12% 71.43% 37.50% 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. - 0.04 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 3.25% 0% 0% 0% 0.20% 0% 0% 0% 0% 0% EBITDA -1.37 -0.16 -0.23 -0.07 -0.24 0.60 -0.12 0.21 -0.02 0.00 0.00 EBITDA Margin -70.26% -13.01% -16.79% -3.91% -24.74% 12.30% -16.90% 10.05% -6.06% 0% 0% Other Income 0.06 0.21 0.14 0.14 0.17 0.12 0.12 0.11 0.08 0.00 0.00 Interest 0.00 0.01 0.00 0.00 0.00 0.02 0.07 0.12 0.00 0.00 0.00 Depreciation 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT -2.32 0.04 -0.09 0.07 -0.08 0.69 -0.08 0.20 0.05 0.00 0.00 Tax 0.00 0.00 0.00 0.01 0.00 0.12 0.00 0.04 0.01 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 14.29% 0.00% 17.39% 0.00% 19.05% 25.00% 0.00% 0.00% PAT -2.32 0.04 -0.09 0.06 -0.08 0.58 -0.08 0.17 0.03 0.00 0.00 PAT before Minority Interest -2.32 0.04 -0.09 0.06 -0.08 0.58 -0.08 0.17 0.03 0.00 0.00 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 -118.97% 3.25% -6.57% 3.35% -8.25% 11.89% -11.27% 8.13% 9.09% 0% 0% PAT Growth -2,677.78% - - - - - - 466.67% 0 0 EPS -0.65 0.01 -0.03 0.02 -0.02 0.16 -0.02 0.05 0.01 0.00 0.00

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 1.40 1.36 1.44 1.39 1.47 0.89 1.12 0.95 0.92 0.92 Share Capital 2.83 2.83 2.83 2.83 2.83 2.83 2.83 2.83 2.83 2.83 Total Reserves -1.44 -1.48 -1.39 -1.45 -1.37 -1.95 -1.71 -1.88 -1.91 -1.91 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.75 0.87 0.00 0.00 0.00 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 0.75 0.87 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 0.00 0.00 0.01 0.01 0.12 0.00 0.05 0.02 0.01 0.00 Trade Payables 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.01 0.00 0.12 0.00 0.04 0.01 0.00 0.00 Total Liabilities 1.40 1.36 1.45 1.40 1.59 1.64 2.04 0.97 0.93 0.92 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 0.00 0.00 0.75 0.00 0.00 0.08 0.00 0.68 0.71 0.71 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 0.16 0.55 0.55 Long Term Loans & Adv. 0.00 0.00 0.75 0.00 0.00 0.08 0.00 0.52 0.16 0.16 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 1.40 1.36 0.70 1.39 1.59 1.56 2.04 0.29 0.21 0.21 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 0.53 0.38 0.00 1.52 1.79 0.16 0.15 0.15 Sundry Debtors 0.21 0.00 0.07 0.02 0.00 0.00 0.09 0.07 0.03 0.02 Cash & Bank 0.04 1.34 0.07 0.98 1.51 0.03 0.12 0.04 0.04 0.04 Other Current Assets 1.16 0.00 0.00 0.00 0.08 0.01 0.03 0.02 0.00 0.00 Short Term Loans & Adv. 1.16 0.02 0.04 0.01 0.08 0.01 0.03 0.01 0.00 0.00 Net Current Assets 1.40 1.36 0.69 1.39 1.47 1.56 1.99 0.27 0.21 0.21 Total Assets 1.40 1.36 1.45 1.39 1.59 1.64 2.04 0.97 0.92 0.92

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 -1.30 1.28 -0.91 -0.54 2.16 0.10 -1.47 -0.03 -0.03 0.02 PBT 0.04 -0.09 0.07 -0.08 0.69 -0.08 0.17 0.03 0.03 0.00 Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital -1.34 1.37 -0.97 -0.34 1.46 0.18 -1.63 -0.06 -0.06 0.02 Cash after chg. in Working capital -1.30 1.29 -0.91 -0.42 2.16 0.10 -1.47 -0.03 -0.03 0.02 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 -0.01 0.00 -0.12 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 0.00 0.00 0.00 0.00 0.00 0.00 0.68 0.03 0.03 0.00 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.39 0.00 0.00 Others 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -0.36 0.03 -0.11 Cash from Financing Activity 0.00 0.00 0.00 0.00 -0.67 -0.20 0.87 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.30 1.28 -0.91 -0.54 1.49 -0.10 0.09 0.00 0.00 0.02 Opening Cash & Equivalents 1.34 0.07 0.98 1.51 0.03 0.12 0.04 0.04 0.04 0.02 Closing Cash & Equivalent 0.04 1.34 0.07 0.98 1.51 0.03 0.12 0.04 0.04 0.04

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.) 3.49 3.31 3.70 3.45 3.80 1.19 2.24 1.48 1.33 1.33 ROA 2.93% -6.14% 3.89% -5.22% 35.79% -4.15% 11.17% 3.60% -0.06% 0.04% ROE 5.38% -11.18% 7.02% -9.73% 104.98% -20.21% 40.89% 11.01% -0.18% 0.14% ROCE 3.31% -6.17% 4.62% -5.46% 45.80% -0.15% 22.55% 4.47% -0.06% 0.05% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 30.51 8.87 9.31 9.34 0.00 23.59 14.13 55.20 124.75 73.34 Inventory Days 0.00 0.00 93.12 143.63 0.00 856.68 170.33 173.33 827.96 751.79 Payable days 0.87 0.59 0.82 2.06 0.68 2.06 0.00 0.00 0.00 0.00 Cash Conversion Cycle 29.63 8.28 101.62 150.90 -0.68 878.21 184.46 228.53 952.70 825.14 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.84 0.78 0.00 0.00 0.00 Interest Cover 8.77 0.00 0.00 0.00 41.00 -0.04 2.72 0.00 0.00 0.00

Top Investors:

sachin dilip nanche

kiran prakash hurkadli

Annual Reports:

News Update:

Thirdwave Financial Intermediaries gets nod to acquire 100% stake in British Brewing Company
14th Nov 2024, 14:42 PM

The Board of Directors of the company in their meeting held on November 14, 2024, has approved the same
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