Fairdeal Filaments Financials

BSE: 514474

₹94.95

₹-2.90 (-2.96%)

As on 12-Jun-2019IST

Market cap

₹121 Cr

Revenue (TTM)

₹219 Cr

P/E Ratio

58.5

P/B Ratio

2.8

Div. Yield

1.3 %

Income Statement (₹ Cr)	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Operating Revenue	219.09	220.27	211.65	200.87	194.79	172.81
Total Income	219.52	220.33	211.70	200.92	194.85	172.87
Total Expenditure	209.37	210.85	203.15	192.48	185.56	164.55
EBITDA	9.72	9.41	8.50	8.38	9.24	8.26
Depreciation	2.53	2.66	2.59	1.87	1.70	2.20
EBIT	7.19	6.76	5.90	6.51	7.54	6.06
Interest	5.04	4.16	4.07	4.15	4.47	4.36
Other Income	0.43	0.06	0.05	0.05	0.05	0.07
Exceptional Items	--	--	--	--	--	--
Profit before Tax	2.58	2.66	1.88	2.41	3.12	1.76
Provision for Tax	0.51	0.65	0.12	0.71	1.00	0.67
Profit after Tax	2.07	2.01	1.76	1.71	2.12	1.09

Liabilities (₹ Cr)	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Shareholder's Funds	21.62	20.50	18.51	18.38	17.69	11.79
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	11.16	13.73	7.11	13.99	6.51	15.46
Current Liabilities	56.33	38.32	40.29	40.91	40.24	47.09
Total Liabilities	89.10	72.54	65.91	73.28	64.44	74.34

Assets (₹ Cr)	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Non-Current Assets	17.50	22.03	23.13	21.53	16.40	17.82
Current Assets	67.82	50.52	42.78	51.75	48.04	56.52
Total Assets	89.10	72.54	65.91	73.28	64.44	74.34
Total Debt*	--	46.47	39.33	46.64	39.06	44.45
Net Current Assets	11.50	12.20	2.48	10.84	7.80	9.44
Contingent Liabilities	--	1.28	1.47	1.00	0.29	0.29

Cashflow (₹ Cr)	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Cash From Operating Activities	--	-5.12	12.27	0.02	2.20	-0.28
Cash Flow from Investing Activities	--	-1.54	-3.73	-6.54	-0.61	-0.55
Cash from Financing Activities	--	6.65	-8.41	6.44	-1.52	0.85
Net Cash Inflow / Outflow	--	-0.01	0.13	-0.07	0.08	0.02

Financials Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Adjusted EPS (₹)	3.42	3.33	2.91	2.82	3.50	2.72
Cash EPS (₹)	--	7.72	7.20	5.92	6.31	8.19
Adjusted Book Value (₹)	--	31.69	28.36	28.11	26.79	25.46
Dividend per Share (₹)	--	1.25	1.25	1.25	0.50	1.25
Cash Flow per Share (₹)	--	-8.47	20.28	0.04	4.01	-0.77
Free Cash Flow per Share (₹)	--	-11.25	13.35	-12.79	3.06	-2.81

Profitability Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
ROCE (%)	--	11.17	9.91	11.03	13.81	11.43
ROE (%)	9.80	11.08	10.30	10.29	16.01	10.97
ROA (%)	2.56	2.91	2.53	2.48	3.05	1.60
EBIT Margin (%)	3.28	3.07	2.79	3.24	3.87	3.50
Net Margin (%)	0.94	0.91	0.83	0.85	1.09	0.63
Cash Profit Margin (%)	--	2.12	2.06	1.78	1.96	1.91

Growth Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Revenue Growth (%)	0.19	4.07	5.37	3.12	12.72	5.46
EBIT Growth (%)	6.35	14.46	-9.32	-13.64	24.51	2.63
Net Profit Growth (%)	2.78	14.33	3.02	-19.34	93.65	33.39
EPS Growth (%)	2.78	14.33	3.02	-19.34	28.87	33.39
Book Value Growth (%)	--	11.73	0.88	4.93	58.11	5.76

Valuation Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Price / Earnings	58.52	20.44	10.24	8.50	4.72	5.44
Price / Book Value	2.83	2.15	1.05	0.85	0.68	0.64
Dividend Yield (%)	1.32	1.84	4.19	5.21	2.50	6.98
EV/EBITDA	16.48	9.20	6.65	7.21	5.34	6.09
Close Price (₹)	103.60	68.00	29.80	24.00	18.18	16.27
High Price (₹)	157.95	86.70	41.75	42.86	22.36	18.00
Low Price (₹)	64.65	26.75	23.00	17.05	14.50	11.77
Market Cap (₹ Cr)	121.14	41.14	18.03	14.52	11.00	6.55

Solvency Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Debt to Equity	0.45	2.42	2.29	2.74	2.41	4.34
Short term debt to equity ratio	1.51	1.56	1.79	1.77	1.82	2.36
Current Ratio	1.20	1.32	1.06	1.26	1.19	1.20
Quick Ratio	1.01	1.13	0.93	1.13	0.98	1.04
Interest Coverage	1.51	1.64	1.46	1.58	1.70	1.40

Operating Efficiency Ratios	TTM	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14
Debtors to sales (%)	24.50	18.11	16.42	21.55	18.68	26.86
Asset Turnover	2.71	3.19	3.04	2.92	2.81	2.53
Receivable days	--	61.78	67.29	72.40	77.51	83.79
Inventory Days	--	10.32	9.39	12.76	15.10	15.78
Payable days	--	5.07	6.82	5.47	15.10	20.97
Cash Conversion Cycle	--	67.03	69.86	79.69	77.51	78.61

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)