INTELLIVATE CAP | STEWART&MECK | INTELLIVATE CAP/ STEWART&MECK |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 91.9 | 19.3 | 476.2% | View Chart |
P/BV | x | 33.2 | 0.3 | 10,599.9% | View Chart |
Dividend Yield | % | 0.0 | 0.0 | - |
INTELLIVATE CAP STEWART&MECK |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
INTELLIVATE CAP Mar-23 |
STEWART&MECK Mar-23 |
INTELLIVATE CAP/ STEWART&MECK |
5-Yr Chart Click to enlarge
|
||
High | Rs | 13 | 54 | 24.9% | |
Low | Rs | 8 | 35 | 24.0% | |
Sales per share (Unadj.) | Rs | 14.3 | 94.8 | 15.1% | |
Earnings per share (Unadj.) | Rs | 0.8 | 0.9 | 88.6% | |
Cash flow per share (Unadj.) | Rs | 2.6 | 1.4 | 180.0% | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 5.0 | 209.5 | 2.4% | |
Shares outstanding (eoy) | m | 43.03 | 5.59 | 769.8% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.8 | 0.5 | 162.6% | |
Avg P/E ratio | x | 13.5 | 48.4 | 27.8% | |
P/CF ratio (eoy) | x | 4.2 | 30.9 | 13.7% | |
Price / Book Value ratio | x | 2.2 | 0.2 | 1,040.7% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 468 | 247 | 189.3% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 132 | 28 | 462.9% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 617 | 530 | 116.5% | |
Other income | Rs m | 39 | 46 | 84.5% | |
Total revenues | Rs m | 656 | 576 | 113.9% | |
Gross profit | Rs m | 136 | -36 | -382.6% | |
Depreciation | Rs m | 76 | 3 | 2,624.1% | |
Interest | Rs m | 54 | 0 | 536,500.0% | |
Profit before tax | Rs m | 45 | 7 | 618.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 10 | 2 | 471.0% | |
Profit after tax | Rs m | 35 | 5 | 681.8% | |
Gross profit margin | % | 22.0 | -6.7 | -328.5% | |
Effective tax rate | % | 22.7 | 29.8 | 76.3% | |
Net profit margin | % | 5.6 | 1.0 | 585.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 280 | 52 | 538.3% | |
Current liabilities | Rs m | 610 | 9 | 7,090.1% | |
Net working cap to sales | % | -53.6 | 8.2 | -654.2% | |
Current ratio | x | 0.5 | 6.0 | 7.6% | |
Inventory Days | Days | 40 | 767 | 5.3% | |
Debtors Days | Days | 418 | 8 | 5,375.8% | |
Net fixed assets | Rs m | 1,513 | 1,147 | 131.9% | |
Share capital | Rs m | 43 | 56 | 77.0% | |
"Free" reserves | Rs m | 170 | 1,115 | 15.2% | |
Net worth | Rs m | 213 | 1,171 | 18.2% | |
Long term debt | Rs m | 340 | 0 | - | |
Total assets | Rs m | 1,792 | 1,199 | 149.5% | |
Interest coverage | x | 1.8 | 728.0 | 0.3% | |
Debt to equity ratio | x | 1.6 | 0 | - | |
Sales to assets ratio | x | 0.3 | 0.4 | 77.9% | |
Return on assets | % | 4.9 | 0.4 | 1,155.6% | |
Return on equity | % | 16.3 | 0.4 | 3,744.8% | |
Return on capital | % | 17.8 | 0.6 | 2,866.6% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 0 | - | |
Net fx | Rs m | 0 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 117 | -70 | -167.0% | |
From Investments | Rs m | -211 | 26 | -814.9% | |
From Financial Activity | Rs m | 52 | NA | -13,924.3% | |
Net Cashflow | Rs m | -43 | -45 | 95.6% |
Indian Promoters | % | 47.6 | 50.2 | 94.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.3 | 5.0 | 5.0% | |
FIIs | % | 0.3 | 5.0 | 5.0% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 49.8 | 105.2% | |
Shareholders | 5,732 | 1,595 | 359.4% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare INTELLIVATE CAP With: BAJAJ FINSERV BF INVESTMENT IIFL FINANCE JM FINANCIAL KALYANI INVESTMENT
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | K.B.STEEL | STEWART&MECK |
---|---|---|
1-Day | -1.99% | 3.54% |
1-Month | 22.66% | 45.80% |
1-Year | 1,019.53% | 70.71% |
3-Year CAGR | 270.91% | 19.78% |
5-Year CAGR | 116.06% | 9.93% |
* Compound Annual Growth Rate
Here are more details on the K.B.STEEL share price and the STEWART&MECK share price.
Moving on to shareholding structures...
The promoters of K.B.STEEL hold a 47.6% stake in the company. In case of STEWART&MECK the stake stands at 50.2%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of K.B.STEEL and the shareholding pattern of STEWART&MECK.
Finally, a word on dividends...
In the most recent financial year, K.B.STEEL paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
STEWART&MECK paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of K.B.STEEL, and the dividend history of STEWART&MECK.
Indian share markets reversed the trend as the session progressed and ended the lower. After starting higher on Friday, equity markets had an anti-climatic end today.