INTELLIVATE CAPITAL | 360 ONE WAM | INTELLIVATE CAPITAL/ 360 ONE WAM |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 59.1 | 33.4 | 177.0% | View Chart |
P/BV | x | 11.1 | 8.9 | 125.4% | View Chart |
Dividend Yield | % | 0.1 | 4.6 | 2.1% |
INTELLIVATE CAPITAL 360 ONE WAM |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
INTELLIVATE CAPITAL Mar-23 |
360 ONE WAM Mar-23 |
INTELLIVATE CAPITAL/ 360 ONE WAM |
5-Yr Chart Click to enlarge
|
||
High | Rs | 28 | 507 | 5.6% | |
Low | Rs | 6 | 306 | 1.8% | |
Sales per share (Unadj.) | Rs | 0.3 | 55.5 | 0.5% | |
Earnings per share (Unadj.) | Rs | 0.1 | 18.5 | 0.6% | |
Cash flow per share (Unadj.) | Rs | 0.1 | 19.8 | 0.5% | |
Dividends per share (Unadj.) | Rs | 0.05 | 34.50 | 0.1% | |
Avg Dividend yield | % | 0.3 | 8.5 | 3.5% | |
Book value per share (Unadj.) | Rs | 4.6 | 85.1 | 5.4% | |
Shares outstanding (eoy) | m | 42.20 | 356.09 | 11.9% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 64.7 | 7.3 | 881.8% | |
Avg P/E ratio | x | 162.6 | 22.0 | 738.3% | |
P/CF ratio (eoy) | x | 162.6 | 20.6 | 790.3% | |
Price / Book Value ratio | x | 3.7 | 4.8 | 77.3% | |
Dividend payout | % | 48.0 | 186.7 | 25.7% | |
Avg Mkt Cap | Rs m | 716 | 144,903 | 0.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 5 | 5,066 | 0.1% | |
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 | 11 | 19,747 | 0.1% | |
Other income | Rs m | 3 | 1,895 | 0.1% | |
Total revenues | Rs m | 14 | 21,641 | 0.1% | |
Gross profit | Rs m | 4 | 11,074 | 0.0% | |
Depreciation | Rs m | 0 | 463 | 0.0% | |
Interest | Rs m | 0 | 4,003 | 0.0% | |
Profit before tax | Rs m | 6 | 8,503 | 0.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 2 | 1,924 | 0.1% | |
Profit after tax | Rs m | 4 | 6,579 | 0.1% | |
Gross profit margin | % | 35.3 | 56.1 | 63.0% | |
Effective tax rate | % | 31.4 | 22.6 | 138.9% | |
Net profit margin | % | 39.8 | 33.3 | 119.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,116 | 76,585 | 1.5% | |
Current liabilities | Rs m | 889 | 37,473 | 2.4% | |
Net working cap to sales | % | 2,050.6 | 198.1 | 1,035.3% | |
Current ratio | x | 1.3 | 2.0 | 61.4% | |
Inventory Days | Days | 438 | 761 | 57.6% | |
Debtors Days | Days | 304,782 | 8 | 3,621,044.0% | |
Net fixed assets | Rs m | 17 | 35,322 | 0.0% | |
Share capital | Rs m | 42 | 356 | 11.9% | |
"Free" reserves | Rs m | 151 | 29,948 | 0.5% | |
Net worth | Rs m | 194 | 30,304 | 0.6% | |
Long term debt | Rs m | 48 | 41,956 | 0.1% | |
Total assets | Rs m | 1,133 | 111,907 | 1.0% | |
Interest coverage | x | 92.7 | 3.1 | 2,967.4% | |
Debt to equity ratio | x | 0.2 | 1.4 | 17.9% | |
Sales to assets ratio | x | 0 | 0.2 | 5.5% | |
Return on assets | % | 0.4 | 9.5 | 4.2% | |
Return on equity | % | 2.3 | 21.7 | 10.5% | |
Return on capital | % | 2.7 | 17.3 | 15.5% | |
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 | 9 | 0.0% | |
Fx outflow | Rs m | 0 | 74 | 0.0% | |
Net fx | Rs m | 0 | -65 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -407 | -13,453 | 3.0% | |
From Investments | Rs m | -4 | 7,861 | -0.0% | |
From Financial Activity | Rs m | 457 | 5,801 | 7.9% | |
Net Cashflow | Rs m | 46 | 209 | 22.1% |
Indian Promoters | % | 75.0 | 17.8 | 422.3% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 71.6 | - | |
FIIs | % | 0.0 | 63.2 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 25.0 | 82.3 | 30.4% | |
Shareholders | 3,069 | 46,512 | 6.6% | ||
Pledged promoter(s) holding | % | 0.0 | 31.3 | - |
Compare INTELLIVATE CAPITAL With: ANAND RATHI WEALTH
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | INTELLIVATE CAPITAL | 360 ONE WAM |
---|---|---|
1-Day | 1.98% | 2.07% |
1-Month | -24.81% | 1.34% |
1-Year | 136.41% | 83.95% |
3-Year CAGR | 138.86% | 36.15% |
5-Year CAGR | 31.20% | 18.84% |
* Compound Annual Growth Rate
Here are more details on the INTELLIVATE CAPITAL share price and the 360 ONE WAM share price.
Moving on to shareholding structures...
The promoters of INTELLIVATE CAPITAL hold a 75.0% stake in the company. In case of 360 ONE WAM the stake stands at 17.8%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of INTELLIVATE CAPITAL and the shareholding pattern of 360 ONE WAM.
Finally, a word on dividends...
In the most recent financial year, INTELLIVATE CAPITAL paid a dividend of Rs 0.1 per share. This amounted to a Dividend Payout ratio of 48.0%.
360 ONE WAM paid Rs 34.5, and its dividend payout ratio stood at 186.7%.
You may visit here to review the dividend history of INTELLIVATE CAPITAL, and the dividend history of 360 ONE WAM.
For a sector overview, read our finance sector report.
On Friday, Indian share markets traded on a positive note throughout the trading session and ended higher.