E Factor Experiences Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: EFACTOR | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on E Factor Experie

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

E Factor Experiences stock performance -

P/E Ratio (SA):
13.96
Market Cap:
208.8 Cr.
52-wk low:
0
52-wk high:
0

Is E Factor Experiences Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of E Factor Experie: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
E Factor Experiences Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'23Mar'24TTM
ROCE % 0%0%0%0%0%0%4.3%23.2%80.5%52.8%-
Value Creation
Index
NANANANANANA-0.70.74.82.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0000003.49.5114142142
Sales YoY Gr.-NANANANANANA184.2%1,097.4%24.7%-
Adj EPS 0000000.10.47.211.511.4
YoY Gr.-NANANANANANA680%1743.6%59.3%-
BVPS (₹) 00000011.417.942.742.7
Adj Net
Profit
00000000.46.91515
Cash Flow from Ops. 00000000-0.9-1.2-
Debt/CF from Ops. 00000000-6.9-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA248.8%24.7%
Adj EPS NANA511.8%59.3%
BVPSNANA247.2%138.8%
Share Price - - - -0.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'23Mar'24TTM
Return on
Equity %
0000004.531.974.64126.7
Op. Profit
Mgn %
0000001.16.5914.6NAN
Net Profit
Mgn %
0000001.33.96.110.610.5
Debt to
Equity
0000001.30.70.30-
Working Cap
Days
000000061761430
Cash Conv.
Cycle
0000000-570-2110

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - E Factor Experiences Ltd.

Standalone Consolidated
TTM EPS (₹) 11.4 11.6
TTM Sales (₹ Cr.) 142 149
BVPS (₹.) 42.7 38.5
Reserves (₹ Cr.) 43 37
P/BV 3.74 4.14
PE 13.96 13.79
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 209
Equity (₹ Cr.) 13.1
Face Value (₹) 10
Industry PE 8.6

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 1,203 9.91,206 4.91,244 10.61,256 15
Adj EPS (₹) 35.4 42.332.2 2.919.1 4.622.2 -17.1
Op. Profit Mgn % 17.73 247 bps16.06 -204 bps9.95 -107 bps9.65 -611 bps
Net Profit Mgn % 14.53 331 bps13.18 -26 bps7.58 -44 bps8.73 -338 bps

Management X-Ray of E Factor Experie:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:69.77%Institutions:4.41%Non-Institutions:25.81%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Mar24Sep24Mar250%20%40%60%80%
Pledged *0.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of E Factor Experie

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of E Factor Experie

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Zee Entertainment 115.6 -3.2 (-2.7%) Small Cap 8,637 5.3 4.3 22.6 1
Sun TV Network 652.9 -2.7 (-0.4%) Small Cap 4,148 42.9 45 15.3 2.3
GTPL Hathway 112.8 -0.2 (-0.2%) Small Cap 3,212 4.3 3.5 26.5 1.1
Network 18 Media Inv 45.8 0.7 (1.5%) Small Cap 1,818 20.8 -9.9 2.2 1.5
Den Networks 34.7 0.4 (1.1%) Small Cap 1,035 2.8 8.2 12.1 0.4
TV Today Network 170.2 0.5 (0.3%) Small Cap 952 13.4 6.3 12.7 1.1
Dish TV India 5.5 -0 (-0.4%) Small Cap 815 -8 -98.3 - -0.4
Entertain. Network 144 -3 (-2%) Small Cap 520 1.7 5 84.9 0.9
Zee Media Corpn. 13.8 -0.1 (-0.9%) Small Cap 458 -1.2 -18.3 - 2.2
Siti Networks 0.6 0 (1.8%) Small Cap 433 -1 -44.8 - 0
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'23Mar'24
Sales310114142
Operating Expenses 39104121
Manufacturing Costs0097113
Material Costs0000
Employee Cost 1155
Other Costs 3823
Operating Profit 011021
Operating Profit Margin (%) 1.1%6.5%9.0%14.5%
Other Income 0001
Interest 0011
Depreciation 0000
Exceptional Items 0000
Profit Before Tax 01920
Tax 0025
Profit After Tax 00715
PAT Margin (%) 1.3%3.9%6.1%10.5%
Adjusted EPS (₹)0.10.47.211.4
Dividend Payout Ratio (%)0%0%0%9%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 111756
Share Capital 001013
Reserves 11843
Minority Interest0000
Debt1141
Long Term Debt1130
Short Term Debt0011
Trade Payables122933
Others Liabilities 0167
Total Liabilities 465796

Fixed Assets

Gross Block2266
Accumulated Depreciation0033
Net Fixed Assets1233
CWIP 0000
Investments 1122
Inventories0000
Trade Receivables103349
Cash Equivalents 01625
Others Assets021217
Total Assets 465796

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'23Mar'24
Cash Flow From Operating Activity -1-1
PBT 920
Adjustment 1-2
Changes in Working Capital -9-15
Tax Paid -3-4
Cash Flow From Investing Activity -1-16
Capex -10
Net Investments 0-16
Others 01
Cash Flow From Financing Activity 320
Net Proceeds from Shares 026
Net Proceeds from Borrowing 2-3
Interest Paid -1-1
Dividend Paid 00
Others 2-2
Net Cash Flow 03
PARTICULARSMar'09Mar'10Mar'23Mar'24
Ratios
ROE (%)4.531.8974.4240.9
ROCE (%)4.2623.2280.4752.82
Asset Turnover Ratio0.881.973.621.85
PAT to CFO Conversion(x)N/AN/A00
Working Capital Days
Receivable Days631754106
Inventory Days0000
Payable Days0000

E Factor Experiences Ltd Stock News

E Factor Experiences Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of E Factor Experie on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of E Factor Experie stood at ₹208.8.
The latest P/E ratio of E Factor Experie as of 01-Jan-1970 05:30 is 13.96.
The latest P/B ratio of E Factor Experie as of 01-Jan-1970 05:30 is 3.74.
The 52-week high of E Factor Experie is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of E Factor Experie is ₹142.1 ( Cr.) .

About E Factor Experiences Ltd

E Factor Experiences was originally incorporated as a Private Limited Company under the name ‘E Factor Entertainment Private Limited’ on January 02, 2003 under the provisions of the Companies Act, 1956 with the Registrar of Companies, NCT of Delhi & Haryana. Subsequently, pursuant to Special Resolution passed by the Shareholders at the Extraordinary General Meeting, held on July 30, 2021, the name of the company was changed from ‘E Factor Entertainment Private Limited’ to ‘E Factor Experiences Private Limited’ and a fresh Certificate of Incorporation pursuant to change of name dated August 04, 2021 issued by the Registrar of Companies, Delhi. Further, pursuant to Special Resolution passed by the Shareholders at the Extraordinary General Meeting, held on August 16, 2021, the company was converted into a Public Limited Company and consequently the name of the company was changed from ‘E Factor Experiences Private Limited’ to ‘E Factor Experiences Limited’ vide a fresh certificate of incorporation dated September 30, 2021, issued by the Registrar of Companies, Delhi.

The company is an award-winning Indian event management company engaged in providing the consumers and community with event experiences, event services, technology based permanent & semi-permanent multimedia light & sound installations and specialized turnkey event assignments, wedding management, private and social event solutions. Its portfolio of services includes turnkey assignments in the form of Government commissioned Tourism Events and Festivals, techno-cultural light & sound shows, Sporting Events & Contests, Conferences, Mega Ground Concerts, Televised Events, private and social events like wedding and anniversary celebrations etc.

The company’s strength lies in the quality of the events and the experience of the events felt by the audience during its events which includes institutional turnkey assignments, private & social events including wedding, anniversary celebrations and other sort of celebratory functions for undertaken by it across the globe. It offers its customers with a wedding management process which is designed based on the customer requirements, that ensures a hassle-free wedding management experience. Apart from all the events that it curates and creates in its events business, the company entered into a permanent and sustained business with its experiential tourism brand, ‘Sky Waltz’ owned by its Subsidiary company namely E-Factor Adventure Tourism Private Limited. Skywaltz is engaged in the business of managing and operating hot air ballooning and yachting activities in multiple locations in India.

Business area of the company

The company is engaged in providing the consumers and community with event experiences, event services, technology based permanent & semi-permanent multimedia light & sound installations and specialized turnkey event assignments, wedding management, private and social event solutions.

History and milestones

  • 2003: Incorporation of the company as ‘E Factor Entertainment Private Limited’ under the Companies Act, 1956.
  • 2007-08: Acquired 80.00% stake in E Factor Adventure Tourism Private Limited through subscribing the equity shares pursuant to which it became its Subsidiary Company.
  • 2017-18: Crossed Rs 25 crore revenue mark in Financial Year 2021-22.
  • 2021: Change in the name of the company from E Factor Entertainment Private Limited to E Factor Experiences Private Limited.
  • 2021: Conversion of the Company from Private Limited to Public Limited.
  • 2022-23: Acquired 40.98% stake in Untamed Leisure And Hospitality Private Limited (formerly known as E Factor Leisure And Hospitality Private Limited) through subscribing the equity shares pursuant to which it became its Associate Company.
  • 2022-23: Crossed Rs 100 crore revenue mark in Financial Year 2022-23.

Read More Read Less
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
×
Please wait your portfolio is updating...