Smartworks Coworking Spaces Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Business Support |

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Smartworks Coworking

DeciZen not available for IPO

10 Year X-Ray of Smartworks Coworking:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24TTM
ROCE % 7.8%22.4%51.4%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3607101,0380
Sales YoY Gr.-97%46.2%-
Adj EPS -8.8-12.9-60
YoY Gr.-NANA-
BVPS (₹) 14.84.26.90
Adj Net
Profit
-67.7-99.9-47NAN
Cash Flow from Ops. 214529750-
Debt/CF from Ops. 1.210.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA46.2%
Adj EPS NANANANA
BVPSNANANA63%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24TTM
Return on
Equity %
-59.3-135.8-107.70
Op. Profit
Mgn %
58.159.963.7NAN
Net Profit
Mgn %
-18.8-14.1-4.5NAN
Debt to
Equity
2.215.87.9-
Working Cap
Days
01721540
Cash Conv.
Cycle
0-42-500

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Smartworks Coworking Spaces Ltd.

Standalone Consolidated
TTM EPS (₹) - -
TTM Sales (₹ Cr.) - -
BVPS (₹.) - -
Reserves (₹ Cr.) - -
P/BV - -
PE - -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) -
Equity (₹ Cr.) -
Face Value (₹) -
Industry PE -

Management X-Ray of Smartworks Coworking:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Smartworks Coworking

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Sales360.24709.711,037.87
Operating Expenses 153.92284.93377.36
Manufacturing Costs60.21114.15169.23
Material Costs000
Employee Cost 25.5640.4447.89
Other Costs 68.15130.34160.24
Operating Profit 206.32424.78660.51
Operating Profit Margin (%) 57.3%59.9%63.6%
Other Income 33.9733.1575.26
Interest 122.36236.66328.32
Depreciation 211.91356.16471
Exceptional Items 000
Profit Before Tax -93.97-134.90-63.54
Tax -24.24-35.11-16.52
Profit After Tax -69.74-99.79-47.02
PAT Margin (%) -19.4%-14.1%-4.5%
Adjusted EPS (₹)-9.0-12.8-6.0
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 114.2632.6954.18
Share Capital 77.2077.6979.01
Reserves 37.07-45.01-24.84
Minority Interest000
Debt220.30407.06286.43
Long Term Debt114.71299.83239.75
Short Term Debt105.59107.2346.68
Trade Payables45.1898.23121.62
Others Liabilities 2,415.483,834.043,571.32
Total Liabilities 2,795.224,372.014,033.55

Fixed Assets

Gross Block2,667.504,490.054,670.77
Accumulated Depreciation339.49765.721,266.72
Net Fixed Assets2,3283,724.333,404.05
CWIP 86.8642.3466.46
Investments 0.020.0311.31
Inventories000
Trade Receivables10.5014.1313.86
Cash Equivalents 101.94213.5169.90
Others Assets267.89377.68467.98
Total Assets 2,795.224,372.014,033.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Cash Flow From Operating Activity 214.27529.23749.65
PBT -93.97-134.90-63.54
Adjustment 322.16545.24725.86
Changes in Working Capital -9.32121.47106.24
Tax Paid -4.60-2.58-18.92
Cash Flow From Investing Activity -92.74-304.21-198.46
Capex -109.27-287.70-259.28
Net Investments 11.91-15.7563.18
Others 4.61-0.75-2.36
Cash Flow From Financing Activity -113.88-170.59-577.18
Net Proceeds from Shares 018.4035.56
Net Proceeds from Borrowing 62.85257.40-29.33
Interest Paid -165.37-229.08-305.28
Dividend Paid 000
Others -11.35-217.30-278.14
Net Cash Flow 7.6554.43-26
PARTICULARSMar'22Mar'23Mar'24
Ratios
ROE (%)-61.03-135.81-108.27
ROCE (%)7.8422.3651.41
Asset Turnover Ratio0.130.20.25
PAT to CFO Conversion(x)N/AN/AN/A
Working Capital Days
Receivable Days1165
Inventory Days000
Payable Days000

Smartworks Coworking Spaces Ltd Stock News

Smartworks Coworking Spaces Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Smartworks Coworking 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 Smartworks Coworking stood at ₹0.00.
The latest P/E ratio of Smartworks Coworking as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Smartworks Coworking as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Smartworks Coworking is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Smartworks Coworking is ₹0.00 ( Cr.) .

About Smartworks Coworking Spaces Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.