QVC Realty Co. Ltd - Stock Valuation and Financial Performance

Name: QVC Realty Co.
Brand: QVC Realty Co.

BSE: 0 | NSE: QVC | Construction - Real Estate | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on QVC Realty Co

Based on:

Data

M-Cap below 100cr DeciZen not available

QVC Realty Co. stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

5.53

Market Cap:

41.1 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of QVC Realty Co:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	TTM
ROCE % ⓘ	0%	0%	2.9%	2.9%	6.4%	4.4%	20.6%	17.4%	36.5%	27.9%	-
Value Creation Index ⓘ	NA	NA	-0.8	-0.8	-0.5	-0.7	0.5	0.3	1.6	1.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	0	0	35.1	36.1	30.2	22.9	48.1	37.7	51.1	45	45
Sales YoY Gr.	-	NA	NA	2.6%	-16.1%	-24.2%	109.6%	-21.6%	35.8%	-12%	-
Adj EPS ⓘ	0	0	80.4	31.8	56.1	31.5	92.8	62.2	107.5	96.4	96.4
YoY Gr.	-	NA	NA	-60.4%	76.5%	-44%	195.1%	-33%	72.8%	-10.3%	-
BVPS (₹) ⓘ	0	0	2,876.7	1,817.1	1,157.7	499.9	592.7	335.1	369.8	466.2	466.2
Adj Net Profit ⓘ	0	0	8.2	3	4.3	2.4	7.2	4.8	8.3	7.4	7
Cash Flow from Ops. ⓘ	0	0	89.6	141	95.3	75.4	9.5	15.4	55.5	-57.6	-
Debt/CF from Ops. ⓘ	0	0	0.6	0.3	0.4	0.1	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	8.3%	-2.2%	-12%
Adj EPS ⓘ	NA	11.4%	1.3%	-10.3%
BVPSⓘ	NA	-16.6%	-7.7%	26.1%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	TTM
Return on Equity % ⓘ	2.7	1.2	3.1	3.3	14.9	12.2	27.2	20.9	20.7
Op. Profit Mgn % ⓘ	30	16.9	30.3	12.1	14.9	13.2	17.7	17.4	NAN
Net Profit Mgn % ⓘ	23.4	8.2	14.3	10.6	14.9	12.7	16.2	16.5	16.5
Debt to Equity ⓘ	0.2	0.3	0.4	0.1	0	0	0	0	-
Working Cap Days ⓘ	0	5,938	7,032	9,525	4,561	5,661	4,023	4,747	0
Cash Conv. Cycle ⓘ	0	2,833	3,267	4,524	2,185	2,790	1,936	2,038	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - QVC Realty Co. Ltd.

	Standalone	Consolidated
TTM EPS (₹)	96.4	0
TTM Sales (₹ Cr.)	45	0
BVPS (₹.) ⓘ	466.2	464
Reserves (₹ Cr.) ⓘ	35	35
P/BV ⓘ	1.14	0.00
PE ⓘ	5.53	0.00

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	41.1
Equity (₹ Cr.)	0.8
Face Value (₹)	10
Industry PE ⓘ	72.9

Management X-Ray of QVC Realty Co:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of QVC Realty Co

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of QVC Realty Co

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19
Sales	35.14	36.05	30.24	22.93	48.05	37.65	51.11	44.96
Operating Expenses ⓘ	24.59	29.95	21.08	20.17	40.91	32.74	42.06	37.14
Manufacturing Costs	0	0.08	0.43	0.44	0.33	0.30	0.15	0.14
Material Costs	16.70	22.46	14.15	13.32	36.87	29.32	36.98	32.31
Employee Cost	0	2.02	1.95	2.39	1.49	1.17	1.51	2.42
Other Costs ⓘ	7.89	5.39	4.55	4.01	2.21	1.95	3.43	2.27
Operating Profit ⓘ	10.55	6.11	9.16	2.76	7.14	4.92	9.05	7.83
Operating Profit Margin (%)	30.0%	16.9%	30.3%	12.0%	14.9%	13.1%	17.7%	17.4%
Other Income ⓘ	0	2.43	2.45	1.63	3.77	2.15	2.30	2.35
Interest ⓘ	0.89	4.42	5.07	0.85	0.18	0.02	0.12	0.03
Depreciation ⓘ	0.30	0.28	0.23	0.34	0.39	0.22	0.21	0.27
Exceptional Items ⓘ	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	9.36	3.85	6.32	3.20	10.35	6.82	11.02	9.88
Tax ⓘ	1.15	0.87	1.97	0.78	3.18	2.06	2.72	2.45
Profit After Tax	8.21	2.98	4.35	2.43	7.16	4.76	8.29	7.44
PAT Margin (%)	23.4%	8.3%	14.4%	10.6%	14.9%	12.6%	16.2%	16.5%
Adjusted EPS (₹)	80.4	32.0	56.4	31.5	92.8	61.7	107.5	96.4
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19
Equity and Liabilities
Shareholders Fund	304.46	178.58	98.28	47.13	49.29	29.23	31.80	39.23
Share Capital ⓘ	11.54	10.37	9.72	9.32	4.32	4.14	4.03	4.03
Reserves ⓘ	292.92	168.20	88.57	37.80	44.97	25.09	27.76	35.20
Minority Interest	0	0	0	0	0	0	0	0
Debt	52.27	44.60	34.53	6	0	0	0	0
Long Term Debt	30	30	28.03	0	0	0	0	0
Short Term Debt	22.27	14.60	6.50	6	0	0	0	0
Trade Payables	0.83	1.17	1.35	0.79	0.44	1.40	3.08	1.16
Others Liabilities ⓘ	264.69	377.50	477.56	573.76	565.98	562.22	582.70	590.95
Total Liabilities ⓘ	622.26	601.85	611.71	627.67	615.71	592.85	617.58	631.34
Fixed Assets
Gross Block	3.25	2.72	2.80	2.75	3	3.02	2.90	2.78
Accumulated Depreciation	1.17	1.33	1.55	1.78	2.14	2.19	2.25	2.39
Net Fixed Assetsⓘ	2.08	1.39	1.25	0.98	0.87	0.84	0.66	0.39
CWIP ⓘ	0	0	0	0	0	0	0	0
Investmentsⓘ	18.88	10.10	16.39	9.61	16.35	5.05	35.93	5.98
Inventories	284.13	276.15	274.11	284.97	291.79	286.09	260.28	245.39
Trade Receivables	4.54	0.01	2.02	0.47	0.40	0.35	0.27	0.06
Cash Equivalents	6.42	12.06	7.15	7.25	7.42	10.10	31.12	5.22
Others Assetsⓘ	306.20	302.14	310.79	324.40	298.89	290.42	289.32	374.30
Total Assets ⓘ	622.26	601.85	611.71	627.67	615.71	592.85	617.58	631.34

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19
Cash Flow From Operating Activity ⓘ	89.60	140.75	95.34	75.40	9.48	15.38	55.48	-57.54
PBT ⓘ	9.36	3.85	6.32	3.20	10.35	4.76	11.02	9.88
Adjustment ⓘ	0.27	2.80	4.05	0.24	-2.01	1.30	-4.60	-3.67
Changes in Working Capital ⓘ	80.65	137.57	87.8	78.15	0.81	11.69	49.06	-63.16
Tax Paid ⓘ	-0.68	-3.47	-2.83	-6.20	-0.06	-2.38	0	-0.59
Cash Flow From Investing Activity ⓘ	0.63	-2.85	5.89	0.88	1.90	12.12	-28.61	31.67
Capex	-0.28	-0.04	-0.08	-0.06	-0.28	-0.25	-0.03	0
Net Investments	0	0.01	0.03	0	0	11.30	0	0
Others ⓘ	0.91	-2.82	5.95	0.94	2.17	1.06	-28.58	31.67
Cash Flow From Financing Activityⓘ	-89.64	-132.27	-99.84	-82.96	-11.18	-24.84	-5.85	-0.03
Net Proceeds from Shares ⓘ	-111.57	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	40.41	0	-1.97	-28.03	0	0	0	0
Interest Paid ⓘ	0	-4.51	-5.13	-0.85	-0.18	-0.02	-0.12	-0.03
Dividend Paid ⓘ	-3.23	0	0	0	0	0	0	0
Others ⓘ	-15.26	-127.75	-92.74	-54.08	-11	-24.82	-5.73	0
Net Cash Flow ⓘ	0.59	5.64	1.38	-6.68	0.20	2.65	21.02	-25.90

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19
Ratios
ROE (%)	2.79	1.29	3.37	3.79	16.99	13.29	30.49	23.06
ROCE (%)	2.87	2.85	6.4	4.36	20.55	17.43	36.5	27.9
Asset Turnover Ratio	0.06	0.06	0.05	0.04	0.08	0.06	0.08	0.07
PAT to CFO Conversion(x)	10.91	47.23	21.92	31.03	1.32	3.23	6.69	-7.73
Working Capital Days
Receivable Days	47	23	12	20	3	4	2	1
Inventory Days	2,951	2,836	3,321	4,450	2,191	2,801	1,951	2,052
Payable Days	18	16	33	29	6	11	22	24

QVC Realty Co. Ltd Stock News

QVC Realty Co. Ltd FAQs

What is the share price of QVC Realty Co?

Company share prices are keep on changing according to the market conditions. The closing price of QVC Realty Co on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of QVC Realty Co?

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 QVC Realty Co stood at ₹41.13.