Shaival Reality Ltd - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Shaival Reality

M-Cap below 100cr DeciZen not available

Shaival Reality stock performance -

mw4me loader
P/E Ratio (SA):
14.02
Market Cap:
35.3 Cr.
52-wk low:
0
52-wk high:
0

Is Shaival Reality Ltd an attractive stock to invest in?

1. Is Shaival Reality Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Shaival Reality Ltd is a average quality company.

2. Is Shaival Reality Ltd undervalued or overvalued?

The key valuation ratios of Shaival Reality Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Shaival Reality Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shaival Reality Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Shaival Reality:

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.
Shaival Reality Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -0.7%3.4%10.2%-1.9%-6.6%1%-3.4%-4.5%41.5%16.7%-
Value Creation
Index
-1.1-0.8-0.3-1.1-1.5-0.9-1.2-1.32.00.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2122.343.12914.731.11.32.60.30
Sales YoY Gr.-6.4%93.3%-32.7%-49.3%-80%-61.4%17.5%94%-87.3%-
Adj EPS -3.10.73.1-1.9-3.4-0.6-0.6-0.92.20.82.2
YoY Gr.-NA325%-161.1%NANANANANA-62%-
BVPS (₹) 11.212.315.213.59.18.88.25.611.513.613.6
Adj Net
Profit
-2.60.83.6-2.2-3.9-0.6-0.7-1.12.513
Cash Flow from Ops. 20.97.9-13.1-6.123.41.3-0.51.31.9-1.8-
Debt/CF from Ops. 1.63.4-3.9-10.31.79-38.18.500-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -37%-53.2%-33.9%-87.3%
Adj EPS NANANA-62%
BVPS2.2%8.4%18.5%19%
Share Price - -1% -2.6% -7.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-23.37.122.3-13-29.8-6.1-7-13.425.36.615.9
Op. Profit
Mgn %
6.816.316.43.71.851.2-29.244.443.7-52.4NAN
Net Profit
Mgn %
-12.33.78.2-7.5-26.5-21.5-59.5-79.896.3289.6760.8
Debt to
Equity
3.51.92.943.91.121.700-
Working Cap
Days
6864603317001,0482,2162,8271,8831,01112,1140
Cash Conv.
Cycle
7033717114328021081490

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.90%

Sales growth has been subdued in last 3 years -33.85%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Shaival Reality Ltd.

Standalone Consolidated
TTM EPS (₹) 2.2 2.2
TTM Sales (₹ Cr.) 0.3 0.5
BVPS (₹.) 13.6 13.6
Reserves (₹ Cr.) 4 4
P/BV 2.24 2.24
PE 14.02 14.02
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 35.3
Equity (₹ Cr.) 11.6
Face Value (₹) 10
Industry PE 72.9

Management X-Ray of Shaival Reality:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Shaival Reality

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales20.9522.2943.0929.0214.722.951.141.342.600.33
Operating Expenses 19.5318.6636.0227.9616.091.441.842.382.731.82
Manufacturing Costs1.850.3911.5812.067.840.150.100.070.050.04
Material Costs8.106.1620.5110.960.500.210000
Employee Cost 1.330.401.441.631.270.230.140.130.070.09
Other Costs 8.2411.702.493.306.480.851.602.182.601.68
Operating Profit 1.423.637.071.06-1.361.51-0.69-1.04-0.13-1.49
Operating Profit Margin (%) 6.8%16.3%16.4%3.6%-9.3%51.2%-60.6%-77.3%-4.8%-454.0%
Other Income 2.622.552.893.511.041.140.570.537.373.95
Interest 2.831.201.091.381.270.760.04000
Depreciation 4.414.774.355.963.952.300.710.520.860.03
Exceptional Items 0000000000
Profit Before Tax -3.200.214.52-2.78-5.54-0.41-0.87-1.036.382.43
Tax -0.63-0.620.98-0.86-0.560-0.011.14-0.33-0.09
Profit After Tax -2.570.833.55-1.92-4.99-0.41-0.85-2.176.712.52
PAT Margin (%) -12.3%3.7%8.2%-6.6%-33.9%-14.1%-74.7%-161.0%257.9%767.6%
Adjusted EPS (₹)-3.10.73.1-1.7-4.3-0.4-0.7-1.95.82.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 9.4114.2417.6015.5810.5510.149.486.5313.2515.77
Share Capital 1.401.931.9311.5711.5711.5711.5711.5711.5711.57
Reserves 812.3115.674.01-1.02-1.44-2.10-5.051.684.19
Minority Interest0000000000
Debt32.9826.8450.9962.5040.6011.4418.4810.950.040
Long Term Debt30.8814.6044.9047.0629.2711.4418.4810.950.040
Short Term Debt2.1012.246.0915.4411.3300000
Trade Payables2.471.993.072.182.140.260.2600.010.01
Others Liabilities 1.93-0.080.950.11-0.77-0.79-1.340.25-0.12-0.44
Total Liabilities 46.7942.9972.6180.3652.5221.0526.8817.7313.1915.34

Fixed Assets

Gross Block2529.9139.6441.0510.0329.6818.023.481.492.63
Accumulated Depreciation11.4817.2021.7427.14022.6613.64001.96
Net Fixed Assets13.5212.7017.9013.9010.037.024.373.481.490.67
CWIP 0000000000
Investments 1.383.731.515.8814.640.7913.196.803.620.50
Inventories1.2501.940.120.2100000
Trade Receivables2.444.377.196.792.841.420.811.090.090.05
Cash Equivalents 1.720.591.091.352.512.802.040.890.230.26
Others Assets26.4921.6042.9952.3222.299.036.475.477.7613.87
Total Assets 46.7942.9972.6180.3652.5221.0526.8817.7313.1915.34

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 20.867.94-13.09-6.0923.421.27-0.491.301.87-1.79
PBT -3.200.214.52-2.78-5.54-0.41-0.87-1.036.382.43
Adjustment 4.735.404.084.794.442.100.231.69-5.25-3.85
Changes in Working Capital 19.332.33-21.71-7.9924.59-0.360.690.640.74-0.36
Tax Paid 000.01-0.11-0.06-0.06-0.54000
Cash Flow From Investing Activity -2.57-6.70-9.47-3.87-0.5828.92-7.295.618.381.85
Capex -3.67-4.90-9.73-1.62-0.120.882.040.438.454.44
Net Investments -1.36-2.35-1.09-4.37-1.2413.85-12.404.941.913.13
Others 2.450.551.352.120.7714.203.060.24-1.98-5.71
Cash Flow From Financing Activity -18.44-2.3623.0610.22-23.16-29.917.02-7.53-10.91-0.04
Net Proceeds from Shares 04.9500000000
Net Proceeds from Borrowing -10.31-16.2830.302.17-17.80-17.827.04-7.53-10.91-0.04
Interest Paid -2.78-1.18-1.08-1.30-1.26-0.75-0.02000
Dividend Paid 0000000000
Others -5.3610.14-6.159.35-4.11-11.330000
Net Cash Flow -0.16-1.120.500.26-0.320.29-0.76-0.62-0.650.02
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-23.317.0522.28-11.57-38.18-4-8.71-27.1367.8317.35
ROCE (%)-0.723.3710.23-1.9-6.620.96-3.35-4.5341.4916.73
Asset Turnover Ratio0.370.50.750.380.220.080.050.060.170.02
PAT to CFO Conversion(x)N/A9.57-3.69N/AN/AN/AN/AN/A0.28-0.71
Working Capital Days
Receivable Days365649881192643562598374
Inventory Days1401613400000
Payable Days8613245871,5822,0510000

Shaival Reality Ltd Stock News

Shaival Reality Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shaival Reality 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 Shaival Reality stood at ₹35.30.
The latest P/E ratio of Shaival Reality as of 01-Jan-1970 05:30 is 14.02.
The latest P/B ratio of Shaival Reality as of 01-Jan-1970 05:30 is 2.24.
The 52-week high of Shaival Reality is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shaival Reality is ₹0.33 ( Cr.) .

About Shaival Reality 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.