Patrona Risk Solutions Ltd - Stock Valuation and Financial Performance

BSE: 540903 | NSE: | BPO/ITeS | Small Cap

Patrona Risk Solut. Share Price

10.54 0.50 4.98%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Patrona Risk Solut.

M-Cap below 100cr DeciZen not available

Patrona Risk Solutions stock performance -

mw4me loader
P/E Ratio (SA):
487.63
Market Cap:
17.6 Cr.
52-wk low:
7.2
52-wk high:
35.3

Is Patrona Risk Solutions Ltd an attractive stock to invest in?

1. Is Patrona Risk Solutions Ltd a good quality company?

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

2. Is Patrona Risk Solutions Ltd undervalued or overvalued?

The key valuation ratios of Patrona Risk Solutions Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Patrona Risk Solutions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Patrona Risk Solutions 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 Patrona Risk Solut.:

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.
Patrona Risk Solutions 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 % 22.1%14.2%21.6%17.4%16.1%-16.1%4%3.1%0.1%0.1%-
Value Creation
Index
0.60.00.50.20.2-2.2-0.7-0.8-1.0-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 94.674.68182.382.35730.132.816.613.113
Sales YoY Gr.--21.1%8.6%1.5%0.1%-30.7%-47.2%8.7%-49.2%-21.5%-
Adj EPS 3.21.43.93.44.4-6.30.50.1000
YoY Gr.--57.7%183.2%-12.9%29.6%-243.6%NA-86%-57.1%-33.3%-
BVPS (₹) 17.318.722.633.938.532.132.733.734.634.634.6
Adj Net
Profit
4.21.85.15.97.7-110.90.10.100
Cash Flow from Ops. 6.65.217.6-184.4-1.7-0.82.1-3-4.7-
Debt/CF from Ops. 4.45.31.1-0.93.9-9.7-23.812-8.6-6.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -19.8%-30.8%-24.3%-21.5%
Adj EPS -43.2%-66%-65.8%-33.3%
BVPS8%-2.1%1.9%0.1%
Share Price - -16.8% -23.5% -55.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
19.77.618.813.111.9-17.51.50.20.10.10.1
Op. Profit
Mgn %
13.512.714.215.117.5-21.96.57.46.47.3NAN
Net Profit
Mgn %
4.52.46.27.29.3-19.32.90.40.30.30.3
Debt to
Equity
1.31.10.70.30.30.30.40.40.40.5-
Working Cap
Days
1592272062473465391,0339931,9622,4750
Cash Conv.
Cycle
101146135166212212-1,1143661,0121,3910

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 0.10%

Sales growth has been subdued in last 3 years -24.33%

Net Profit has been subdued in last 3 years -65.80%

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

Latest Financials - Patrona Risk Solutions Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 13.1 -
BVPS (₹.) 34.6 -
Reserves (₹ Cr.) 43 -
P/BV 0.29 -
PE 487.63 -
From the Market
52 Week Low / High (₹) 7.16 / 35.25
All Time Low / High (₹) 7.16 / 67.30
Market Cap (₹ Cr.) 17.6
Equity (₹ Cr.) 17.5
Face Value (₹) 10
Industry PE 81.8

Management X-Ray of Patrona Risk Solut.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *19.7319.7319.7319.7319.7319.7319.7319.7319.7319.73
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Patrona Risk Solut.

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
Sales94.5974.6081.0282.2582.3057.0430.1232.7516.6313.05
Operating Expenses 81.8665.1069.4869.8867.8869.5128.2530.3315.5712.10
Manufacturing Costs69.7557.2764.120.060.300.210.050.020.030.01
Material Costs2.480050.5433.7817.387.4329.1815.0811.91
Employee Cost 5.485.862.421.283.591.530.800.640.330.12
Other Costs 4.151.972.941830.2150.3819.960.490.130.07
Operating Profit 12.739.5011.5412.3814.41-12.471.872.421.060.95
Operating Profit Margin (%) 13.5%12.7%14.2%15.0%17.5%-21.9%6.2%7.4%6.4%7.3%
Other Income 0.210.111.090.150.981.722.781.3400
Interest 4.654.553.862.632.162.192.222.470.030.01
Depreciation 2.222.261.691.742.601.951.631.270.970.89
Exceptional Items 0000000000
Profit Before Tax 6.062.807.078.1610.64-14.880.800.020.060.05
Tax 1.851.032.022.252.98-3.88-0.01-0.360.010.01
Profit After Tax 4.211.785.055.917.66-11.010.810.390.050.04
PAT Margin (%) 4.4%2.4%6.2%7.2%9.3%-19.3%2.7%1.2%0.3%0.3%
Adjusted EPS (₹)3.21.43.93.44.4-6.30.50.20.00.0
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 22.5524.3229.3860.7468.4056.7657.5758.9560.4560.49
Share Capital 6.506.506.5017.4817.4817.4817.4817.4817.4817.48
Reserves 16.0517.8222.8843.2550.9239.2840.0941.4742.9743
Minority Interest0000000000
Debt24.4821.9016.9115.3016.7616.4819.5922.4025.3430.04
Long Term Debt8.064.960.600.470.340.293.3412.3415.1815.03
Short Term Debt16.4216.9416.3114.8316.4116.1916.2510.0610.1615.01
Trade Payables3.840.910.490.900.666.7415.469.549.531.50
Others Liabilities 12.9416.6112.5911.2221.5815.969.2711.757.026.89
Total Liabilities 63.8063.7459.3688.16107.3995.95101.89102.64102.3598.92

Fixed Assets

Gross Block26.3926.4130.2133.4933.6233.6233.62353511.29
Accumulated Depreciation11.9214.0614.0515.8018.4020.3521.9821.8622.820
Net Fixed Assets14.4712.3616.1517.6915.2213.2711.6413.1512.1811.29
CWIP 1.991.6000000000
Investments 1.431.070.280.280.280.290.280.330.330.33
Inventories00018.0618.589.872.442.442.442.44
Trade Receivables32.8432.0629.4728.6533.3638.1534.4852.6054.0451.69
Cash Equivalents 1.730.180.160.073.600.420.480.120.090.09
Others Assets11.3516.4813.3023.4236.3433.9552.573433.2733.09
Total Assets 63.8063.7459.3688.16107.3995.95101.89102.64102.3598.92

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 6.565.2317.62-18.034.37-1.71-0.832.13-2.96-4.68
PBT 6.062.807.078.1610.64-14.880.800.020.060.05
Adjustment 6.666.705.544.375.104.494.194.0910.90
Changes in Working Capital -4.34-3.66.34-28.42-7.5610.47-5.67-1.83-5.44-5.61
Tax Paid -1.83-0.67-1.33-2.13-3.81-1.79-0.16-0.151.43-0.03
Cash Flow From Investing Activity -2.320.35-3.10-3.28-0.13-0.010.01-2.8300
Capex -2.460.23-3.88-3.28-0.1300-2.7800
Net Investments -0.0700.7900-0.010.01-0.0500
Others 0.210.1100000000
Cash Flow From Financing Activity -2.95-7.13-14.5421.21-0.70-1.470.890.342.924.68
Net Proceeds from Shares 00025.45010000
Net Proceeds from Borrowing 0.78-3.10-4.36-0.13-0.13-0.063.0592.84-0.15
Interest Paid -4.65-4.55-3.85-2.63-2.16-2.19-2.22-2.47-0.03-0.01
Dividend Paid 0000000000
Others 0.920.52-6.34-1.491.58-0.220.06-6.190.104.85
Net Cash Flow 1.28-1.55-0.02-0.093.54-3.190.06-0.36-0.040
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)19.667.5818.8113.3212.09-17.831.430.660.080.06
ROCE (%)22.0914.2321.6117.3816.09-16.083.983.070.110.06
Asset Turnover Ratio1.551.171.321.120.840.560.30.320.160.13
PAT to CFO Conversion(x)1.562.943.49-3.050.57N/A-1.025.46-59.2-117
Working Capital Days
Receivable Days1081591391291382294404851,1701,479
Inventory Days00080819175275468
Payable Days374005878545156231169

Patrona Risk Solutions Ltd Stock News

Patrona Risk Solutions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Patrona Risk Solut. on 26-Dec-2024 16:59 is ₹10.54.
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 26-Dec-2024 16:59 the market cap of Patrona Risk Solut. stood at ₹17.55.
The latest P/E ratio of Patrona Risk Solut. as of 26-Dec-2024 16:59 is 487.6.
The latest P/B ratio of Patrona Risk Solut. as of 26-Dec-2024 16:59 is 0.29.
The 52-week high of Patrona Risk Solut. is ₹35.25 and the 52-week low is ₹7.16.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Patrona Risk Solut. is ₹13.05 ( Cr.) .

About Patrona Risk Solutions 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.