India1 Payment Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Fintech | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on India1 Payment

DeciZen not available for IPO

10 Year X-Ray of India1 Payment:

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'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -7.6%-3.2%4.1%6.5%6.7%2.6%6.3%8.8%-
Value Creation
Index
-1.5-1.2-0.7-0.5-0.5-0.8-0.6-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 129175229256318436562634436
Sales YoY Gr.-35.6%30.8%11.7%24%37.2%29%12.8%-
Adj EPS -41.4-31-13.3-41.7-3.30.87.5-7.8
YoY Gr.-NANANANA-301.2%NA798.8%-
BVPS (₹) 55.24226.178.2103.556.156.964.794.6
Adj Net
Profit
-76.6-57.4-24.7-7.43.1-10.82.724.2-14
Cash Flow from Ops. 1.138.528.6237126287330316-
Debt/CF from Ops. 42612.718.42.27.64.343-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA22.6%25.9%12.8%
Adj EPS NANA65.4%798.8%
BVPSNA19.9%-14.5%13.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-74.7-63.2-38.4-7.41.8-5.41.310.8-9.7
Op. Profit
Mgn %
-126.635.939.642.931.338.539.6NAN
Net Profit
Mgn %
-59.3-32.7-10.8-2.91-2.50.53.8-3.3
Debt to
Equity
4.56.210.63.44.96.87.14.5-
Working Cap
Days
016818215511410161520
Cash Conv.
Cycle
0-58-55-52-46-38-42-440

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - India1 Payment Ltd.

Standalone Consolidated
TTM EPS (₹) -7.8 -
TTM Sales (₹ Cr.) 436 -
BVPS (₹.) 94.6 -
Reserves (₹ Cr.) 166 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 9.3
Face Value (₹) 5
Industry PE 418

Management X-Ray of India1 Payment:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of India1 Payment

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales129.29175.35229.28256.06317.60435.72561.90634.06
Operating Expenses 144.80163.87146.97154.55181.36299.45345.35382.92
Manufacturing Costs74.8092.8743.6745.48129.35180.37238.96263.99
Material Costs00000.211.190.020
Employee Cost 22.7118.342530.1731.8377.8652.1159.69
Other Costs 47.2952.6678.3078.9119.9740.0454.2759.23
Operating Profit -15.5011.4882.31101.50136.24136.27216.56251.15
Operating Profit Margin (%) -12.0%6.5%35.9%39.6%42.9%31.3%38.5%39.6%
Other Income 2.492.255.6810.099.4613.4011.2311.87
Interest 36.3340.6152.6248.4558.9780.5094.1697.12
Depreciation 29.8131.5764.6571.7584.57110.47133.84144.08
Exceptional Items 00000-5.27-0.960
Profit Before Tax -79.15-58.44-29.28-8.612.16-46.58-1.1721.81
Tax -2.53-1.29-5.09-2.74-1.18-32.22-3.94-3.67
Profit After Tax -76.62-57.14-24.18-5.873.34-14.352.7725.49
PAT Margin (%) -59.3%-32.6%-10.5%-2.3%1.1%-3.3%0.5%4.0%
Adjusted EPS (₹)-41.4-30.9-13.1-3.21.8-4.40.97.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 102.5778.9249.56148.55196.32181.95184.62209.87
Share Capital 9.6710.5010.5013.0914.1916.2116.2116.21
Reserves 92.9068.4339.07135.46182.13165.74168.41193.65
Minority Interest00000000
Debt385.73414.56471.30458.05904.301,231.431,304.36922.72
Long Term Debt0057.9236.8259.8149.3238.8228.23
Short Term Debt385.73414.56413.39421.23844.481,182.111,265.54894.48
Trade Payables25.7333.9834.1231.6835.3447.8056.0765.28
Others Liabilities 94.19103.83156.56216.04297.66427.02485.69547.65
Total Liabilities 608.22631.29711.55854.311,433.611,888.202,030.751,745.52

Fixed Assets

Gross Block210.03221.28321.68433.51514.45724.68816.82885.66
Accumulated Depreciation58.4787.86114.12161.22140.14188.06267.38347.41
Net Fixed Assets151.57133.42207.56272.29374.31536.62549.44538.24
CWIP 0.100.370.14000.3000.12
Investments 12.9903.0500000
Inventories00000.270.0200
Trade Receivables4.447.442.821.371.240.900.861.06
Cash Equivalents 357.13422.90346.62519.30923.331,245.251,398.491,109.12
Others Assets81.9967.16151.3661.35134.46105.1181.9596.97
Total Assets 608.22631.29711.55854.311,433.611,888.202,030.751,745.52

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1.0838.5128.58236.99125.81286.88330.32315.85
PBT -79.15-58.44-29.28-8.612.16-46.58-1.1721.81
Adjustment 60.9768.68113.52111.78135.20197.71227.28239.05
Changes in Working Capital 18.1228.2-54.98132.84-12.14135.54104.454.87
Tax Paid 1.150.06-0.680.980.600.21-0.190.12
Cash Flow From Investing Activity -38.972.28-34.56-69.97-140.50-200.62-117.45-96.99
Capex -28-13.03-28.50-72.07-108.50-186.01-121.70-96.26
Net Investments -12.9813.31-8.44-0.91-34.95-17.90-0.06-7.19
Others 2.0122.383.012.953.294.316.46
Cash Flow From Financing Activity 144.0424.994.30190.15348.5644.78-142.96-235.85
Net Proceeds from Shares 16.9833.50000000
Net Proceeds from Borrowing 159.3128.834.49-25.4220.73-10.98-10.98-10.98
Interest Paid -32.25-37.34-52.01-45.82-11.89-56.03-82.93-81.95
Dividend Paid 00000000
Others 0051.82261.38339.72111.79-49.04-142.92
Net Cash Flow 106.1665.77-1.68357.17333.87131.0469.92-16.99
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-75.01-63.55-38.39-6.081.99-7.691.5112.92
ROCE (%)-7.6-3.164.096.456.742.616.258.82
Asset Turnover Ratio0.210.280.340.330.280.260.290.34
PAT to CFO Conversion(x)N/AN/AN/AN/A37.67N/A119.2512.39
Working Capital Days
Receivable Days1312832111
Inventory Days00000000
Payable Days00000000

India1 Payment Ltd Stock News

India1 Payment Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of India1 Payment 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 India1 Payment stood at ₹0.00.
The latest P/E ratio of India1 Payment as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of India1 Payment as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of India1 Payment is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of India1 Payment is ₹435.7 ( Cr.) .

About India1 Payment 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.