Sunrise Universal Ltd - Stock Valuation and Financial Performance

BSE: 512017 | NSE: | Environmental Services | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sunrise Universal

M-Cap below 100cr DeciZen not available

Sunrise Universal stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
866.6 Cr.
52-wk low:
270.4
52-wk high:
270.4

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sunrise Universal Ltd is a below average quality company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sunrise Universal:

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.
Sunrise Universal Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -0.3%-0.3%-0.1%-0%-0.2%0.3%0.2%0.4%0.9%-4.4%-
Value Creation
Index
-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-0.9-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00.408.125.565319.452.613.35.86
Sales YoY Gr.-NA-100%NA215.9%2,460.5%-97%171.9%-74.7%-56.6%-
Adj EPS -0-0-00-0-0000.1-0.4-1.4
YoY Gr.-NANANANANANA33.3%200%-433.3%-
BVPS (₹) 109.99.99.99.99.99.91010.18.610
Adj Net
Profit
-0.1-0.1-0.10-0.100.10.10.4-1.3-5
Cash Flow from Ops. -14.219.20-0.13.3-4.1-6.6-3.2-72.239.8-
Debt/CF from Ops. 000-23.93.3-2.4-2.1-5.4-1.21.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-25.7%-33.2%-56.6%
Adj EPS NANA-337.1%-433.3%
BVPS-1.6%-2.7%-4.6%-14.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.3-0.3-0.1-0-0.3-0.10.30.41.2-4.3-15.5
Op. Profit
Mgn %
0-16.400.1-0.7-0-0.2-0.1-2.4-4.8-3.1
Net Profit
Mgn %
0-22.60-0.2-0.400.50.32.9-22.4-79.9
Debt to
Equity
0000.10.40.30.40.52.72.12.4
Working Cap
Days
012,9300364246261,1033162,2666,104516
Cash Conv.
Cycle
01,146026-17010-4228957385

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 - Sunrise Universal Ltd.

Standalone Consolidated
TTM EPS (₹) -1.4 -
TTM Sales (₹ Cr.) 5.8 -
BVPS (₹.) 10 -
Reserves (₹ Cr.) - -
P/BV 27.16 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 270.40 / 270.40
All Time Low / High (₹) 1.66 / 381.45
Market Cap (₹ Cr.) 867
Equity (₹ Cr.) 32.1
Face Value (₹) 10
Industry PE 52.8

Management X-Ray of Sunrise Universal:

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 Sunrise Universal

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales00.3808.0725.49652.6719.3652.6413.315.78
Operating Expenses 0.090.450.028.0625.67652.7219.4052.6713.6310.79
Manufacturing Costs000000.370.020.500.030.01
Material Costs00.4008.0225.55652.2119.0651.9113.155.82
Employee Cost 00000.090.050.100.120.250.06
Other Costs 0.090.050.020.040.020.090.220.140.194.90
Operating Profit -0.09-0.06-0.020.01-0.18-0.05-0.04-0.03-0.32-5.01
Operating Profit Margin (%) --16.4%-0.1%-0.7%0.0%-0.2%-0.1%-2.4%-86.7%
Other Income 00000.110.210.180.251.160.66
Interest 00000.010.0600.010.290.03
Depreciation 00.020.020.020.030.030.030.060.120.11
Exceptional Items 0000000000
Profit Before Tax -0.09-0.09-0.05-0.01-0.100.070.100.160.43-4.49
Tax 000000.0200.020.050.12
Profit After Tax -0.09-0.09-0.05-0.01-0.100.050.100.140.38-4.61
PAT Margin (%) --22.6%--0.2%-0.4%0.0%0.5%0.3%2.9%-79.8%
Adjusted EPS (₹)0.00.00.00.00.00.00.00.00.1-1.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 31.9331.8431.8031.7831.6831.7331.8431.9832.3227.67
Share Capital 32.0532.0532.0532.0532.0532.0532.0532.0532.0532.05
Reserves -0.12-0.21-0.25-0.27-0.37-0.32-0.21-0.070.27-4.38
Minority Interest0000000000
Debt000311.029.8513.5717.2188.2656.76
Long Term Debt000311.029.8513.5717.2188.2656.76
Short Term Debt0000000000
Trade Payables0.20008.257.9737.304.194.933.436.58
Others Liabilities 0.010.010.030.020.01-0.030.02-0.34-0.09-0.74
Total Liabilities 32.1431.8631.8243.0550.6878.8649.6353.77123.9290.26

Fixed Assets

Gross Block0.300.200.200.200.250.260.260.610.680.87
Accumulated Depreciation0.100.020.050.070.100.130.160.220.340.45
Net Fixed Assets0.200.180.150.130.150.130.100.390.340.42
CWIP 0000000000
Investments 8.5627.7329.2329.2029.845.425.425.425.4214.32
Inventories0.850.450.450.670.420.530.792.472.072.25
Trade Receivables4.49008.074.6538.082.941.5918.8716.31
Cash Equivalents 0.010.030.020.010.060.240.190.610.250.08
Others Assets18.033.471.974.9515.5534.4640.1843.3096.9756.89
Total Assets 32.1431.8631.8243.0550.6878.8649.6353.77123.9290.26

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -14.1519.15-0.01-0.133.32-4.10-6.61-3.19-72.2139.84
PBT -0.09-0.09-0.05-0.01-0.100.050.080.140.38-4.49
Adjustment 00.020.020.020.030.03-0.14-0.17-0.75-0.52
Changes in Working Capital -14.0619.220.01-0.143.4-4.18-6.55-3.15-71.8444.98
Tax Paid 000000000-0.12
Cash Flow From Investing Activity 6.91-19.17-1.50-2.88-11.295.440-0.29-0.07-8.98
Capex -0.20000-0.0600-0.29-0.07-0.07
Net Investments 7.11-19.17-1.500.03-0.635.45000-8.90
Others 000-2.91-10.6000000
Cash Flow From Financing Activity 6.800.031.5038.02-1.176.563.9071.92-31.03
Net Proceeds from Shares -2.39000000000
Net Proceeds from Borrowing 00030-1.176.393.6371.06-31.51
Interest Paid 00000000.02-0.29-0.02
Dividend Paid 0000000000
Others 9.190.031.5008.0200.180.251.160.50
Net Cash Flow -0.440.02-0.01-0.010.050.18-0.050.42-0.36-0.17
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-0.33-0.27-0.14-0.04-0.320.160.30.421.19-15.38
ROCE (%)-0.31-0.27-0.14-0.04-0.240.310.230.360.85-4.36
Asset Turnover Ratio00.0100.220.5410.080.31.020.150.05
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A-82-66.1-22.79-190.03N/A
Working Capital Days
Receivable Days0003659112387162811,111
Inventory Days061702580131162136
Payable Days09501881161339732116314

Sunrise Universal Ltd Stock News

Sunrise Universal Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sunrise Universal 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 Sunrise Universal stood at ₹866.6.
The latest P/E ratio of Sunrise Universal as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sunrise Universal as of 01-Jan-1970 05:30 is 27.16.
The 52-week high of Sunrise Universal is ₹270.4 and the 52-week low is ₹270.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunrise Universal is ₹5.78 ( Cr.) .

About Sunrise Universal 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.