Imagine Marketing Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Imagine Marketing

DeciZen not available for IPO

10 Year X-Ray of Imagine Marketing:

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'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 31.6%65.2%84.7%41.9%85.4%40%-
Value Creation
Index
1.33.75.12.05.11.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9.927.31062397001,5121,512
Sales YoY Gr.-175.6%289.2%125%192.5%115.8%-
Adj EPS 0.10.20.50.84.87.68.1
YoY Gr.-240%211.8%49.1%501.3%60.4%-
BVPS (₹) 0.10.20.83.88.850.648.9
Adj Net
Profit
0.51.75.37.947.568.70
Cash Flow from Ops. -0.2-1.7-0.4-26.10.8-139-
Debt/CF from Ops. -11.5-2.3-18.4-0.643.3-0.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA173.3%142.2%115.8%
Adj EPS NA173.3%143.2%60.4%
BVPSNA263.3%292.1%477.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
58.8102.897.93475.524.816.3
Op. Profit
Mgn %
8.210.57.85.510.27.1NAN
Net Profit
Mgn %
4.66.153.36.84.50
Debt to
Equity
2.21.60.90.40.40.1-
Working Cap
Days
097668365820
Cash Conv.
Cycle
067446042520

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Imagine Marketing Ltd.

Standalone Consolidated
TTM EPS (₹) 8.1 0
TTM Sales (₹ Cr.) 1,512 0
BVPS (₹.) 48.9 1
Reserves (₹ Cr.) 459 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 1
Industry PE 62.6

Management X-Ray of Imagine Marketing:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Imagine Marketing

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales9.9227.34106.41239.44700.441,511.69
Operating Expenses 9.1524.4798.13226.17628.731,404.17
Manufacturing Costs0.120.0500.492.434.10
Material Costs5.5715.4553.77175.07452.541,034.04
Employee Cost 0.180.310.5713.466.3414.31
Other Costs 3.288.6743.7837.14167.42351.73
Operating Profit 0.772.878.2813.2771.71107.52
Operating Profit Margin (%) 7.8%10.5%7.8%5.5%10.2%7.1%
Other Income 0.020.011.221.303.6919.58
Interest 0.160.371.192.018.5215.55
Depreciation 000.020.170.321.05
Exceptional Items 000000
Profit Before Tax 0.632.508.2912.4066.56110.49
Tax 0.200.842.313.6717.0432.57
Profit After Tax 0.431.665.988.7349.5277.93
PAT Margin (%) 4.3%6.1%5.6%3.6%7.1%5.2%
Adjusted EPS (₹)0.00.20.60.95.08.7
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 0.782.448.4238.1587.67465.61
Share Capital 0.050.050.050.060.069.35
Reserves 0.732.398.3738.0987.62456.25
Minority Interest000000
Debt1.723.877.6714.4922.2035.65
Long Term Debt1.723.877.67000
Short Term Debt00014.4922.2035.65
Trade Payables0.513.212.121428.8098.69
Others Liabilities 0.681.6311.9217.5247.3468.57
Total Liabilities 3.7011.1630.1284.16186.01668.52

Fixed Assets

Gross Block0.010.050.180.431.428.21
Accumulated Depreciation000.030.200.511.57
Net Fixed Assets0.010.050.160.230.906.64
CWIP 000000
Investments 002.402.407.402.40
Inventories1.896.966.1733.1380.79332.13
Trade Receivables1.623.9316.3038.8155.2777.74
Cash Equivalents 0.100.150.070.028.57148.89
Others Assets0.080.075.029.5733.07100.71
Total Assets 3.7011.1630.1284.16186.01668.52

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity -0.15-1.68-0.42-26.120.82-138.82
PBT 0.632.508.2912.4066.56110.49
Adjustment 0.160.370.952.5537.1964.40
Changes in Working Capital -0.61-3.72-7.34-38.51-91.17-280.44
Tax Paid -0.33-0.84-2.31-2.55-11.77-33.28
Cash Flow From Investing Activity -0.01-0.05-2.53-0.25-7.15-6.66
Capex -0.01-0.05-0.13-0.25-0.99-5.19
Net Investments 00-2.400-6.25-3.25
Others 00000.091.78
Cash Flow From Financing Activity 0.131.772.8726.3113.63282.55
Net Proceeds from Shares 000000
Net Proceeds from Borrowing 0000-3.750
Interest Paid -0.16-0.37-0.93-1.51-7.22-14.50
Dividend Paid 000000
Others 0.302.143.8027.8224.60297.06
Net Cash Flow -0.020.05-0.07-0.057.29137.08
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)55.14103.08110.0337.578.7328.65
ROCE (%)31.6165.1984.6541.9385.4339.95
Asset Turnover Ratio2.683.685.164.195.193.54
PAT to CFO Conversion(x)-0.35-1.01-0.07-2.990.02-1.78
Working Capital Days
Receivable Days603735422516
Inventory Days705923303050
Payable Days334418171723

Imagine Marketing Ltd Stock News

Imagine Marketing Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Imagine Marketing 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 Imagine Marketing stood at ₹0.00.
The latest P/E ratio of Imagine Marketing as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Imagine Marketing as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Imagine Marketing is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Imagine Marketing is ₹1,512 ( Cr.) .

About Imagine Marketing 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.