Source Industries (India) Ltd - Stock Valuation and Financial Performance

BSE: 521036 | NSE: | Textile | Small Cap

Source Industries Share Price

3 0.00 0.00%
as on 19-Nov'24 16:59

DeciZen - make an informed investing decision on Source Industries

M-Cap below 100cr DeciZen not available

Source Industries (India) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
3.4 Cr.
52-wk low:
2.4
52-wk high:
3.4

Is Source Industries (India) Ltd an attractive stock to invest in?

1. Is Source Industries (India) Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Source Industries (India) Ltd is a below average quality company.

2. Is Source Industries (India) Ltd undervalued or overvalued?

The key valuation ratios of Source Industries (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Source Industries (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Source Industries (India) 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 Source Industries:

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.
Source Industries (India) 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 % -1.7%-1%-3%0.4%-2.7%-2%-2.9%-2.4%-3.9%-1.6%-
Value Creation
Index
-1.1-1.1-1.2-1.0-1.2-1.1-1.2-1.2-1.3-1.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.10.10.115.40.10.10.10.10.10.10
Sales YoY Gr.-40%0%21,900%-99.4%-20%12.5%-44.4%0%0%-
Adj EPS -0.1-0.1-0.10-0.1-0.1-0.1-0.1-0.2-0.1-0.1
YoY Gr.-NANANA-700%NANANANANA-
BVPS (₹) 4.74.74.54.64.44.44.24.143.93.7
Adj Net
Profit
-0.1-0.1-0.20-0.1-0.1-0.1-0.1-0.2-0.10
Cash Flow from Ops. 0-3.6-0.13.40-0.2-0.20-0.20.1-
Debt/CF from Ops. 000000020-1.73.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0%-12.9%-17.8%0%
Adj EPS NANANANA
BVPS-2.2%-2.6%-2.8%-1.8%
Share Price -9.9% 51.2% 10.1% -1.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-1.9-1.1-30.4-2.8-2-2.9-2.5-4.1-1.7-1.6
Op. Profit
Mgn %
-195.9-81.1-225.30.1-133.7-192.4-160.8-247.3-416.2-144.9-120
Net Profit
Mgn %
-219.2-82.5-226.50.1-135.5-128.5-158.6-244.8-416.9-145.4-114
Debt to
Equity
00000000.10.10.10.1
Working Cap
Days
35,06730,88534,44215119,56823,11620,51638,02239,00132,85710,081
Cash Conv.
Cycle
4,02410,63916,23834-3,7596,8566,08711,44612,09710,5299,820

Recent Performance Summary

Sales growth is good in last 4 quarters at 25.00%

Return on Equity is Poor

Sales growth has been subdued in last 3 years -17.79%

Latest Financials - Source Industries (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -0.7
TTM Sales (₹ Cr.) 0.1 0.1
BVPS (₹.) 3.7 0
Reserves (₹ Cr.) -7 -8
P/BV 0.80 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 2.41 / 3.41
All Time Low / High (₹) 0.32 / 35.00
Market Cap (₹ Cr.) 3.4
Equity (₹ Cr.) 11.4
Face Value (₹) 10
Industry PE 26.8

Management X-Ray of Source Industries:

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 Source Industries

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
Sales0.050.070.0715.400.100.080.090.050.050.05
Operating Expenses 0.140.130.2315.370.240.230.230.170.230.13
Manufacturing Costs0000000000
Material Costs00015.18000000
Employee Cost 0.020.020.030.040.050.040.030.040.040.04
Other Costs 0.120.110.200.160.200.190.200.130.190.08
Operating Profit -0.09-0.06-0.160.02-0.14-0.15-0.14-0.12-0.19-0.08
Operating Profit Margin (%) -195.0%-81.1%-225.0%0.1%-133.0%-192.0%-160.0%-247.0%-416.0%-144.0%
Other Income 000000.050000
Interest 0.01000000000
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax -0.10-0.06-0.160.02-0.14-0.10-0.14-0.12-0.19-0.08
Tax 0000000000
Profit After Tax -0.10-0.06-0.160.02-0.14-0.10-0.14-0.12-0.19-0.08
PAT Margin (%) -219.0%-82.4%-226.0%0.1%-135.0%-128.0%-158.0%-244.0%-416.0%-145.0%
Adjusted EPS (₹)-0.1-0.1-0.10.0-0.1-0.1-0.1-0.1-0.2-0.1
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 5.405.345.185.205.064.964.824.704.514.44
Share Capital 11.4011.4011.4011.4011.4011.4011.4011.4011.4011.40
Reserves -6.01-6.06-6.22-6.20-6.34-6.44-6.58-6.70-6.89-6.97
Minority Interest0000000000
Debt00000000.220.260.22
Long Term Debt00000000.220.260.22
Short Term Debt0000000000
Trade Payables0.490.0703.090.020.010000
Others Liabilities 2.861.341.371.340.240.240.240.050.050.06
Total Liabilities 8.756.756.559.635.325.215.074.974.834.72

Fixed Assets

Gross Block0000000000
Accumulated Depreciation0000000000
Net Fixed Assets0000000000
CWIP 0000000000
Investments 3.66003.06000000
Inventories0000000000
Trade Receivables2.373.273.122.851.501.501.501.501.501.50
Cash Equivalents 0.070.090.030.360.350.200.040.050.080.10
Others Assets2.653.393.403.353.473.503.533.433.253.12
Total Assets 8.756.756.559.635.325.215.074.974.834.72

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.02-3.64-0.063.40-0.01-0.15-0.170.01-0.160.06
PBT -0.10-0.06-0.160.02-0.14-0.10-0.14-0.12-0.19-0.08
Adjustment 0000000000
Changes in Working Capital 0.12-3.580.13.380.13-0.05-0.020.130.030.14
Tax Paid 0000000000
Cash Flow From Investing Activity 000-3.06000000
Capex 0000000000
Net Investments 000-3.06000000
Others 0000000000
Cash Flow From Financing Activity 03.660000000.19-0.04
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 03.660000000.19-0.04
Net Cash Flow 0.020.02-0.060.33-0.01-0.15-0.170.010.030.02
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-1.87-1.06-3.010.4-2.75-2.02-2.9-2.46-4.09-1.69
ROCE (%)-1.67-1.04-2.990.42-2.71-1.99-2.86-2.37-3.88-1.6
Asset Turnover Ratio0.010.010.011.90.010.010.020.010.010.01
PAT to CFO Conversion(x)N/AN/AN/A170N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days000717,6266,9536,135000
Inventory Days0000000000
Payable Days00074000000

Source Industries (India) Ltd Stock News

Source Industries (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Source Industries on 19-Nov-2024 16:59 is ₹3.00.
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 19-Nov-2024 16:59 the market cap of Source Industries stood at ₹3.42.
The latest P/E ratio of Source Industries as of 19-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Source Industries as of 19-Nov-2024 16:59 is 0.80.
The 52-week high of Source Industries is ₹3.41 and the 52-week low is ₹2.41.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Source Industries is ₹0.06 ( Cr.) .

About Source Industries (India) Ltd

Source Industries (India) Limited was incorporated on June 12, 1984 in Hyderabad and listed on BSE dated January 22, 2001. The registered office of the company is located at Durganagar Colony, Punjagutta, Near Balaji Temple Hyderabad.

Business area of the company

The company is engaged in in the business of Textile.

Read More Read Less
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.