Imagicaaworld Entertainment Ltd - Stock Valuation and Financial Performance

BSE: 539056 | NSE: IMAGICAA | Amusement Parks/Recreation/Club | Small Cap

Imagicaaworld Enter Share Price

71.94 3.02 4.38%
as on 22-Nov'24 16:59

DeciZen - make an informed investing decision on Imagicaaworld Enter

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Imagicaaworld Entertainment stock performance -

mw4me loader
P/E Ratio (CD):
56.80
Market Cap:
3,901.5 Cr.
52-wk low:
50
52-wk high:
103.2

Is Imagicaaworld Entertainment Ltd an attractive stock to invest in?

1. Is Imagicaaworld Entertainment Ltd a good quality company?

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

2. Is Imagicaaworld Entertainment Ltd undervalued or overvalued?

The key valuation ratios of Imagicaaworld Entertainment Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Imagicaaworld Entertainment Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Imagicaaworld Entertainment 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 Imagicaaworld Enter:

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.
Imagicaaworld Entertainment 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 % -3.1%-2.5%-2.1%-1.9%-3.8%-26.7%-17.9%-16.6%34%52.2%-
Value Creation
Index
-1.2-1.2-1.2-1.1-1.3NANANA1.42.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1892342392362402002272251260345
Sales YoY Gr.-23.5%2.2%-1.2%1.7%-16.8%-89%228.1%247.8%3.8%-
Adj EPS -13.5-13.4-14.8-17.8-39.5-42.6-32.3-27.88.63.61.3
YoY Gr.-NANANANANANANANA-57.6%-
BVPS (₹) 88.875.660.844.45.3-39.9-70.3-97.55.716.519.9
Adj Net
Profit
-108-107-119-157-348-375-284-24635317569
Cash Flow from Ops. 33.957.384.537.848.321.84.14.5117106-
Debt/CF from Ops. 34.617.612.628.422.249.4262.5240.56.92.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.6%1.6%127.9%3.8%
Adj EPS NANANA-57.6%
BVPS-17.1%25.6%NA190.7%
Share Price - 81.7% 81% 36%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-15.3-16.2-21.7-35.6-157.8246.458.633.3-112.934.17
Op. Profit
Mgn %
10.81725.426.519.513.9-15044.93437.142.3
Net Profit
Mgn %
-57.1-45.6-49.6-66.3-144.7-187.6-1294.4-341.5141.167.520
Debt to
Equity
1.71.72.22.823.1-3.1-1.7-1.33.50.30
Working Cap
Days
01632162262332371,81761912860133
Cash Conv.
Cycle
0591281361471711,367439-23-12-162

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 7.00%

Sales growth is growing at healthy rate in last 3 years 127.92%

Debt to equity has declined versus last 3 years average to 0.32

Sales growth is good in last 4 quarters at 22.61%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Imagicaaworld Entertainment Ltd.

Standalone Consolidated
TTM EPS (₹) 1.3 1.3
TTM Sales (₹ Cr.) 345 345
BVPS (₹.) 19.9 19.9
Reserves (₹ Cr.) 534 534
P/BV 3.62 3.62
PE 56.80 56.80
From the Market
52 Week Low / High (₹) 50.00 / 103.24
All Time Low / High (₹) 1.82 / 207.05
Market Cap (₹ Cr.) 3,902
Equity (₹ Cr.) 542.3
Face Value (₹) 10
Industry PE 40.5

Management X-Ray of Imagicaaworld Enter:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *5.625.625.620.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Imagicaaworld Enter

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
Sales1892342392362402002272251260
Operating Expenses 1691941781741932045740166164
Manufacturing Costs1918182221219142434
Material Costs1625242624223-242829
Employee Cost 48605649545228254550
Other Costs 869281779410917266951
Operating Profit 2040616247-4-35328596
Operating Profit Margin (%) 10.8%17.0%25.4%26.4%19.5%-1.9%-158.0%44.9%33.9%37.0%
Other Income 2511612538318
Interest 115111121128134152163188532
Depreciation 808895931022439691-5179
Exceptional Items 00000000-5509
Profit Before Tax -172-154-154-156-182-397-269-244161543
Tax -65-50-360165000-1962
Profit After Tax -107-104-118-156-348-397-269-244357541
PAT Margin (%) -56.6%-44.4%-49.5%-66.1%-144.0%-198.0%-1,223.4%-338.0%142.5%208.0%
Adjusted EPS (₹)-13.4-13.0-14.8-17.8-39.5-45.1-30.5-27.68.711.2
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 70960448639147-351-619-862233794
Share Capital 8080808888888888412482
Reserves 629524406303-42-439-707-951-178312
Minority Interest0000000000
Debt1,1231,0031,0489751,0731,0761,0781,078806252
Long Term Debt1,03995798789100002130
Short Term Debt844661841,0731,0761,0781,078592252
Trade Payables28323128272232252324
Others Liabilities 70-88-949156281444632-151-166
Total Liabilities 1,9311,5511,4711,4031,3021,029935873911904

Fixed Assets

Gross Block1,4591,5251,5301,5431,6351,6471,6491,6501,6541,623
Accumulated Depreciation115202297387489731827918866946
Net Fixed Assets1,3441,3221,2331,1561,146916822731788677
CWIP 13161958730001154
Investments 10000000610
Inventories1511111311511684821141516
Trade Receivables6445952354
Cash Equivalents 3942073234665106
Others Assets41321937242125182136
Total Assets 1,9311,5511,4711,4031,3021,029935873911904

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 34578538482244117106
PBT -172-142-154-156-182-397-269-244161543
Adjustment 194186215218236425260249-56-437
Changes in Working Capital 121525-23-4-912-1121
Tax Paid 0-1-1-1-1211-1-1
Cash Flow From Investing Activity -137-85-434-8-10-20-9-64
Capex -142-89-444-9-10-2-1-17-64
Net Investments 33100000-3-1
Others 21000000121
Cash Flow From Financing Activity 465-343-53-46-41-11-2-1-53-2
Net Proceeds from Shares 388006500004180
Net Proceeds from Borrowing 144-13342-13000000
Interest Paid -125-115-110-120-39-11-2-2-19-2
Dividend Paid 0000000000
Others 58-951522-2000-451-1
Net Cash Flow 362-371-11-4-10135539
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-15.13-15.81-21.7-35.63-158.88N/AN/AN/A0105.3
ROCE (%)-3.06-2.5-2.12-1.91-3.75N/AN/AN/A33.9952.18
Asset Turnover Ratio0.10.130.160.160.180.170.020.080.280.29
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A0.330.2
Working Capital Days
Receivable Days118671113571466
Inventory Days29981711761761831,3814989422
Payable Days6444424724124124173,527-431317298

Imagicaaworld Entertainment Ltd Stock News

Imagicaaworld Entertainment Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Imagicaaworld Enter on 22-Nov-2024 16:59 is ₹71.94.
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 22-Nov-2024 16:59 the market cap of Imagicaaworld Enter stood at ₹3,901.5.
The latest P/E ratio of Imagicaaworld Enter as of 22-Nov-2024 16:59 is 56.80.
The latest P/B ratio of Imagicaaworld Enter as of 22-Nov-2024 16:59 is 3.62.
The 52-week high of Imagicaaworld Enter is ₹103.2 and the 52-week low is ₹50.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Imagicaaworld Enter is ₹344.8 ( Cr.) .

About Imagicaaworld Entertainment 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.