WEBSITE BSE:538674 NSE : CITYONLINE 26 Dec, 16:01
Market Cap ₹5 Cr.
Stock P/E -24.5
P/B -
Current Price ₹9.5
Book Value ₹ 0
Face Value 10
52W High ₹11.1
Dividend Yield 0%
52W Low ₹ 3.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 14 | 14 | 19 | 17 | 14 | 12 | 9 | 9 | |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| Total Income | 14 | 14 | 19 | 17 | 14 | 12 | 9 | 10 | |
| Total Expenditure | 14 | 13 | 18 | 17 | 14 | 14 | 10 | 11 | |
| Operating Profit | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Depreciation | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | -1 | -0 | 0 | -1 | -0 | -2 | -2 | -2 | |
| Provision for Tax | -0 | 0 | -0 | 0 | 0 | -1 | 0 | 0 | |
| Profit After Tax | -1 | -1 | 0 | -1 | -1 | -1 | -2 | -2 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | -1 | -1 | 0 | -1 | -1 | -1 | -2 | -2 | |
| Adjusted Earnings Per Share | -2.1 | -1 | 0.1 | -1.5 | -1.8 | -2 | -4.1 | -3.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -14% | -14% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 79% | 14% | 27% | -0% |
| ROE Average | 0% | -383% | -243% | -158% |
| ROCE Average | -74% | -57% | -37% | -26% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 4 | 3 | 4 | 3 | 2 | 1 | -0 | -2 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -0 | 0 | -1 | -1 | -0 | -1 | -1 | -1 |
| Total Current Liabilities | 4 | 6 | 7 | 9 | 9 | 8 | 9 | 11 |
| Total Liabilities | 7 | 9 | 10 | 12 | 11 | 8 | 8 | 8 |
| Fixed Assets | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 |
| Other Non-Current Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 5 | 7 | 8 | 10 | 9 | 6 | 5 | 5 |
| Total Assets | 7 | 9 | 10 | 12 | 11 | 8 | 8 | 8 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -1 | 0 | 1 | 1 | -0 | -0 | 3 | 0 |
| Cash Flow from Investing Activities | -1 | -0 | -1 | -1 | 0 | -0 | -2 | -0 |
| Cash Flow from Financing Activities | 0 | 0 | -2 | -0 | -0 | 0 | -1 | -0 |
| Net Cash Inflow / Outflow | -1 | 0 | -1 | 0 | -0 | -0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.08 | -1.02 | 0.09 | -1.52 | -1.75 | -2.03 | -4.11 | -3.3 |
| CEPS(Rs) | 0.73 | 0 | 0.52 | -0.86 | -0.98 | -1.15 | -2.98 | -2.03 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 6.31 | 5.29 | 6.85 | 5.13 | 3.5 | 1.48 | -0.71 | -3.99 |
| Core EBITDA Margin(%) | 1.21 | 1.48 | 1.36 | -1.94 | -3.22 | -19.93 | -16.22 | -20.79 |
| EBIT Margin(%) | -8.19 | -0.42 | 1.1 | -2.06 | -2.46 | -15.52 | -14.91 | -15.67 |
| Pre Tax Margin(%) | -9.19 | -1.76 | 0.12 | -3.79 | -3.61 | -17.28 | -19.43 | -17.37 |
| PAT Margin (%) | -7.47 | -3.86 | 0.24 | -4.75 | -6.68 | -9.08 | -24.94 | -18.36 |
| Cash Profit Margin (%) | 2.61 | 0 | 1.46 | -2.67 | -3.73 | -5.15 | -18.07 | -11.27 |
| ROA(%) | -14.93 | -6.52 | 0.47 | -7.18 | -8.05 | -10.99 | -25.51 | -20.75 |
| ROE(%) | -32.91 | -17.58 | 1.42 | -25.41 | -40.66 | -81.34 | -1067.24 | 0 |
| ROCE(%) | -22.73 | -1.12 | 3.92 | -7.14 | -8.37 | -52.25 | -43.72 | -73.61 |
| Receivable days | 67.85 | 74.78 | 67.14 | 104.18 | 142.52 | 134.82 | 123.49 | 87.56 |
| Inventory Days | 34.48 | 40.45 | 33.87 | 35.27 | 38.98 | 40.95 | 0 | 5.27 |
| Payable days | 0 | 3078.14 | 1187.86 | 0 | 5050.88 | 0 | 4641.07 | 3547.32 |
| PER(x) | 0 | 0 | 49.42 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 2.22 | 1.54 | 0.62 | 1.1 | 1.23 | 0 | -2.77 | -1.33 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.58 | 0.41 | 0.15 | 0.15 | 0.18 | 0.5 | 0.34 | 0.51 |
| EV/Core EBITDA(x) | 30.58 | 11.99 | 6.37 | 760.23 | 37.33 | -4.3 | -4.26 | -5.97 |
| Net Sales Growth(%) | 0 | -5.06 | 36.06 | -10.81 | -18.03 | -15.07 | -26.1 | 9.02 |
| EBIT Growth(%) | 0 | 95.12 | 456.46 | -266.35 | 2.11 | -436.07 | 28.97 | -14.55 |
| PAT Growth(%) | 0 | 50.91 | 108.43 | -1869.01 | -15.31 | -15.45 | -103.02 | 19.77 |
| EPS Growth(%) | 0 | 50.91 | 108.43 | -1869.77 | -15.31 | -15.45 | -103.03 | 19.77 |
| Debt/Equity(x) | 0.4 | 0.59 | 0.35 | 0.34 | 0.69 | 1.51 | -8.61 | -1.57 |
| Current Ratio(x) | 1.37 | 1.2 | 1.15 | 1.06 | 1.04 | 0.82 | 0.51 | 0.46 |
| Quick Ratio(x) | 0.99 | 0.91 | 0.89 | 0.91 | 0.87 | 0.68 | 0.51 | 0.45 |
| Interest Cover(x) | -8.21 | -0.32 | 1.12 | -1.19 | -2.13 | -8.77 | -3.3 | -9.21 |
| Total Debt/Mcap(x) | 0.2 | 0.45 | 0.64 | 0.36 | 0.7 | 0 | 3.11 | 1.18 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 | 14.75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 |
| Public | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
