AURUM PROPTECH LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 155.4 INR | +5.00% |
|
+12.12% | +20.41% |
| Apr. 30 | Transcript : Aurum PropTech Limited, Q4 2024 Earnings Call, Apr 30, 2024 | |
| Apr. 29 | Aurum PropTech Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,812 | 13,749 | 7,306 | 1,888 | 3,423 | 5,014 |
| Enterprise Value (EV) 1 | 10,796 | 9,835 | 3,355 | 393.2 | 2,473 | 5,326 |
| P/E ratio | 199 x | 26.4 x | 10.9 x | 0.11 x | -30.7 x | -13.7 x |
| Yield | - | 0.31% | 1.37% | - | - | - |
| Capitalization / Revenue | 1.71 x | 1.39 x | 0.7 x | 19.9 x | 21.7 x | 3.95 x |
| EV / Revenue | 1.34 x | 1 x | 0.32 x | 4.13 x | 15.7 x | 4.2 x |
| EV / EBITDA | 52.9 x | 11.1 x | 3.5 x | -3.89 x | -12.8 x | -18.2 x |
| EV / FCF | 18.8 x | 29.1 x | 2.4 x | 1.36 x | -12.6 x | -18.5 x |
| FCF Yield | 5.33% | 3.44% | 41.6% | 73.5% | -7.95% | -5.42% |
| Price to Book | 2.54 x | 2.03 x | 1.05 x | 1.08 x | 2.04 x | 3.32 x |
| Nbr of stocks (in thousands) | 28,122 | 28,345 | 28,702 | 28,630 | 28,630 | 71,574 |
| Reference price 2 | 491.2 | 485.0 | 254.6 | 65.95 | 119.6 | 103.3 |
| Announcement Date | 8/3/18 | 7/12/19 | 9/1/20 | 8/13/21 | 9/7/22 | 9/6/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 8,060 | 9,881 | 10,405 | 95.1 | 157.9 | 1,269 |
| EBITDA 1 | 204.1 | 883.8 | 958 | -101.2 | -192.6 | -292 |
| EBIT 1 | 56.3 | 756.3 | 829.1 | -107.8 | -210.7 | -509.9 |
| Operating Margin | 0.7% | 7.65% | 7.97% | -113.35% | -133.44% | -40.19% |
| Earnings before Tax (EBT) 1 | 213.1 | 1,028 | 1,173 | 31,009 | -167.9 | -510.7 |
| Net income 1 | 62.9 | 540.4 | 691.4 | 17,920 | -111.6 | -288.9 |
| Net margin | 0.78% | 5.47% | 6.65% | 18,843.01% | -70.68% | -22.77% |
| EPS 2 | 2.470 | 18.36 | 23.45 | 615.4 | -3.900 | -7.526 |
| Free Cash Flow 1 | 574.9 | 338 | 1,395 | 289 | -196.6 | -288.5 |
| FCF margin | 7.13% | 3.42% | 13.41% | 303.84% | -124.48% | -22.74% |
| FCF Conversion (EBITDA) | 281.68% | 38.24% | 145.62% | - | - | - |
| FCF Conversion (Net income) | 914.01% | 62.55% | 201.77% | 1.61% | - | - |
| Dividend per Share | - | 1.500 | 3.500 | - | - | - |
| Announcement Date | 8/3/18 | 7/12/19 | 9/1/20 | 8/13/21 | 9/7/22 | 9/6/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 311 |
| Net Cash position 1 | 3,017 | 3,914 | 3,951 | 1,495 | 949 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -1.066 x |
| Free Cash Flow 1 | 575 | 338 | 1,395 | 289 | -197 | -288 |
| ROE (net income / shareholders' equity) | 0.57% | 10.1% | 10.9% | 464% | -7.29% | -19% |
| ROA (Net income/ Total Assets) | 0.44% | 4.62% | 4.39% | -0.94% | -6.42% | -10.4% |
| Assets 1 | 14,208 | 11,701 | 15,738 | -1,911,231 | 1,738 | 2,776 |
| Book Value Per Share 2 | 193.0 | 239.0 | 243.0 | 61.20 | 58.70 | 31.10 |
| Cash Flow per Share 2 | 21.20 | 38.80 | 119.0 | 0.1900 | 11.90 | 2.830 |
| Capex 1 | 129 | 343 | 139 | 179 | 88 | 188 |
| Capex / Sales | 1.6% | 3.47% | 1.34% | 188.22% | 55.73% | 14.83% |
| Announcement Date | 8/3/18 | 7/12/19 | 9/1/20 | 8/13/21 | 9/7/22 | 9/6/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +20.41% | 191M | |
| +40.50% | 28.71B | |
| -12.37% | 26.95B | |
| +22.71% | 26.45B | |
| +5.54% | 25.94B | |
| +50.33% | 23.39B | |
| +9.59% | 20.4B | |
| -2.65% | 19.76B | |
| +29.47% | 16.53B | |
| -13.39% | 15.1B |
- Stock Market
- Equities
- AURUM Stock
- Financials Aurum PropTech Limited
