AKM CREATIONS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111.5 INR | +0.18% |
|
-0.36% | +80.42% |
| 05-04 | AKM Creations Limited has Changed its Name to Aayush Art and Bullion Limited | CI |
| 05-04 | AKM Creations Limited Approves Board Changes | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 73.8 | 58.74 | 37.35 | 51.96 | 86 | 182.2 |
| Enterprise Value (EV) 1 | 72.54 | 61.65 | 36.83 | 51 | 82.62 | 178.6 |
| P/E ratio | -2,450 x | 244 x | -18.8 x | -192 x | -20.2 x | 72.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.55 x | 0.76 x | 1.77 x | 2.11 x | 2.76 x | 1.34 x |
| EV / Revenue | 0.54 x | 0.79 x | 1.75 x | 2.08 x | 2.65 x | 1.32 x |
| EV / EBITDA | 328 x | 333 x | -12.3 x | -70.1 x | -19.6 x | 51.6 x |
| EV / FCF | -2.09 x | -12.1 x | 11.4 x | 1.34 x | -4.5 x | 5.28 x |
| FCF Yield | -47.9% | -8.28% | 8.79% | 74.5% | -22.2% | 18.9% |
| Price to Book | 0.94 x | 0.75 x | 0.49 x | 0.68 x | 1.2 x | 1.84 x |
| Nbr of stocks (in thousands) | 3,012 | 3,012 | 3,012 | 3,012 | 3,012 | 3,012 |
| Reference price 2 | 24.50 | 19.50 | 12.40 | 17.25 | 28.55 | 60.50 |
| Announcement Date | 18-08-27 | 19-09-03 | 20-08-31 | 21-09-02 | 22-09-08 | 23-09-08 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 133.6 | 77.75 | 21.06 | 24.57 | 31.16 | 135.8 |
| EBITDA 1 | 0.2213 | 0.1854 | -2.994 | -0.7276 | -4.209 | 3.461 |
| EBIT 1 | -0.5583 | -0.3226 | -3.22 | -0.9418 | -4.533 | 3.193 |
| Operating Margin | -0.42% | -0.41% | -15.29% | -3.83% | -14.55% | 2.35% |
| Earnings before Tax (EBT) 1 | 0.0107 | 0.213 | -1.869 | -0.1312 | -4.18 | 3.826 |
| Net income 1 | -0.0361 | 0.2429 | -2.002 | -0.2702 | -4.241 | 2.64 |
| Net margin | -0.03% | 0.31% | -9.51% | -1.1% | -13.61% | 1.94% |
| EPS 2 | -0.0100 | 0.0800 | -0.6600 | -0.0900 | -1.410 | 0.8300 |
| Free Cash Flow 1 | -34.75 | -5.102 | 3.236 | 37.98 | -18.37 | 33.8 |
| FCF margin | -26.01% | -6.56% | 15.37% | 154.6% | -58.96% | 24.9% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 976.52% |
| FCF Conversion (Net income) | - | - | - | - | - | 1,280.2% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-08-27 | 19-09-03 | 20-08-31 | 21-09-02 | 22-09-08 | 23-09-08 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 2.91 | - | - | - | - |
| Net Cash position 1 | 1.25 | - | 0.52 | 0.96 | 3.37 | 3.66 |
| Leverage (Debt/EBITDA) | - | 15.69 x | - | - | - | - |
| Free Cash Flow 1 | -34.8 | -5.1 | 3.24 | 38 | -18.4 | 33.8 |
| ROE (net income / shareholders' equity) | -0.07% | 0.31% | -2.59% | -0.35% | -5.74% | 3.09% |
| ROA (Net income/ Total Assets) | -0.41% | -0.25% | -2.34% | -0.64% | -3.39% | 2.3% |
| Assets 1 | 8.798 | -97.2 | 85.54 | 42.13 | 124.9 | 115 |
| Book Value Per Share 2 | 26.00 | 25.90 | 25.30 | 25.20 | 23.80 | 32.90 |
| Cash Flow per Share 2 | 0.4200 | 0.4300 | 0.1700 | 0.3200 | 1.120 | 1.220 |
| Capex 1 | 0.01 | - | - | 0.93 | - | 0.56 |
| Capex / Sales | 0.01% | - | - | 3.8% | - | 0.41% |
| Announcement Date | 18-08-27 | 19-09-03 | 20-08-31 | 21-09-02 | 22-09-08 | 23-09-08 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +80.42% | 17.39M | |
| +32.82% | 8B | |
| -1.62% | 3.28B | |
| +4.55% | 2.28B | |
| +19.99% | 2.26B | |
| +2.18% | 2.17B | |
| +30.60% | 1.79B | |
| +13.44% | 1.78B | |
| +14.63% | 1.9B | |
| -1.51% | 1.68B |
- Stock Market
- Equities
- AKM6 Stock
- Financials AKM Creations Limited
