Financials Rithwik Facility Management Services Limited

Equities

RITHWIKFMS6

INE819Y01015

Business Support Services

Market Closed - Bombay S.E. 06:01:04 2024-06-05 EDT 5-day change 1st Jan Change
121.6 INR -5.00% Intraday chart for Rithwik Facility Management Services Limited -.--% +6.33%

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 97.92 107.1 128.5 138.3 168.3 192.8
Enterprise Value (EV) 1 65.52 102.2 110.6 126.3 152.1 180.5
P/E ratio 11.5 x 8.94 x 7.89 x 16 x 19 x 7.65 x
Yield - - - - - 1.59%
Capitalization / Revenue 0.47 x 0.39 x 0.49 x 0.64 x 0.74 x 0.61 x
EV / Revenue 0.31 x 0.37 x 0.42 x 0.59 x 0.67 x 0.57 x
EV / EBITDA 5.16 x 4.79 x 4.22 x 8.94 x 9.59 x 4.9 x
EV / FCF 6.8 x 7.11 x 4.72 x -18.1 x 6.65 x 11.6 x
FCF Yield 14.7% 14.1% 21.2% -5.52% 15% 8.64%
Price to Book 0.87 x 0.86 x 0.92 x 0.93 x 1.06 x 1.05 x
Nbr of stocks (in thousands) 3,060 3,060 3,060 3,060 3,060 3,060
Reference price 2 32.00 35.00 42.00 45.20 55.00 63.00
Announcement Date 18-05-07 19-09-05 20-07-13 21-09-01 22-05-26 23-09-11
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 209.4 272.8 262.6 215.2 225.9 317.3
EBITDA 1 12.7 21.35 26.19 14.12 15.86 36.87
EBIT 1 10.31 18.27 22.86 11.45 12.78 34.25
Operating Margin 4.92% 6.7% 8.71% 5.32% 5.66% 10.79%
Earnings before Tax (EBT) 1 9.902 16.96 22.01 11.23 11.78 34.33
Net income 1 6.257 11.99 16.29 8.639 8.875 25.22
Net margin 2.99% 4.39% 6.2% 4.01% 3.93% 7.95%
EPS 2 2.781 3.917 5.320 2.820 2.900 8.240
Free Cash Flow 1 9.632 14.37 23.45 -6.974 22.87 15.59
FCF margin 4.6% 5.27% 8.93% -3.24% 10.12% 4.91%
FCF Conversion (EBITDA) 75.84% 67.28% 89.52% - 144.22% 42.27%
FCF Conversion (Net income) 153.96% 119.85% 143.92% - 257.69% 61.8%
Dividend per Share - - - - - 1.000
Announcement Date 18-05-07 19-09-05 20-07-13 21-09-01 22-05-26 23-09-11
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 32.4 4.92 17.9 12 16.2 12.3
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 9.63 14.4 23.4 -6.97 22.9 15.6
ROE (net income / shareholders' equity) 9.32% 10.1% 12.3% 5.96% 5.77% 14.8%
ROA (Net income/ Total Assets) 5.5% 7.5% 8.78% 3.94% 3.94% 9.24%
Assets 1 113.8 159.9 185.7 219.2 225.2 272.8
Book Value Per Share 2 36.90 40.60 45.90 48.80 51.70 59.90
Cash Flow per Share 2 15.50 4.100 7.410 8.710 8.480 6.190
Capex 1 13.8 0.81 1.86 13.7 1.19 0.8
Capex / Sales 6.58% 0.3% 0.71% 6.34% 0.53% 0.25%
Announcement Date 18-05-07 19-09-05 20-07-13 21-09-01 22-05-26 23-09-11
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RITHWIKFMS6 Stock
  4. Financials Rithwik Facility Management Services Limited