Zodiac Ventures Ltd

Zodiac Ventures Ltd

₹ 14.3 0.49%
24 Dec - close price
About

Incorporated in 1981, Zodiac Ventures Ltd is in the business of real estate development.

Key Points

Business Overview:[1]
ZVL is a real estate development company operating in Mumbai, dealing in reconstruction or redevelopment of slum areas, ceased buildings by housing societies or old buildings belonging to the Municipal Corporation of Greater Mumbai. Company's operations include identification and acquisition of land, land development rights and planning, execution and marketing of projects.

  • Market Cap 53.3 Cr.
  • Current Price 14.3
  • High / Low 25.8 / 12.1
  • Stock P/E 184
  • Book Value 3.99
  • Dividend Yield 1.75 %
  • ROCE 5.03 %
  • ROE 3.40 %
  • Face Value 1.00

Pros

  • Debtor days have improved from 198 to 18.6 days.

Cons

  • Stock is trading at 3.58 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 6.09% over last 3 years.
  • Working capital days have increased from 3,277 days to 7,455 days

* 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.

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
0.20 0.26 0.34 0.00 0.00 0.05 1.11 0.00 0.59 0.00 0.00 0.00 0.59
0.03 0.06 0.03 -0.02 -0.03 -0.11 0.00 -0.11 -0.12 -0.12 -0.29 -0.56 -0.43
Operating Profit 0.17 0.20 0.31 0.02 0.03 0.16 1.11 0.11 0.71 0.12 0.29 0.56 1.02
OPM % 85.00% 76.92% 91.18% 320.00% 100.00% 120.34% 172.88%
0.00 0.00 -0.95 0.02 0.04 0.11 0.00 0.06 0.06 0.06 0.06 0.01 0.01
Interest 0.07 0.07 0.05 0.02 0.03 0.11 0.13 0.11 0.12 0.12 0.29 0.56 0.43
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.02
Profit before tax 0.10 0.13 -0.69 0.02 0.04 0.16 0.98 0.05 0.64 0.05 0.05 0.00 0.58
Tax % 0.00% 0.00% 0.00% 0.00% 25.00% 25.00% 17.35% 20.00% 23.44% 60.00% 460.00% 25.86%
0.10 0.13 -0.70 0.02 0.02 0.12 0.81 0.04 0.50 0.02 -0.17 0.00 0.44
EPS in Rs 0.03 0.03 -0.19 0.01 0.01 0.03 0.22 0.01 0.13 0.01 -0.05 0.00 0.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1.22 1.21 2.00 1.60 1.36 0.86 0.28 0.22 0.20 0.80 1.16 0.59 0.59
0.53 0.56 0.93 0.99 0.85 0.53 0.53 0.17 0.09 0.14 -0.19 -0.71 -1.40
Operating Profit 0.69 0.65 1.07 0.61 0.51 0.33 -0.25 0.05 0.11 0.66 1.35 1.30 1.99
OPM % 56.56% 53.72% 53.50% 38.12% 37.50% 38.37% -89.29% 22.73% 55.00% 82.50% 116.38% 220.34% 337.29%
0.03 0.03 -0.07 0.04 0.00 0.00 0.00 0.01 0.00 -0.95 0.17 0.24 0.14
Interest 0.00 0.00 0.24 0.45 0.44 0.32 0.22 0.11 0.13 0.26 0.32 0.71 1.40
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.05
Profit before tax 0.72 0.68 0.76 0.20 0.07 0.01 -0.47 -0.05 -0.02 -0.55 1.19 0.80 0.68
Tax % 31.94% 35.29% 38.16% 50.00% 42.86% 0.00% 2.13% 0.00% 0.00% 0.00% 18.49% 52.50%
0.49 0.44 0.47 0.10 0.04 0.01 -0.48 -0.05 -0.02 -0.55 0.97 0.39 0.29
EPS in Rs 0.13 0.12 0.13 0.03 0.01 0.00 -0.13 -0.01 -0.01 -0.15 0.26 0.10 0.08
Dividend Payout % 22.84% 33.91% 39.68% 37.30% 93.25% 373.00% -7.77% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -7%
5 Years: 16%
3 Years: 43%
TTM: -66%
Compounded Profit Growth
10 Years: -1%
5 Years: 23%
3 Years: 178%
TTM: -80%
Stock Price CAGR
10 Years: -17%
5 Years: 0%
3 Years: -21%
1 Year: -12%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 6%
Last Year: 3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3.73 3.73 3.73 3.73 3.73 3.73 3.73 3.73 3.73 3.73 3.73 3.76 3.76
Reserves 7.50 7.75 7.99 8.05 8.09 8.06 7.53 7.49 7.47 3.82 4.79 10.69 11.12
0.00 0.25 3.31 3.06 4.08 3.83 4.56 4.59 4.56 1.16 15.12 21.97 21.40
0.39 0.64 0.69 1.11 0.17 0.31 0.11 0.04 0.12 0.26 0.42 0.54 4.56
Total Liabilities 11.62 12.37 15.72 15.95 16.07 15.93 15.93 15.85 15.88 8.97 24.06 36.96 40.84
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.04 0.11 0.14
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 11.18 11.18 15.60 15.60 15.60 15.60 15.60 15.60 15.60 8.12 16.13 21.10 21.20
0.44 1.19 0.12 0.35 0.47 0.33 0.33 0.25 0.27 0.82 7.89 15.75 19.50
Total Assets 11.62 12.37 15.72 15.95 16.07 15.93 15.93 15.85 15.88 8.97 24.06 36.96 40.84

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.55 -0.17 1.79 0.85 -0.55 0.60 -0.49 0.06 0.16 0.24 -6.11 -4.30
-9.07 0.03 -4.42 0.04 0.00 0.00 0.00 0.01 -0.01 1.53 -7.86 0.14
8.51 0.11 2.66 -0.91 0.56 -0.60 0.47 -0.07 -0.15 -1.77 13.66 6.77
Net Cash Flow -0.01 -0.03 0.03 -0.02 0.01 0.00 -0.01 -0.01 0.00 0.00 -0.31 2.61

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 307.69 0.00 0.00 56.36 4.24 0.00 0.00 0.00 173.38 402.76 18.56
Inventory Days
Days Payable
Cash Conversion Cycle 0.00 307.69 0.00 0.00 56.36 4.24 0.00 0.00 0.00 173.38 402.76 18.56
Working Capital Days -20.94 141.78 -122.28 -219.00 50.99 -38.20 -104.29 -82.95 -237.25 100.38 2,274.96 7,454.66
ROCE % 10.67% 5.92% 8.00% 4.35% 3.32% 2.09% -1.59% 0.38% 0.70% 5.39% 9.34% 5.03%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.62% 64.62% 64.62%
35.67% 35.67% 35.67% 35.67% 35.66% 35.68% 35.68% 35.66% 35.67% 35.37% 35.38% 35.39%
No. of Shareholders 1,3461,4191,8751,9601,8741,8512,0172,5803,1864,83419,84325,606

Documents