Aryaman Capital Markets Ltd
Incorporated in 2008, Aryaman Capital Markets Ltd is engaged in market making of SME Listed Scrips and Proprietary Investments in shares, securities and funds.
- Market Cap ₹ 221 Cr.
- Current Price ₹ 185
- High / Low ₹ 185 / 50.0
- Stock P/E 34.2
- Book Value ₹ 34.4
- Dividend Yield 0.00 %
- ROCE 14.3 %
- ROE 18.5 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 96.6% CAGR over last 5 years
Cons
- Stock is trading at 5.37 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -15.1% over past five years.
- Tax rate seems low
- Company has a low return on equity of 10.8% over last 3 years.
* 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: Finance Industry: Finance & Investments
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.51 | 2.93 | 6.90 | 9.94 | 22.85 | 28.21 | 77.86 | 84.62 | 135.10 | 73.30 | 46.71 | 34.32 | |
0.36 | 2.72 | 6.56 | 9.68 | 21.25 | 27.04 | 75.07 | 81.67 | 131.92 | 70.40 | 41.71 | 22.99 | |
Operating Profit | 0.15 | 0.21 | 0.34 | 0.26 | 1.60 | 1.17 | 2.79 | 2.95 | 3.18 | 2.90 | 5.00 | 11.33 |
OPM % | 29.41% | 7.17% | 4.93% | 2.62% | 7.00% | 4.15% | 3.58% | 3.49% | 2.35% | 3.96% | 10.70% | 33.01% |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Interest | 0.10 | 0.11 | 0.18 | 0.01 | 0.00 | 0.60 | 2.41 | 2.78 | 2.77 | 2.39 | 3.14 | 3.76 |
Depreciation | 0.00 | 0.01 | 0.06 | 0.06 | 0.06 | 0.07 | 0.09 | 0.06 | 0.06 | 0.05 | 0.07 | 0.09 |
Profit before tax | 0.05 | 0.09 | 0.10 | 0.19 | 1.54 | 0.50 | 0.29 | 0.11 | 0.35 | 0.46 | 1.79 | 7.48 |
Tax % | 20.00% | 22.22% | 40.00% | 36.84% | 22.08% | 2.00% | 24.14% | 9.09% | 25.71% | 30.43% | 17.32% | 13.77% |
0.04 | 0.06 | 0.06 | 0.12 | 1.21 | 0.49 | 0.22 | 0.09 | 0.25 | 0.32 | 1.49 | 6.46 | |
EPS in Rs | 0.06 | 0.07 | 0.05 | 0.10 | 1.01 | 0.41 | 0.18 | 0.08 | 0.21 | 0.27 | 1.24 | 5.39 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 28% |
5 Years: | -15% |
3 Years: | -37% |
TTM: | -27% |
Compounded Profit Growth | |
---|---|
10 Years: | 60% |
5 Years: | 97% |
3 Years: | 196% |
TTM: | 334% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 45% |
3 Years: | 65% |
1 Year: | 269% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 8% |
3 Years: | 11% |
Last Year: | 19% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6.88 | 8.39 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 |
Reserves | 0.06 | 0.43 | 1.21 | 2.54 | 7.22 | 8.29 | 7.61 | 5.70 | 5.63 | 6.25 | 16.63 | 29.17 |
1.03 | 1.25 | 0.00 | 0.00 | 0.00 | 17.66 | 31.81 | 32.80 | 28.01 | 30.65 | 40.93 | 46.26 | |
0.02 | 0.20 | 1.01 | 0.30 | 0.69 | 0.64 | 0.66 | 0.34 | 0.93 | 0.85 | 2.15 | 3.51 | |
Total Liabilities | 7.99 | 10.27 | 14.20 | 14.82 | 19.89 | 38.57 | 52.06 | 50.82 | 46.55 | 49.73 | 71.69 | 90.92 |
0.44 | 0.43 | 0.42 | 0.42 | 0.43 | 0.43 | 1.08 | 1.19 | 1.14 | 1.10 | 1.30 | 1.33 | |
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 |
Investments | 4.39 | 5.40 | 7.37 | 6.44 | 15.27 | 23.15 | 12.59 | 5.26 | 4.25 | 6.45 | 18.48 | 25.72 |
3.16 | 4.44 | 6.41 | 7.96 | 4.19 | 14.99 | 38.39 | 44.37 | 41.16 | 42.18 | 51.91 | 63.87 | |
Total Assets | 7.99 | 10.27 | 14.20 | 14.82 | 19.89 | 38.57 | 52.06 | 50.82 | 46.55 | 49.73 | 71.69 | 90.92 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.60 | -2.21 | 0.23 | -2.15 | 6.63 | -9.78 | -17.81 | -4.07 | 12.86 | 9.43 | 7.05 | 8.81 | |
2.09 | -0.93 | -1.78 | 2.30 | -5.37 | -7.23 | 9.39 | 5.17 | 1.45 | -1.37 | -0.76 | 1.88 | |
-0.78 | 3.26 | 2.84 | -0.22 | -1.08 | 17.06 | 11.73 | -1.78 | -7.56 | 0.25 | 7.14 | 1.57 | |
Net Cash Flow | 0.71 | 0.12 | 1.30 | -0.07 | 0.18 | 0.06 | 3.32 | -0.69 | 6.74 | 8.30 | 13.44 | 12.26 |
Ratios
Figures in Rs. Crores
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 | 28.63 | 0.00 | 0.53 | 1.47 | 0.16 | 1.81 | 0.89 | 0.60 | 0.30 | 0.30 | 1.09 | 1.49 |
Inventory Days | 1,881.15 | 446.11 | 204.35 | 193.82 | 8.18 | 151.49 | 150.35 | 164.52 | 78.06 | 107.72 | 145.88 | 259.88 |
Days Payable | 0.00 | 1.40 | 1.14 | 1.15 | 1.04 | 0.27 | 0.05 | 0.05 | 1.12 | 0.47 | 0.09 | 0.16 |
Cash Conversion Cycle | 1,909.78 | 444.71 | 203.75 | 194.14 | 7.29 | 153.03 | 151.19 | 165.08 | 77.23 | 107.54 | 146.88 | 261.20 |
Working Capital Days | 1,524.41 | 387.42 | 143.88 | 181.03 | -1.60 | 149.05 | 147.72 | 162.70 | 75.49 | 103.72 | 133.39 | 171.55 |
ROCE % | 1.81% | 2.22% | 2.41% | 1.44% | 9.13% | 3.85% | 6.05% | 5.67% | 6.49% | 6.03% | 8.33% | 14.32% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Directorate
22 Jul - Reason for Delayed Submission of Intimation of completion of tenure of Independent Director of the company under Reg 30 of SEBI (LODR) Reg, 2015
- Intimation Of Book Closure For 16Th Annual General Meeting 20 Jul
- Reg. 34 (1) Annual Report. 20 Jul
- Notice Of 16Th Annual General Meeting (AGM) To Be Held On Wednesday, August 14, 2024 20 Jul
- Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 - Reconstitution Of Committees Of The Board. 15 Jul
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Overview:[1]
Company is a subsidiary of Aryaman Financial Services Ltd and it represents and carries out various fund based and secondary market activities of the group, such as, Trading and Investments in Quoted and Unquoted Securities, Underwriting Capital Market Issuances, Brokerage income from Equity/Debt Market Placements, and Market Making.