Opal Luxury Time Products Ltd

Opal Luxury Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Opal Luxury Time Products Ltd

₹ 43.0 -18.87%
29 Jul 2020
Company website NSE - SME: OPAL
About

Opal Luxury Time Products Limited is an India-based company engaged in the business of manufacturing, assembling and marketing of clocks, watches, their accessories and allied products.

[ add key points ]
Website NSE - SM
  • Market Cap ₹ 14.4 Cr.
  • Current Price ₹ 43.0
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 10.0
  • Dividend Yield 0.00 %
  • ROCE -51.6 %
  • ROE -140 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 4.29 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -33.7% over past five years.
  • Company has a low return on equity of -42.1% over last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 712 days.
  • Working capital days have increased from 703 days to 1,217 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: Consumer Durables Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Operating Profit
OPM %
Interest
Depreciation
Profit before tax
Tax %
EPS in Rs
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
4 6 10 16 17 22 24 26 26 23 13 3
3 5 8 13 12 17 20 22 21 21 13 14
Operating Profit 1 1 2 3 5 5 4 4 5 2 -1 -11
OPM % 22% 19% 24% 21% 28% 24% 17% 16% 19% 8% -6% -361%
0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 1 2 2 2 1 2 2 2 1
Depreciation 0 0 0 0 0 1 1 2 3 3 4 4
Profit before tax 1 1 2 2 3 3 1 0 0 -4 -7 -16
Tax % 33% 35% 24% 1% 2% -2% 59% -69% 33% -8% 0% 0%
0 1 1 2 3 3 0 1 0 -3 -7 -16
EPS in Rs 420.00 60.00 144.00 41.15 13.28 13.52 1.43 1.61 0.30 -9.82 -19.98 -46.42
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: -34%
3 Years: -51%
TTM: -76%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -132%
Stock Price CAGR
10 Years: %
5 Years: -16%
3 Years: %
1 Year: %
Return on Equity
10 Years: -9%
5 Years: -21%
3 Years: -42%
Last Year: -140%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 0.01 0.10 0.10 0.54 2 2 3 3 3 3 3 3
Reserves 3 3 5 7 10 13 25 26 26 22 16 0
2 5 7 9 10 8 8 9 8 8 18 17
1 1 3 3 2 4 3 3 4 13 3 4
Total Liabilities 6 9 14 19 24 28 40 41 41 47 40 25
0 1 1 1 2 9 13 18 18 16 13 9
CWIP 3 4 5 6 7 2 8 2 1 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
3 4 9 12 15 17 19 20 22 31 27 15
Total Assets 6 9 14 19 24 28 40 41 41 47 40 25

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-1 -0 -1 1 2 5 -0 4 4 2 -7 1
-3 -2 -1 -1 -2 -3 -11 -3 -2 -0 -0 -0
4 2 2 1 1 -2 11 -1 -2 -2 7 -1
Net Cash Flow 0 0 0 0 1 -0 -1 0 0 -0 -0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 112 111 187 153 165 128 139 132 141 262 358 712
Inventory Days 411 374 205 175 212 181 172 194 193 258 487 423
Days Payable 172 126 145 76 46 47 36 51 56 282 51 95
Cash Conversion Cycle 351 359 247 252 331 262 276 275 278 238 794 1,040
Working Capital Days 177 186 208 193 239 175 227 215 223 248 644 1,217
ROCE % 18% 25% 24% 24% 21% 10% 5% 5% -5% -12% -52%

Shareholding Pattern

Numbers in percentages

Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Mar 2020Mar 2021
25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27% 25.27%
28.37% 28.37% 28.37% 28.31% 28.31% 28.31% 28.31% 28.31% 28.31% 28.31% 28.31% 28.31%
46.35% 46.35% 46.35% 46.41% 46.41% 46.41% 46.41% 46.41% 46.41% 46.41% 46.41% 46.41%
No. of Shareholders 656565676767676767676767

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings