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 ₹ 56.8
  • Dividend Yield 0.00 %
  • ROCE -10.7 %
  • ROE -27.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.76 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -12.4% over last 3 years.
  • Company has high debtors of 365 days.
  • Working capital days have increased from 372 days to 661 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

Consolidated Figures in Rs. Crores / View Standalone

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

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
25.31 26.18 26.13 23.03 12.34
21.35 22.13 21.39 21.37 12.47
Operating Profit 3.96 4.05 4.74 1.66 -0.13
OPM % 15.65% 15.47% 18.14% 7.21% -1.05%
0.24 0.03 0.03 0.05 0.06
Interest 1.73 1.38 1.61 1.96 2.38
Depreciation 1.39 2.50 3.20 3.46 3.68
Profit before tax 1.08 0.20 -0.04 -3.71 -6.13
Tax % 64.81% -110.00% 125.00% -7.55% 0.16%
0.38 0.43 -0.09 -3.43 -6.13
EPS in Rs 1.13 1.28 -0.27 -10.21 -18.25
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -22%
TTM: -46%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -79%
Stock Price CAGR
10 Years: %
5 Years: -16%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: -12%
Last Year: -28%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Equity Capital 3.36 3.36 3.36 3.36 3.36
Reserves 24.88 25.29 25.20 21.82 15.73
8.52 9.02 8.38 8.39 17.57
2.89 3.33 3.66 13.28 2.97
Total Liabilities 39.65 41.00 40.60 46.85 39.63
12.88 18.31 18.22 16.37 12.83
CWIP 7.57 2.44 1.22 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00
19.20 20.25 21.16 30.48 26.80
Total Assets 39.65 41.00 40.60 46.85 39.63

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
3.91 4.38 1.91 -7.21
-2.79 -1.85 -0.33 -0.10
-0.92 -2.17 -1.79 6.84
Net Cash Flow 0.19 0.36 -0.21 -0.47

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Debtor Days 127.48 126.31 135.91 255.80 365.00
Inventory Days 181.47 196.20 194.48 260.09 492.19
Days Payable 36.19 50.10 55.90 281.76 50.96
Cash Conversion Cycle 272.76 272.41 274.49 234.13 806.23
Working Capital Days 214.30 209.55 215.40 240.27 661.08
ROCE % 4.25% 4.21% -4.96% -10.68%

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