Adinath Exim Resources Ltd

Adinath Exim Res Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Adinath Exim Resources Ltd

₹ 36.9 3.07%
22 Nov - close price
adinatheximresources.com BSE: 532056
About

Incorporated in 1995, Adinath Exim Resources Ltd is in the business of finance and investments[1]

Key Points

Business Overview:[1][2]
Company is a Non Systematically Important Non Deposit Taking Non Banking Financial Corporation and is in the business of bill discounting and other finance related activities

Website BSE
  • Market Cap ₹ 15.9 Cr.
  • Current Price ₹ 36.9
  • High / Low ₹ 46.0 / 17.7
  • Stock P/E 27.0
  • Book Value ₹ 48.2
  • Dividend Yield 0.00 %
  • ROCE 4.04 %
  • ROE 3.05 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.77 times its book value
  • Company's working capital requirements have reduced from 55.0 days to 31.9 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 9.64% over past five years.
  • Company has a low return on equity of 3.13% 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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
0.25 0.24 0.25 0.24 0.25 0.26 0.25 0.26 0.26 0.25 0.26 0.27 0.28
0.07 0.06 0.07 0.08 0.09 0.11 0.04 0.08 0.07 0.08 0.07 0.06 0.07
Operating Profit 0.18 0.18 0.18 0.16 0.16 0.15 0.21 0.18 0.19 0.17 0.19 0.21 0.21
OPM % 72.00% 75.00% 72.00% 66.67% 64.00% 57.69% 84.00% 69.23% 73.08% 68.00% 73.08% 77.78% 75.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 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
Depreciation 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
Profit before tax 0.18 0.18 0.18 0.16 0.16 0.15 0.21 0.18 0.19 0.17 0.19 0.21 0.21
Tax % 16.67% 27.78% 144.44% 62.50% 25.00% 0.00% -66.67% 27.78% 26.32% 23.53% 26.32% 23.81% 23.81%
0.15 0.14 -0.08 0.06 0.13 0.15 0.35 0.14 0.15 0.13 0.15 0.16 0.15
EPS in Rs 0.35 0.32 -0.19 0.14 0.30 0.35 0.81 0.32 0.35 0.30 0.35 0.37 0.35
Raw PDF

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 TTM
0.29 0.30 0.44 0.46 0.51 0.61 0.65 0.68 0.88 0.97 1.00 1.03 1.06
0.12 0.12 0.16 0.66 0.24 0.25 0.21 0.15 0.24 0.22 0.32 0.29 0.28
Operating Profit 0.17 0.18 0.28 -0.20 0.27 0.36 0.44 0.53 0.64 0.75 0.68 0.74 0.78
OPM % 58.62% 60.00% 63.64% -43.48% 52.94% 59.02% 67.69% 77.94% 72.73% 77.32% 68.00% 71.84% 73.58%
0.00 0.00 0.00 0.14 0.05 0.08 0.00 0.00 0.02 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.16 0.17 0.27 -0.07 0.32 0.44 0.44 0.44 0.66 0.75 0.68 0.74 0.78
Tax % 18.75% 17.65% 14.81% 0.00% 3.12% 9.09% 13.64% 15.91% 27.27% 53.33% 0.00% 24.32%
0.13 0.14 0.23 -0.06 0.31 0.40 0.38 0.37 0.48 0.35 0.68 0.56 0.59
EPS in Rs 0.32 0.34 0.56 -0.15 0.76 0.97 0.88 0.86 1.11 0.81 1.57 1.30 1.37
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: 13%
5 Years: 10%
3 Years: 5%
TTM: 3%
Compounded Profit Growth
10 Years: 15%
5 Years: 8%
3 Years: 5%
TTM: -25%
Stock Price CAGR
10 Years: 7%
5 Years: 26%
3 Years: 13%
1 Year: 89%
Return on Equity
10 Years: 3%
5 Years: 3%
3 Years: 3%
Last Year: 3%

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 Sep 2024
Equity Capital 4.55 4.55 4.55 4.55 4.55 4.55 4.77 4.77 4.77 4.77 4.77 4.77 4.77
Reserves 2.36 2.50 2.73 2.67 2.97 3.37 16.72 8.99 10.46 11.50 12.42 14.71 16.04
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 0.00 0.00 0.00 0.00 0.00
0.05 0.08 0.13 0.01 0.04 0.20 3.74 0.04 0.33 0.29 0.30 0.88 1.17
Total Liabilities 6.96 7.13 7.41 7.23 7.56 8.12 25.23 14.16 15.56 16.56 17.49 20.36 21.98
0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.35 0.01 0.01 0.01 0.01 0.01
CWIP 0.45 0.45 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 6.14 6.41 6.73 7.08 7.37 4.23 20.57 2.99 3.93 4.19 5.39 7.62 8.60
0.34 0.25 0.19 0.14 0.18 3.88 4.65 10.82 11.62 12.36 12.09 12.73 13.37
Total Assets 6.96 7.13 7.41 7.23 7.56 8.12 25.23 14.16 15.56 16.56 17.49 20.36 21.98

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
0.10 0.24 0.33 0.35 0.29 0.48 0.38 -5.39 -0.32 -0.05 0.53 -0.11
-0.09 -0.26 -0.34 -0.35 3.37 3.14 0.02 5.38 0.32 0.40 -0.89 0.13
0.00 0.00 0.00 0.00 0.00 -3.51 -0.50 0.00 0.00 0.00 0.00 0.00
Net Cash Flow 0.01 -0.02 0.00 0.01 3.67 0.10 -0.10 -0.01 0.00 0.36 -0.36 0.02

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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Days
Days Payable
Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Working Capital Days 213.97 97.33 -24.89 31.74 35.78 -11.97 33.69 3,231.32 165.91 52.68 80.30 31.89
ROCE % 2.34% 2.44% 3.77% -0.97% 4.34% 5.70% 2.99% 2.64% 4.50% 4.76% 4.06% 4.04%

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04% 62.04%
37.96% 37.96% 37.96% 37.96% 37.96% 37.97% 37.96% 37.97% 37.96% 37.96% 37.96% 37.96%
No. of Shareholders 3,2103,2993,4333,4413,4123,3823,3683,4653,7313,9504,0584,327

Documents

Announcements

Annual reports