Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Trigyn Technologies Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 9:18 pm

Market Cap 306 Cr.
Current Price 99.5
High / Low168/92.1
Stock P/E61.2
Book Value 231
Dividend Yield0.00 %
ROCE5.72 %
ROE2.89 %
Face Value 10.0
PEG Ratio-2.52

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Trigyn Technologies Ltd

Competitors of Trigyn Technologies Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IDream Film Infrastructure Company Ltd 1.41 Cr. 93.899.0/85.0 2950.00 %%% 10.0
IB Infotech Enterprises Ltd 23.4 Cr. 182245/11030.7 16.80.55 %69.9 %50.5 % 10.0
Hit Kit Global Solutions Ltd 6.54 Cr. 1.411.41/0.5820.4 2.080.00 %1.92 %1.94 % 2.00
Globalspace Technologies Ltd 59.5 Cr. 17.327.0/16.2180 11.20.00 %%% 10.0
First Fintec Ltd 8.64 Cr. 8.3010.9/4.51 10.20.00 %2.41 %1.77 % 10.0
Industry Average39,977.65 Cr703.7691.08122.740.67%18.02%18.80%6.94

All Competitor Stocks of Trigyn Technologies Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales258250255262273285324340324322316307334
Expenses238229235246265272307317316305300323317
Operating Profit20212016813172381816-1717
OPM %8%8%8%6%3%5%5%7%2%5%5%-5%5%
Other Income1100211223323
Interest1111111100001
Depreciation1122222222222
Profit before tax20201814711162381917-1618
Tax %37%28%35%34%46%47%33%33%67%36%37%38%-5%
Net Profit121412946111531211-2219
EPS in Rs4.034.623.853.011.211.933.514.980.843.933.53-7.156.17

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales3484514926256796858959119851,0411,2731,2801,200
Expenses3254074565636126238108338939751,2121,2451,174
Operating Profit22443662676185779265613526
OPM %6%10%7%10%10%9%9%8%9%6%5%3%2%
Other Income3565211-453361213
Interest0111111233222
Depreciation1111111237776
Profit before tax24984062666078788959583831
Tax %34%18%39%38%41%34%38%36%30%34%40%48%
Net Profit16812438393948506239352015
EPS in Rs5.3327.498.3213.0213.1313.2015.7416.2720.1912.6911.266.485.02
Dividend Payout %0%0%0%0%0%0%5%2%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)406.25%-70.37%58.33%2.63%0.00%23.08%4.17%24.00%-37.10%-10.26%-42.86%
Change in YoY Net Profit Growth (%)0.00%-476.62%128.70%-55.70%-2.63%23.08%-18.91%19.83%-61.10%26.84%-32.60%

Trigyn Technologies Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:7%
3 Years:9%
TTM:-16%
Compounded Profit Growth
10 Years:-6%
5 Years:-17%
3 Years:-32%
TTM:-88%
Stock Price CAGR
10 Years:9%
5 Years:16%
3 Years:-4%
1 Year:-21%
Return on Equity
10 Years:9%
5 Years:7%
3 Years:5%
Last Year:3%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 6:40 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital29292929303031313131313131
Reserves69193218260297341403473527577650670681
Borrowings10000186107754
Other Liabilities414951575875100108115140168168143
Total Liabilities140271299347385446541618683755856874859
Fixed Assets29291888990901009910810710399
CWIP0000000112200
Investments00011144521831719
Other Assets138179207258295355447513577624665755742
Total Assets140271299347385446541618683755856874859

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-1-40524615-18-18045-52126
Cash from Investing Activity +1255-3-11112-9-21-2276
Cash from Financing Activity +-0-1-2-1-1-17-5-5-6-3-4
Net Cash Flow-1-32564313066719-77198

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow21.0044.0036.0062.0067.0060.0077.0071.0082.0058.0054.0030.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days1001051148368747910489998771
Inventory Days9
Days Payable407
Cash Conversion Cycle100105114836874-31910489998771
Working Capital Days627582574250627157597253
ROCE %27%29%17%24%22%17%21%17%17%10%9%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters44.51%44.51%44.51%44.51%44.51%44.51%44.51%44.51%44.51%44.51%44.51%44.51%
FIIs0.25%0.38%0.48%0.33%0.00%0.17%0.00%0.22%0.24%0.71%0.17%0.27%
Public55.24%55.12%55.01%55.16%55.48%55.33%55.49%55.28%55.24%54.78%55.33%55.22%
No. of Shareholders26,05131,51740,36140,43739,74638,41337,64737,23538,81536,92537,29835,155

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)6.4811.2612.6920.2016.28
Diluted EPS (Rs.)6.4811.2612.6920.1116.28
Cash EPS (Rs.)8.7213.4714.8721.2016.95
Book Value[Excl.RevalReserv]/Share (Rs.)227.77221.21197.37181.30163.56
Book Value[Incl.RevalReserv]/Share (Rs.)227.77221.21197.37181.30163.56
Revenue From Operations / Share (Rs.)415.67413.41338.01320.09295.77
PBDIT / Share (Rs.)15.1821.8522.1830.8026.64
PBIT / Share (Rs.)12.9519.6420.0129.7925.96
PBT / Share (Rs.)12.4118.9219.1128.9125.24
Net Profit / Share (Rs.)6.4811.2612.6920.2016.27
NP After MI And SOA / Share (Rs.)6.4811.2612.6920.2016.27
PBDIT Margin (%)3.655.286.569.629.00
PBIT Margin (%)3.114.755.919.308.77
PBT Margin (%)2.984.575.659.038.53
Net Profit Margin (%)1.562.723.756.305.50
NP After MI And SOA Margin (%)1.562.723.756.305.50
Return on Networth / Equity (%)2.845.096.4311.139.95
Return on Capital Employeed (%)5.588.7310.0116.1415.56
Return On Assets (%)2.284.055.179.108.10
Long Term Debt / Equity (X)0.000.000.000.010.01
Total Debt / Equity (X)0.000.000.010.010.01
Asset Turnover Ratio (%)1.481.580.200.200.20
Current Ratio (X)4.263.363.694.023.93
Quick Ratio (X)4.213.303.673.993.88
Dividend Payout Ratio (NP) (%)0.000.000.000.004.60
Dividend Payout Ratio (CP) (%)0.000.000.000.004.42
Earning Retention Ratio (%)0.000.000.000.0095.40
Cash Earning Retention Ratio (%)0.000.000.000.0095.58
Interest Coverage Ratio (X)28.2130.0124.6934.9137.00
Interest Coverage Ratio (Post Tax) (X)13.0516.4715.1223.8923.61
Enterprise Value (Cr.)-48.38147.35204.153.24-53.90
EV / Net Operating Revenue (X)-0.030.110.190.00-0.05
EV / EBITDA (X)-1.032.192.990.03-0.65
MarketCap / Net Operating Revenue (X)0.220.220.390.190.07
Retention Ratios (%)0.000.000.000.0095.39
Price / BV (X)0.410.410.680.340.13
Price / Net Operating Revenue (X)0.220.220.390.190.07
EarningsYield0.060.120.090.320.71

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Trigyn Technologies Ltd as of November 22, 2024 is: 416.74

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, Trigyn Technologies Ltd is Undervalued by 318.83% compared to the current share price 99.50

Intrinsic Value of Trigyn Technologies Ltd as of November 22, 2024 is: 315.48

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, Trigyn Technologies Ltd is Undervalued by 217.07% compared to the current share price 99.50

Last 5 Year EPS CAGR: -24.30%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 18.00%, which is a positive sign.
  2. The company has higher reserves (412.23 cr) compared to borrowings (3.77 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (467.31 cr) and profit (60.08 cr) over the years.
  1. The stock has a high average Working Capital Days of 61.83, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 56.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Trigyn Technologies Ltd:
    1. Net Profit Margin: 1.56%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 5.58% (Industry Average ROCE: 18.02%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 2.84% (Industry Average ROE: 18.8%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 13.05
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 4.21
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 61.2 (Industry average Stock P/E: 91.08)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Trigyn Technologies Ltd. is a Public Limited Listed company incorporated on 25/03/1986 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L72200MH1986PLC039341 and registration number is 039341. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company’s Total Operating Revenue is Rs. 94.26 Cr. and Equity Capital is Rs. 30.79 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareUnit 27, SDF 1, Mumbai Maharashtra 400096ro@trigyn.com
http://www.trigyn.com
Management
NamePosition Held
Mr. R GanapathiChairman & Non-Exe.Director
Ms. P Bhavana RaoExecutive Director
Dr. P Raja Mohan RaoNon Executive Director
Mr. V V PrasadIndependent Director
Mr. Vivek KhareIndependent Director
Mr. Vijay MallyaIndependent Director
Dr. B R PatilIndependent Director
Mr. K S SripathiIndependent Director
Ms. Lakshmi PotluriIndependent Director
Mr. Ishwar HalalliIndependent Director
Mr. Syed Ahmed SultanIndependent Director

FAQ

What is the latest intrinsic value of Trigyn Technologies Ltd?

The latest intrinsic value of Trigyn Technologies Ltd as on 21 November 2024 is ₹416.74, which is 318.83% higher than the current market price of ₹99.50.

What is the Market Cap of Trigyn Technologies Ltd?

The Market Cap of Trigyn Technologies Ltd is 306 Cr..

What is the current Stock Price of Trigyn Technologies Ltd as on 21 November 2024?

The current stock price of Trigyn Technologies Ltd as on 21 November 2024 is ₹99.5.

What is the High / Low of Trigyn Technologies Ltd stocks in FY 2024?

In FY 2024, the High / Low of Trigyn Technologies Ltd stocks is 168/92.1.

What is the Stock P/E of Trigyn Technologies Ltd?

The Stock P/E of Trigyn Technologies Ltd is 61.2.

What is the Book Value of Trigyn Technologies Ltd?

The Book Value of Trigyn Technologies Ltd is 231.

What is the Dividend Yield of Trigyn Technologies Ltd?

The Dividend Yield of Trigyn Technologies Ltd is 0.00 %.

What is the ROCE of Trigyn Technologies Ltd?

The ROCE of Trigyn Technologies Ltd is 5.72 %.

What is the ROE of Trigyn Technologies Ltd?

The ROE of Trigyn Technologies Ltd is 2.89 %.

What is the Face Value of Trigyn Technologies Ltd?

The Face Value of Trigyn Technologies Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Trigyn Technologies Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE