Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Aditya Birla Money Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:56 am

Market Cap 1,546 Cr.
Current Price 274
High / Low 289/88.0
Stock P/E20.7
Book Value 36.4
Dividend Yield0.00 %
ROCE12.6 %
ROE39.0 %
Face Value 1.00
PEG Ratio0.70

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Multipurpose Trading & Agencies Ltd 5.23 Cr. 10.6 13.3/7.8129.1 10.20.00 %4.44 %3.91 % 10.0
Munoth Financial Services Ltd 34.4 Cr. 67.0 81.3/54.6 21.20.00 %1.71 %1.79 % 10.0
Nam Securities Ltd 72.5 Cr. 134 198/65.6201 21.20.00 %4.16 %3.05 % 10.0
Naperol Investments Ltd 733 Cr. 1,275 2,041/801748 3,2040.00 %0.08 %0.05 % 10.0
Inani Securities Ltd 13.2 Cr. 29.0 42.0/20.59.10 42.20.00 %10.6 %6.92 % 10.0
Industry Average6,895.83 Cr1,836.483,514.445,415.950.31%15.08%16.58%7.38

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales53586060626867667896101114118
Expenses38424342454543434657586566
Operating Profit14161718172323233239444952
OPM %27%28%28%30%27%34%35%35%41%40%43%43%44%
Other Income1001534411122
Interest567891114161921242929
Depreciation2222222222222
Profit before tax89910111412101317192022
Tax %29%29%29%20%28%29%27%25%28%29%19%19%27%
Net Profit666881097912151616
EPS in Rs1.001.141.151.351.441.721.551.311.672.112.682.912.90

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales727169118117125162172171192233267342
Expenses777169103105109141124122140164175204
Operating Profit-501151216224849527092138
OPM %-7%1%1%13%10%13%13%28%29%27%30%35%40%
Other Income0-1001020310127
Interest65337612322924285180
Depreciation8866432267778
Profit before tax-18-13-872710141622364758
Tax %6%0%0%-4%36%12%28%29%27%30%27%27%
Net Profit-17-13-87167101216263444
EPS in Rs-3.12-2.29-1.481.280.221.111.301.772.132.804.646.017.77
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)23.53%38.46%187.50%-85.71%500.00%16.67%42.86%20.00%33.33%62.50%30.77%
Change in YoY Net Profit Growth (%)0.00%14.93%149.04%-273.21%585.71%-483.33%26.19%-22.86%13.33%29.17%-31.73%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:18%
3 Years:27%
TTM:49%
Compounded Profit Growth
10 Years:25%
5 Years:40%
3 Years:50%
TTM:99%
Stock Price CAGR
10 Years:24%
5 Years:52%
3 Years:65%
1 Year:166%
Return on Equity
10 Years:36%
5 Years:40%
3 Years:39%
Last Year:39%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:46 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital6666666666666
Reserves2222202228516264269104157200
Borrowings59207985452664172443977399001,3991,530
Other Liabilities73149107125187262255273439454355555646
Total Liabilities1591962122372655396945488831,2671,3632,1162,382
Fixed Assets272187767262424313635
CWIP0000011010100
Investments255662428100436404430507
Other Assets1301712002242525084055228598069281,6501,840
Total Assets1591962122372655396945488831,2671,3632,1162,382

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +921-22-2351-169-147257-155-284-77-444
Cash from Investing Activity +-1817-3321-2-2324100-4-4
Cash from Financing Activity +-4-3357-1-46182122-226127311106402
Net Cash Flow-1353-33-10-132-282726-45

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-5.00-59.00-19.00-64.00-73.00-29.00-244.00-369.00-195.00-345.00-669.00-808.00

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 Days259467282417433300240138292712556
Inventory Days
Days Payable
Cash Conversion Cycle259467282417433300240138292712556
Working Capital Days12-12325105-4665-249-19313-564-384-375
ROCE %-7%-7%13%9%14%12%13%13%13%10%11%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters73.70%73.70%73.70%73.70%73.60%73.60%73.53%73.53%73.53%73.53%73.53%73.53%
FIIs0.19%0.15%0.00%0.11%0.06%0.00%0.10%0.07%0.00%0.03%0.91%0.02%
Public26.11%26.15%26.30%26.19%26.34%26.40%26.37%26.39%26.48%26.45%25.57%26.46%
No. of Shareholders39,98244,39844,49643,64443,09442,86042,69441,56541,32942,81943,88045,841

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 18Mar 17Mar 16Mar 15Mar 14
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)1.791.310.601.06-2.12
Diluted EPS (Rs.)1.781.310.601.06-2.12
Cash EPS (Rs.)2.181.881.322.13-0.95
Book Value[Excl.RevalReserv]/Share (Rs.)7.975.814.503.904.36
Book Value[Incl.RevalReserv]/Share (Rs.)7.975.814.503.904.36
Revenue From Operations / Share (Rs.)28.8923.6821.6021.4913.57
PBDIT / Share (Rs.)4.123.012.592.44-0.51
PBIT / Share (Rs.)3.732.441.881.37-1.68
PBT / Share (Rs.)2.281.460.721.01-2.12
Net Profit / Share (Rs.)1.791.310.601.06-2.12
NP After MI And SOA / Share (Rs.)1.791.310.601.06-2.12
PBDIT Margin (%)14.2612.7211.9911.35-3.79
PBIT Margin (%)12.9210.318.686.37-12.39
PBT Margin (%)7.876.163.354.70-15.61
Net Profit Margin (%)6.205.542.784.95-15.61
NP After MI And SOA Margin (%)6.205.542.784.95-15.61
Return on Networth / Equity (%)22.4922.5913.3427.31-48.64
Return on Capital Employeed (%)37.4931.3529.0323.50-26.61
Return On Assets (%)1.882.541.302.58-5.54
Total Debt / Equity (X)4.971.083.003.200.40
Asset Turnover Ratio (%)0.390.470.470.520.32
Current Ratio (X)1.061.071.081.091.04
Quick Ratio (X)0.811.071.081.091.04
Interest Coverage Ratio (X)2.823.062.256.81-1.18
Interest Coverage Ratio (Post Tax) (X)2.232.341.523.97-3.85
Enterprise Value (Cr.)306.88131.61123.37122.1342.82
EV / Net Operating Revenue (X)1.891.001.031.030.56
EV / EBITDA (X)13.267.898.599.03-15.00
MarketCap / Net Operating Revenue (X)1.741.330.921.110.95
Price / BV (X)6.305.434.466.132.98
Price / Net Operating Revenue (X)1.741.330.921.110.95
EarningsYield0.030.040.020.04-0.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 299.73

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 December 21, 2024, is Undervalued by 9.39% compared to the current share price 274.00

Intrinsic Value of as of December 21, 2024 is: 388.27

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 December 21, 2024, is Undervalued by 41.70% compared to the current share price 274.00

Last 5 Year EPS CAGR: 29.54%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock is trading at a low valuation with an average P/B ratio of 1.55 and average Dividend Yield of 5.18%.
  2. The stock has a low average Working Capital Days of -142.83, which is a positive sign.
  3. The company has shown consistent growth in sales (162.38 cr) and profit (13.85 cr) over the years.
  1. The stock has a low average ROCE of 8.92%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 248.33, which may not be favorable.
  3. The company has higher borrowings (475.38) compared to reserves (56.38), which may suggest financial risk.
  • 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 :
    1. Net Profit Margin: 6.2%
      • 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: 37.49% (Industry Average ROCE: 15.08%)
      • 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%: 22.49% (Industry Average ROE: 16.58%)
      • 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): 2.23
      • 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: 0.81
      • 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: 20.7 (Industry average Stock P/E: 3)
      • 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: 4.97
      • 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

Aditya Birla Money Ltd. is a Public Limited Listed company incorporated on 04/07/1995 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L65993GJ1995PLC064810 and registration number is 064810. Currently company belongs to the Industry of Finance & Investments. Company’s Total Operating Revenue is Rs. 231.31 Cr. and Equity Capital is Rs. 5.64 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance & InvestmentsIndian Rayon Compound, Vervala Gujarat 362266abml.investorgrievance@adityabirlacapital.com
https://stocksandsecurities.adityabirlacapital.com
Management
NamePosition Held
Mr. Gopi Krishna TulsianChairman & Non-Exe.Director
Mrs. Pinky A MehtaNon Executive Director
Mr. Tushar ShahNon Executive Director
Mr. Shriram JagetiyaNon Executive Director
Mr. G VijayaraghavanIndependent Director
Mr. P Sudhir RaoIndependent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹299.73, which is 9.39% higher than the current market price of ₹274.00. The stock has a market capitalization of 1,546 Cr. and recorded a high/low of 289/88.0 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹200 Cr and total liabilities of ₹2,382 Cr.

What is the Market Cap of ?

The Market Cap of is 1,546 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 274.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 289/88.0.

What is the Stock P/E of ?

The Stock P/E of is 20.7.

What is the Book Value of ?

The Book Value of is 36.4.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 12.6 %.

What is the ROE of ?

The ROE of is 39.0 %.

What is the Face Value of ?

The Face Value of is 1.00.

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 . 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