Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 517429 | NSE: ATHENAGLO

Fundamental Analysis of Athena Global Technologies Ltd

Basic Stock Data

Last Updated: April 19, 2024, 7:49 am

Market Cap 125 Cr.
Current Price 89.0
High / Low110/45.1
Stock P/E
Book Value 16.0
Dividend Yield0.00 %
ROCE26.4 %
ROE%
Face Value 10.0

Data Source: screener.in

Competitors of Athena Global Technologies Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Take Solutions Ltd 322 Cr. 21.835.8/14.4 6.890.00 %14.0 %62.5 % 1.00
Capricorn Systems Global Solutions Ltd 4.16 Cr. 10.415.6/7.00 9.460.00 %1.85 %1.32 % 10.0
RS Software (India) Ltd 736 Cr. 286299/25.640.7 18.90.00 %44.3 %45.8 % 5.00
Intellect Design Arena Ltd 13,679 Cr. 1,0001,199/42440.4 1640.25 %18.8 %13.8 % 5.00
Brightcom Group Ltd 3,017 Cr. 15.036.8/9.272.13 34.70.00 %30.9 %22.3 % 2.00
Industry Average3,551.63 Cr266.6416.6546.790.05%21.97%29.14%4.60

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales6.368.415.455.943.754.964.781.823.332.083.372.533.96
Expenses6.718.866.555.967.198.036.578.055.207.966.894.066.14
Operating Profit-0.35-0.45-1.10-0.02-3.44-3.07-1.79-6.23-1.87-5.88-3.52-1.53-2.18
OPM %-5.50%-5.35%-20.18%-0.34%-91.73%-61.90%-37.45%-342.31%-56.16%-282.69%-104.45%-60.47%-55.05%
Other Income0.081.131.450.716.260.740.090.230.230.040.030.33-0.01
Interest0.780.930.931.635.950.851.371.591.571.952.602.753.14
Depreciation0.770.470.140.140.170.120.270.280.240.190.290.190.40
Profit before tax-1.82-0.72-0.72-1.08-3.30-3.30-3.34-7.87-3.45-7.98-6.38-4.14-5.73
Tax %-23.63%62.50%-11.11%-9.26%-1.52%14.24%10.48%-0.13%-5.80%6.14%3.13%-23.67%26.53%
Net Profit-2.24-0.28-0.80-1.18-3.35-2.83-2.99-7.89-3.65-7.50-6.17-5.12-4.21
EPS in Rs-1.97-0.24-0.67-1.00-2.63-2.22-2.35-6.19-2.86-5.61-4.61-3.83-3.00

Last Updated: April 10, 2024, 6:14 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 5, 2024, 7:21 pm

MonthMar 2006Mar 2014Mar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1568118142626201212
Expenses131271411142626282725
Operating Profit2-51-3-3-00-0-8-15-13
OPM %10%-81%10%-31%-33%-1%1%-1%-38%-127%-110%
Other Income0-0014222910
Interest100112359710
Depreciation10000043011
Profit before tax0-61-3-0-1-4-5-8-23-24
Tax %275%0%0%-1%586%-140%-34%-20%3%3%
Net Profit-0-61-30-1-6-6-8-22-23
EPS in Rs-0.09-7.180.73-3.310.34-0.90-2.88-4.94-5.80-16.00-17.05
Dividend Payout %0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152017-20182019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)116.67%100.00%-500.00%0.00%-33.33%-175.00%
Change in YoY Net Profit Growth (%)0.00%-16.67%-600.00%500.00%-33.33%-141.67%

Growth

Compounded Sales Growth
10 Years:%
5 Years:9%
3 Years:-23%
TTM:-20%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-32%
Stock Price CAGR
10 Years:26%
5 Years:15%
3 Years:32%
1 Year:78%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: April 16, 2024, 1:27 pm

Balance Sheet

Last Updated: April 21, 2024, 11:22 pm

MonthMar 2006Mar 2014Mar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital8881011111112131313
Reserves18-17-17-21-20-21-23-7-5-24-36
Borrowings533443610457481
Other Liabilities322222129363943243140
Total Liabilities3415161423303458779599
Fixed Assets833656529393864
CWIP011146101319251
Investments10000000064
Other Assets251112814181916192630
Total Assets3415161423303458779599

Reserves and Borrowings Chart

Cash Flow

MonthMar 2006Mar 2014Mar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -13005-195-4-21
Cash from Investing Activity -1-40-2-3-3-10-7-9-13
Cash from Financing Activity 11-01-14211235
Net Cash Flow-0-00-01-110-12

Free Cash Flow

MonthMar 2006Mar 2014Mar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-3.00-8.00-2.00-7.00-7.00-3.00-6.00-10.00-53.00-89.00

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 2006Mar 2014Mar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days291127128791201158469136237
Inventory Days188119
Days Payable487784
Cash Conversion Cycle291127128791201158420870162
Working Capital Days463-27-17-10829552-5612192
ROCE %-14%3%-26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters54.28%54.28%54.28%57.66%57.66%57.66%57.66%57.66%59.65%59.65%59.65%61.57%
Public45.72%45.72%45.72%42.34%42.34%42.34%42.34%42.34%40.35%40.35%40.35%38.43%
No. of Shareholders6,0866,0566,0295,9875,9665,9455,9165,9075,9915,9845,9565,999

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-16.46-6.80-5.45-5.05-1.12
Diluted EPS (Rs.)-16.46-6.80-5.45-4.85-1.12
Cash EPS (Rs.)-15.73-5.96-3.30-1.96-0.89
Book Value[Excl.RevalReserv]/Share (Rs.)-7.576.935.25-10.99-7.43
Book Value[Incl.RevalReserv]/Share (Rs.)-7.576.935.25-10.99-7.43
Revenue From Operations / Share (Rs.)8.9815.7721.9723.2512.45
PBDIT / Share (Rs.)-11.071.200.472.351.49
PBIT / Share (Rs.)-11.800.83-1.67-0.731.27
PBT / Share (Rs.)-16.93-6.51-4.55-3.76-0.46
Net Profit / Share (Rs.)-16.46-6.33-5.45-5.05-1.12
NP After MI And SOA / Share (Rs.)-16.00-5.80-4.95-2.88-0.90
PBDIT Margin (%)-123.237.622.1810.1211.97
PBIT Margin (%)-131.415.27-7.59-3.1510.20
PBT Margin (%)-188.51-41.30-20.69-16.17-3.72
Net Profit Margin (%)-183.30-40.12-24.79-21.72-8.95
NP After MI And SOA Margin (%)-178.17-36.78-22.50-12.37-7.22
Return on Networth / Equity (%)0.00-91.65-110.440.000.00
Return on Capital Employeed (%)-22.052.01-6.25-5.698.10
Return On Assets (%)-22.54-9.57-10.04-9.66-3.43
Long Term Debt / Equity (X)-6.454.610.06-0.06-0.03
Total Debt / Equity (X)-7.235.611.80-0.53-0.26
Asset Turnover Ratio (%)0.130.260.470.690.55
Current Ratio (X)1.010.700.550.801.03
Quick Ratio (X)1.000.690.490.730.93
Interest Coverage Ratio (X)-2.160.160.160.770.85
Interest Coverage Ratio (Post Tax) (X)-2.210.13-0.89-0.660.35
Enterprise Value (Cr.)139.50137.5551.3244.1053.98
EV / Net Operating Revenue (X)11.616.841.971.673.82
EV / EBITDA (X)-9.4289.6590.3416.4931.87
MarketCap / Net Operating Revenue (X)5.574.561.621.563.61
Price / BV (X)-6.5111.357.94-3.79-5.53
Price / Net Operating Revenue (X)5.574.561.621.563.61
EarningsYield-0.32-0.08-0.13-0.07-0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 36.72

The stock is overvalued by 58.74% compared to the current price ₹89

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.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of -3.70%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 54.50, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 138.40, which may not be favorable.
    4. The company has higher borrowings (21.64) compared to reserves (-15.73), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (14.36) and profit (-6.64).

    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 Athena Global Technologies Ltd:
      1. Net Profit Margin: -183.30%
        • 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: -22.05% (Industry Average ROCE: 15.85%)
        • 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%: 0.00% (Industry Average ROE: 14.33%)
        • 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): -2.21
        • 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: 1.00
        • 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 of N/A (Industry average Stock P/E: 275.78)
        • 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: -7.23
        • 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

    Athena Global Technologies Ltd. is a Public Limited Listed company incorporated on 06/05/1992 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L74140TG1992PLC014182 and registration number is 014182. Currently company belongs to the Industry of IT Consulting & Software. Company’s Total Operating Revenue is Rs. 17.83 Cr. and Equity Capital is Rs. 12.75 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    IT Consulting & Software3rd Floor, Western Wing, Hyderabad Telangana 500081cs@athenagt.com
    http://www.athenagt.com
    Management
    NamePosition Held
    Mr. M SatyendraChairman & Managing Director
    Mr. Avinash VashisthaDirector
    Mr. Nukala AshwanthIndependent Director
    Mr. Ramesh Babu NemaniIndependent Director
    Mrs. M SunithaWoman Director
    Mr. Maddi Venkata SudarsanAdditional Director

    Athena Global Technologies Ltd. Share Price Update

    Share PriceValue
    Today₹89.00
    Previous Day₹88.71

    FAQ

    What is the latest fair value of Athena Global Technologies Ltd?

    The latest fair value of Athena Global Technologies Ltd is 36.72.

    What is the Market Cap of Athena Global Technologies Ltd?

    The Market Cap of Athena Global Technologies Ltd is 125 Cr..

    What is the current Stock Price of Athena Global Technologies Ltd as on 21 April 2024?

    The current stock price of Athena Global Technologies Ltd as on 21 April 2024 is 89.0.

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

    In FY 2024, the High / Low of Athena Global Technologies Ltd stocks is ₹110/45.1.

    What is the Stock P/E of Athena Global Technologies Ltd?

    The Stock P/E of Athena Global Technologies Ltd is .

    What is the Book Value of Athena Global Technologies Ltd?

    The Book Value of Athena Global Technologies Ltd is 16.0.

    What is the Dividend Yield of Athena Global Technologies Ltd?

    The Dividend Yield of Athena Global Technologies Ltd is 0.00 %.

    What is the ROCE of Athena Global Technologies Ltd?

    The ROCE of Athena Global Technologies Ltd is 26.4 %.

    What is the ROE of Athena Global Technologies Ltd?

    The ROE of Athena Global Technologies Ltd is %.

    What is the Face Value of Athena Global Technologies Ltd?

    The Face Value of Athena Global 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 Athena Global 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