Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 February, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Capri Global Capital Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: February 22, 2025, 3:15 am

Market Cap 14,320 Cr.
Current Price 174
High / Low 289/156
Stock P/E37.4
Book Value 48.6
Dividend Yield0.09 %
ROCE9.50 %
ROE7.54 %
Face Value 1.00
PEG Ratio5.07

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

View Share Price Target for Capri Global Capital Ltd

Competitors of Capri Global Capital Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Money Masters Leasing & Finance Ltd 30.7 Cr. 3.06 19.5/2.8339.4 1.560.00 %2.57 %4.07 % 1.00
Moneyboxx Finance Ltd 565 Cr. 173 373/16553.0 81.00.00 %11.4 %7.45 % 10.0
Moongipa Capital Finance Ltd 18.1 Cr. 19.8 41.0/17.79.33 8.690.00 %34.9 %31.6 % 10.0
Morarka Finance Ltd 45.9 Cr. 102 191/10016.4 3875.88 %4.04 %3.58 % 10.0
Morgan Ventures Ltd 91.6 Cr. 92.6 154/34.83.72 75.00.00 %10.5 %16.9 % 10.0
Industry Average24,672.32 Cr536.2437.39539.620.27%19.61%10.68%8.56

All Competitor Stocks of Capri Global Capital Ltd

Quarterly Result

MetricDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales 187187197222256291279346385454501557605
Expenses 5172607487146113132182193225252270
Operating Profit 136115137148169145166213203261276305335
OPM % 73%62%69%67%66%50%59%62%53%58%55%55%55%
Other Income 4033351100001
Interest 737677808292102126140164177196221
Depreciation 242134371519162325
Profit before tax 65366170865661814878848689
Tax % 24%24%24%26%25%25%24%30%22%17%24%24%24%
Net Profit 49274652654246563765646568
EPS in Rs 0.600.330.560.640.790.510.560.680.450.790.770.790.82

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MetricMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales 5951,9981621981892293515897177379811,4641,897
Expenses 5341,901414812097140191203201368621853
Operating Profit 6197121150691322113985145366138431,044
OPM % 10%5%75%76%37%58%60%68%72%73%63%58%55%
Other Income 11368261320110
Interest 0025123897207283290332532676
Depreciation 113434671111104472
Profit before tax 601091231495696108187222236273268297
Tax % 32%30%33%36%22%39%40%27%27%25%25%24%
Net Profit 41778295445865136161177205205231
EPS in Rs 2.003.744.014.652.132.833.166.617.868.629.969.9311.22
Dividend Payout % 9%7%6%6%12%9%8%5%2%5%4%5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)87.80%6.49%15.85%-53.68%31.82%12.07%109.23%18.38%9.94%15.82%0.00%
Change in YoY Net Profit Growth (%)0.00%-81.31%9.36%-69.54%85.50%-19.75%97.16%-90.85%-8.44%5.88%-15.82%

Capri Global Capital Ltd 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:30%
5 Years:31%
3 Years:46%
TTM:39%
Compounded Profit Growth
10 Years:13%
5 Years:16%
3 Years:16%
TTM:46%
Stock Price CAGR
10 Years:35%
5 Years:29%
3 Years:8%
1 Year:-28%
Return on Equity
10 Years:8%
5 Years:9%
3 Years:8%
Last Year:8%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:50 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 35353535353535353535418282
Reserves 8659411,0301,0681,1261,2171,3481,5041,6821,8873,5243,7543,930
Borrowings 00501417281,5662,7692,8373,7744,8327,51110,40712,810
Other Liabilities 141549779815312666322398725906637
Total Liabilities 9139911,1641,3201,9862,9714,2774,4415,8137,15311,80115,15017,459
Fixed Assets 51298131514322834291350350
CWIP 000000000217190
Investments 233111711068569361807377216216173
Other Assets 8859481,0381,2021,9052,9004,2544,0484,9786,73911,27814,56516,936
Total Assets 9139911,1641,3201,9862,9714,2774,4415,8137,15311,80115,15017,459

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-59-10259-73-511-857-1,115210-319-1,340-3,007-3,700
Cash from Investing Activity +34102-882464041-352-46531765-7
Cash from Financing Activity +-4-644694608351,196548921,1764,0962,870
Net Cash Flow-29-615-1-618122-881081521,154-837

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow61.0097.00121.00100.00-72.00-596.00210.00396.00512.00533.00609.00836.00

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 Days8204816115013822
Inventory Days54
Days Payable0
Cash Conversion Cycle62204816115013822
Working Capital Days81892553293101-153-54-18-139-119-121-80
ROCE %13%13%15%6%9%9%11%12%11%10%9%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters74.74%74.72%74.68%74.68%74.64%69.91%69.91%69.91%69.88%69.88%69.88%69.88%
FIIs0.03%0.10%0.10%0.09%0.34%0.21%0.08%0.63%0.81%0.85%1.01%1.07%
DIIs4.80%6.72%7.59%8.32%11.53%13.62%14.34%14.35%14.15%14.18%14.10%14.55%
Public20.43%18.46%17.63%16.90%13.50%16.27%15.68%15.11%15.17%15.09%15.00%14.51%
No. of Shareholders7,7369,49410,0749,6678,8007,3537,4327,0537,26129,87431,03030,984

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Tax Plan1,579,0002.42120.167922025-02-21199268.69%
Quant Active Fund947,3001.1972.097922025-02-21119508.59%
Quant Flexi Cap Fund631,6002.2248.067922025-02-2179647.47%
Nippon India Nifty Smallcap 250 Index Fund37,3800.42.847922025-02-214619.7%
Motilal Oswal Nifty Smallcap 250 Index Fund23,4670.391.797922025-02-212863.01%
SBI Nifty Smallcap 250 Index Fund17,2240.391.317922025-02-212074.75%
Motilal Oswal Nifty 500 Index Fund2,5620.040.27922025-02-21223.48%
Edelweiss Nifty Smallcap 250 Index Fund7920.390.067922025-02-210%
Groww Nifty Total Market Index Fund1420.030.017922025-02-21-82.07%
Motilal Oswal Nifty 500 ETF1120.040.017922025-02-21-85.86%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 1.002.002.002.002.00
Basic EPS (Rs.) 3.3911.0611.6910.109.21
Diluted EPS (Rs.) 3.3610.9411.5610.039.15
Cash EPS (Rs.) 4.4512.0612.2410.699.82
Book Value[Excl.RevalReserv]/Share (Rs.) 46.51172.95109.4597.9787.89
Book Value[Incl.RevalReserv]/Share (Rs.) 46.51172.95109.4597.9787.89
Revenue From Operations / Share (Rs.) 28.0470.9855.1641.9940.89
PBDIT / Share (Rs.) 15.6340.9134.9230.5229.44
PBIT / Share (Rs.) 14.5738.7834.3629.9228.82
PBT / Share (Rs.) 4.4313.0115.5213.4512.67
Net Profit / Share (Rs.) 3.399.9311.6710.109.21
NP After MI And SOA / Share (Rs.) 3.399.9311.6710.109.21
PBDIT Margin (%) 55.7457.6263.2972.6771.99
PBIT Margin (%) 51.9554.6262.2771.2470.49
PBT Margin (%) 15.8018.3328.1332.0230.99
Net Profit Margin (%) 12.0813.9821.1624.0422.51
NP After MI And SOA Margin (%) 12.0813.9821.1624.0422.51
Return on Networth / Equity (%) 7.285.7310.6610.3010.47
Return on Capital Employeed (%) 30.8719.7825.3121.6529.45
Return On Assets (%) 1.841.732.863.043.62
Long Term Debt / Equity (X) 0.000.120.220.390.09
Total Debt / Equity (X) 2.712.112.502.191.84
Asset Turnover Ratio (%) 0.170.130.130.120.14
Current Ratio (X) 1.291.461.471.691.60
Quick Ratio (X) 1.291.461.471.691.60
Dividend Payout Ratio (NP) (%) 3.684.293.421.984.71
Dividend Payout Ratio (CP) (%) 2.803.533.261.864.41
Earning Retention Ratio (%) 96.3295.7196.5898.0295.29
Cash Earning Retention Ratio (%) 97.2096.4796.7498.1495.59
Interest Coverage Ratio (X) 1.541.591.851.851.82
Interest Coverage Ratio (Post Tax) (X) 1.331.391.621.611.57
Enterprise Value (Cr.) 26585.8219451.5815258.0510208.075759.85
EV / Net Operating Revenue (X) 11.4913.2915.7513.878.04
EV / EBITDA (X) 20.6223.0724.8819.0811.17
MarketCap / Net Operating Revenue (X) 7.299.1911.159.054.19
Retention Ratios (%) 96.3195.7096.5798.0195.28
Price / BV (X) 4.393.775.623.881.95
Price / Net Operating Revenue (X) 7.299.1911.159.054.19
EarningsYield 0.010.010.010.020.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Capri Global Capital Ltd as of February 23, 2025 is: ₹109.74

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 February 23, 2025, Capri Global Capital Ltd is Overvalued by 36.93% compared to the current share price ₹174.00

Intrinsic Value of Capri Global Capital Ltd as of February 23, 2025 is: 117.84

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 February 23, 2025, Capri Global Capital Ltd is Overvalued by 32.28% compared to the current share price ₹174.00

Last 5 Year EPS CAGR: 7.38%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (365.46 cr) and profit (168.00 cr) over the years.
  1. The stock has a low average ROCE of 10.67%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 103.00, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 15.58, which may not be favorable.
  4. The company has higher borrowings (3,648.08) compared to reserves (1,836.62), which may suggest financial risk.

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 Capri Global Capital Ltd:
    1. Net Profit Margin: 12.08%
      • 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: 30.87% (Industry Average ROCE: 19.61%)
      • 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%: 7.28% (Industry Average ROE: 10.47%)
      • 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): 1.33
      • 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: 1.29
      • 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: 37.4 (Industry average Stock P/E: 29.98)
      • 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: 2.71
      • 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

Capri Global Capital Ltd. is a Public Limited Listed company incorporated on 15/11/1994 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L65921MH1994PLC173469 and registration number is 173469. Currently Company is involved in the business activities of Other credit granting. Company's Total Operating Revenue is Rs. 1778.24 Cr. and Equity Capital is Rs. 82.49 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Non-Banking Financial Company (NBFC)502, Tower A, Peninsula Business Park, Mumbai Maharashtra 400013secretarial@capriglobal.in
http://www.capriloans.in
Management
NamePosition Held
Mr. L V PrabhakarChairman(NonExe.&Ind.Director)
Mr. Rajesh SharmaManaging Director
Mr. Ajit Mohan SharanInd. Non-Executive Director
Mr. Desh Raj DograInd. Non-Executive Director
Mr. S RanganathanInd. Non-Executive Director
Ms. Nupur MukherjeeInd. Non-Executive Director
Mr. Shishir PriyadarshiInd. Non-Executive Director

FAQ

What is the latest intrinsic value of Capri Global Capital Ltd?

Let's break down Capri Global Capital Ltd's intrinsic value simply:

We calculate intrinsic value using the PE Ratio Method - comparing the company's current price-to-earnings ratio with its historical average and industry peers. Think of it like checking if a stock is "on sale" compared to its typical pricing.

As of 23 February 2025:

  • Calculated Fair Value: ₹109.74
  • Current Market Price: ₹174.00
  • Variance: 36.93% lower

This suggests Capri Global Capital Ltd is currently overvalued by 36.93%. For context:

  • Market Cap: 14,320 Cr.
  • 52-Week Range: 289/156
  • Reserves (Sep 2024): ₹3,930 Cr
  • Liabilities: 17,459 Cr

Remember: The PE method gives a snapshot based on earnings multiples. While useful for quick comparisons, investors should also consider growth prospects, industry trends, and economic conditions. This calculation assumes historical PE ratios remain relevant - always verify with current market dynamics.

What is the Market Cap of Capri Global Capital Ltd?

The Market Cap of Capri Global Capital Ltd is 14,320 Cr..

What is the current Stock Price of Capri Global Capital Ltd as on 23 February 2025?

The current stock price of Capri Global Capital Ltd as on 23 February 2025 is ₹174.

What is the High / Low of Capri Global Capital Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Capri Global Capital Ltd stocks is 289/156.

What is the Stock P/E of Capri Global Capital Ltd?

The Stock P/E of Capri Global Capital Ltd is 37.4.

What is the Book Value of Capri Global Capital Ltd?

The Book Value of Capri Global Capital Ltd is 48.6.

What is the Dividend Yield of Capri Global Capital Ltd?

The Dividend Yield of Capri Global Capital Ltd is 0.09 %.

What is the ROCE of Capri Global Capital Ltd?

The ROCE of Capri Global Capital Ltd is 9.50 %.

What is the ROE of Capri Global Capital Ltd?

The ROE of Capri Global Capital Ltd is 7.54 %.

What is the Face Value of Capri Global Capital Ltd?

The Face Value of Capri Global Capital Ltd is 1.00.

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 Capri Global Capital 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