Career Point Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:44 am

Market Cap	718 Cr.
Current Price	395
High / Low	570/187
Stock P/E	11.6
Book Value	308
Dividend Yield	0.76 %
ROCE	13.4 %
ROE	10.8 %
Face Value	10.0
PEG Ratio	0.05

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
IEC Education Ltd	44.8 Cr.	29.4	29.4/1.69		19.7	0.00 %	1.88 %	2.00 %	10.0
Humming Bird Education Ltd	55.3 Cr.	90.2	120/36.0	98.8	4.46	0.00 %	5.80 %	2.11 %	1.00
Golden Crest Education & Services Ltd	273 Cr.	520	520/69.5	1,363	20.6	0.00 %	0.85 %	0.66 %	10.0
DSJ Keep Learning Ltd	81.6 Cr.	5.24	7.53/2.15	221	0.45	0.00 %	23.0 %	221 %	1.00
Ascensive Educare Ltd	50.5 Cr.	124	137/41.5	39.4	33.3	%	18.7 %	13.6 %
Industry Average	508.50 Cr	107.88		204.27	68.64	0.35%	11.51%	29.65%	5.57

All Competitor Stocks of

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	14	12	15	13	20	19	22	25	29	20	26	26	30
Expenses	4	4	5	11	6	8	8	48	8	11	6	11	8
Operating Profit	10	8	10	2	13	11	14	-23	21	9	20	15	23
OPM %	71%	64%	68%	16%	68%	60%	63%	-94%	72%	46%	77%	58%	75%
Other Income	1	1	1	2	1	1	2	2	2	5	2	4	3
Interest	1	1	1	1	1	0	1	0	0	0	0	1	0
Depreciation	1	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	8	7	10	2	13	11	14	-22	21	13	21	18	24
Tax %	22%	20%	28%	-52%	25%	23%	24%	-27%	24%	13%	27%	20%	18%
Net Profit	7	6	7	4	10	8	11	-16	16	12	15	14	20
EPS in Rs	3.59	3.06	3.85	2.06	5.22	4.43	5.94	-8.99	8.93	6.33	8.27	7.83	10.91

Last Updated: September 12, 2024, 4:55 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	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
Sales	78	65	78	76	83	90	101	105	49	54	85	102	103
Expenses	51	55	68	55	54	59	64	61	42	24	70	36	35
Operating Profit	27	10	10	21	29	31	36	44	7	30	15	66	67
OPM %	35%	15%	13%	27%	35%	34%	36%	42%	14%	55%	18%	65%	66%
Other Income	20	13	5	11	12	11	7	5	8	5	6	13	14
Interest	2	5	5	5	6	7	6	7	5	3	2	2	2
Depreciation	3	5	5	5	5	5	4	4	4	4	4	4	4
Profit before tax	42	12	4	22	30	30	32	38	6	27	15	73	76
Tax %	29%	23%	-19%	34%	30%	26%	24%	28%	98%	17%	20%	22%
Net Profit	30	9	5	14	21	22	24	27	0	23	12	57	61
EPS in Rs	16.62	5.39	3.21	7.98	11.56	12.22	13.29	14.97	0.08	12.48	6.57	31.37	33.34
Dividend Payout %	0%	0%	31%	0%	0%	0%	0%	20%	1,299%	8%	15%	3%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2022-2023	2023-2024
YoY Net Profit Growth (%)	-70.00%	-44.44%	180.00%	50.00%	4.76%	9.09%	12.50%	-100.00%	-47.83%	375.00%
Change in YoY Net Profit Growth (%)	0.00%	25.56%	224.44%	-130.00%	-45.24%	4.33%	3.41%	-112.50%	52.17%	422.83%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	5%
5 Years:	0%
3 Years:	27%
TTM:	13%

Compounded Profit Growth
10 Years:	25%
5 Years:	19%
3 Years:	297%
TTM:	179%

Stock Price CAGR
10 Years:	13%
5 Years:	30%
3 Years:	44%
1 Year:	100%

Return on Equity
10 Years:	5%
5 Years:	5%
3 Years:	6%
Last Year:	11%

Last Updated: Unknown

Balance Sheet

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

Month	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	18	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	307	317	321	335	363	386	410	431	430	453	461	513	543
Borrowings	53	43	43	47	129	90	75	73	72	26	21	35	19
Other Liabilities	17	19	17	23	25	25	25	21	24	23	61	73	75
Total Liabilities	395	397	399	423	535	519	529	544	543	520	562	639	655
Fixed Assets	131	196	163	163	176	183	189	192	187	204	207	192	185
CWIP	67	34	2	3	8	2	2	3	4	4	0	0	0
Investments	107	54	51	47	76	66	39	30	29	4	1	2	3
Other Assets	90	113	184	210	276	269	298	319	323	307	353	445	467
Total Assets	395	397	399	423	535	519	529	544	543	520	562	639	655

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	15	-15	-79	-2	-4	97	20	14	5	42	3	-29
Cash from Investing Activity +	-73	29	82	2	-64	-46	-2	5	8	10	4	18
Cash from Financing Activity +	52	-15	-7	-0	75	-50	-21	-16	-12	-49	-10	7
Net Cash Flow	-6	-1	-4	0	6	2	-3	3	0	3	-3	-4

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-26.00	-33.00	-33.00	-26.00	-100.00	-59.00	-39.00	-29.00	-65.00	4.00	-6.00	31.00

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

Month	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	35	84	381	391	177	184	186	173	313	154	61	36
Inventory Days			60			224	166	100	477	182
Days Payable			2			22	26	4	8	2
Cash Conversion Cycle	35	84	438	391	177	386	327	268	781	334	61	36
Working Capital Days	8	115	472	534	994	639	707	721	1,521	940	718	498
ROCE %	11%	3%	3%	6%	8%	7%	7%	8%	1%	6%	3%	13%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%	63.68%
FIIs	0.08%	0.00%	0.00%	0.03%	0.08%	0.02%	0.11%	0.04%	0.06%	0.05%	0.16%	0.09%
Public	36.24%	36.31%	36.31%	36.29%	36.22%	36.31%	36.21%	36.28%	36.25%	36.27%	36.16%	36.22%
No. of Shareholders	15,650	15,419	15,034	14,911	14,250	13,992	14,216	13,164	12,507	12,938	11,472	11,536

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	31.37	6.57	12.62	0.08	14.97
Diluted EPS (Rs.)	31.37	6.57	12.62	0.08	14.97
Cash EPS (Rs.)	33.52	8.94	14.82	2.40	17.37
Book Value[Excl.RevalReserv]/Share (Rs.)	292.36	263.92	258.82	246.23	247.24
Book Value[Incl.RevalReserv]/Share (Rs.)	292.36	263.92	258.82	246.23	247.24
Revenue From Operations / Share (Rs.)	55.84	46.92	29.81	27.04	57.60
PBDIT / Share (Rs.)	43.24	11.57	19.18	8.23	26.90
PBIT / Share (Rs.)	41.07	9.28	16.91	5.91	24.48
PBT / Share (Rs.)	40.17	8.28	15.13	3.17	20.82
Net Profit / Share (Rs.)	31.35	6.65	12.55	0.08	14.94
NP After MI And SOA / Share (Rs.)	31.37	6.57	12.60	0.07	14.97
PBDIT Margin (%)	77.44	24.64	64.33	30.45	46.71
PBIT Margin (%)	73.56	19.77	56.72	21.86	42.49
PBT Margin (%)	71.94	17.64	50.75	11.70	36.14
Net Profit Margin (%)	56.14	14.17	42.10	0.29	25.93
NP After MI And SOA Margin (%)	56.17	14.00	42.27	0.29	25.98
Return on Networth / Equity (%)	10.73	2.49	4.87	0.03	6.05
Return on Capital Employeed (%)	12.66	3.15	6.20	2.23	9.17
Return On Assets (%)	8.92	2.12	4.41	0.02	5.00
Long Term Debt / Equity (X)	0.01	0.01	0.02	0.04	0.05
Total Debt / Equity (X)	0.06	0.04	0.05	0.14	0.14
Asset Turnover Ratio (%)	0.16	0.15	0.05	0.03	0.10
Current Ratio (X)	3.45	7.40	7.00	4.12	4.21
Quick Ratio (X)	3.43	7.31	6.93	4.06	4.12
Inventory Turnover Ratio (X)	2.23	2.10	0.39	0.41	1.04
Dividend Payout Ratio (NP) (%)	9.56	30.43	0.00	1261.65	20.04
Dividend Payout Ratio (CP) (%)	8.94	22.57	0.00	41.63	17.24
Earning Retention Ratio (%)	90.44	69.57	0.00	-1161.65	79.96
Cash Earning Retention Ratio (%)	91.06	77.43	0.00	58.37	82.76
Interest Coverage Ratio (X)	47.93	11.58	10.78	3.00	7.35
Interest Coverage Ratio (Post Tax) (X)	35.74	7.66	8.06	1.03	5.08
Enterprise Value (Cr.)	541.28	400.98	212.56	292.59	280.82
EV / Net Operating Revenue (X)	5.33	4.70	3.92	5.95	2.68
EV / EBITDA (X)	6.88	19.06	6.09	19.53	5.75
MarketCap / Net Operating Revenue (X)	5.05	4.57	3.71	4.85	2.14
Retention Ratios (%)	90.43	69.56	0.00	-1161.65	79.95
Price / BV (X)	0.96	0.81	0.42	0.53	0.49
Price / Net Operating Revenue (X)	5.05	4.57	3.71	4.85	2.14
EarningsYield	0.11	0.03	0.11	0.00	0.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 388.79

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 22, 2024, is Overvalued by 1.57% compared to the current share price 395.00

Intrinsic Value of as of December 22, 2024 is: 1,299.24

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 22, 2024, is Undervalued by 228.92% compared to the current share price 395.00

Last 5 Year EPS CAGR: 234.18%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (405.38 cr) compared to borrowings (55.85 cr), indicating strong financial stability. The company has shown consistent growth in sales (82.23 cr) and profit (31.31 cr) over the years.	The stock has a low average ROCE of 6.33%, which may not be favorable. The stock has a high average Working Capital Days of 528.92, which may not be favorable. The stock has a high average Cash Conversion Cycle of 276.50, which may not be favorable.

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: 56.14%
  - 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: 12.66% (Industry Average ROCE: 11.51%)
  - 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%: 10.73% (Industry Average ROE: 29.65%)
  - 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): 35.74
  - 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: 3.43
  - 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: 11.6 (Industry average Stock P/E: 204.27)
  - 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: 0.06
  - 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

Career Point Ltd. is a Public Limited Listed company incorporated on 31/03/2000 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L80100PB2000PLC054497 and registration number is 016272. Currently Company is involved in the business activities of Academic tutoring services. Company’s Total Operating Revenue is Rs. 29.34 Cr. and Equity Capital is Rs. 18.19 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Education - Coaching/Study Material/Others	Village Tangori, Mohali Punjab 140601	investors@cpil.in http://www.cpil.in

Management
Name	Position Held
Mr. Pramod Maheshwari	Chairman & M.D & CEO
Mr. Om Prakash Maheshwari	Executive Director & CFO
Mr. Nawal Kishore Maheshwari	Executive Director
Mrs. Neelima Maheshwari	Non Exe.Non Ind.Director
Mr. Jagdish Prasad Sarda	Ind. Non-Executive Director
Mrs. Divya Sodani	Ind. Non-Executive Director
Mr. Sanjay Khandelwal	Ind. Non-Executive Director
Mr. Akshaya Gupta	Ind. Non-Executive Director
Mr. Neha Garg	Ind. Non-Executive Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹388.79, which is 1.57% lower than the current market price of ₹395.00. The stock has a market capitalization of 718 Cr. and recorded a high/low of 570/187 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹543 Cr and total liabilities of ₹655 Cr.

What is the Market Cap of ?

The Market Cap of is 718 Cr..

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

The current stock price of as on 21 December 2024 is 395.

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

In FY 2024-2025, the High / Low of stocks is 570/187.

What is the Stock P/E of ?

The Stock P/E of is 11.6.

What is the Book Value of ?

The Book Value of is 308.

What is the Dividend Yield of ?

The Dividend Yield of is 0.76 %.

What is the ROCE of ?

The ROCE of is 13.4 %.

What is the ROE of ?

The ROE of is 10.8 %.

What is the Face Value of ?

The Face Value of is 10.0.