Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 544012 | NSE: CELLO

Fundamental Analysis of Cello World Ltd

Share Price and Basic Stock Data

Last Updated: July 27, 2024, 12:46 pm

Market Cap 21,344 Cr.
Current Price 966
High / Low1,025/711
Stock P/E65.0
Book Value 54.2
Dividend Yield0.16 %
ROCE36.3 %
ROE44.2 %
Face Value 5.00
PEG Ratio9.41

Data Source: screener.in

Stock P/E and Current Price Over Time

Competitors of Cello World Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Cello World Ltd 21,344 Cr. 9661,025/71165.0 54.20.16 %36.3 %44.2 % 5.00
Industry Average0 Cr0000%0%0%0

Quarterly Result

MonthJun 2022Jun 2023Sep 2023Dec 2023Mar 2024
Sales433472489527512
Expenses336353369395380
Operating Profit97119120132133
OPM %22%25%25%25%26%
Other Income481147
Interest01101
Depreciation1212131518
Profit before tax89115118121121
Tax %26%28%26%25%21%
Net Profit6683879196
EPS in Rs61,880.003.974.104.004.18

Last Updated: July 18, 2024, 7:37 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 27, 2024, 8:40 am

MonthMar 2021Mar 2022Mar 2023Mar 2024
Sales1,0491,3591,7972,000
Expenses7731,0261,3761,491
Operating Profit277334421509
OPM %26%25%23%25%
Other Income10161725
Interest2323
Depreciation49485057
Profit before tax236299385475
Tax %30%27%26%25%
Net Profit166220285356
EPS in Rs151,200.00204,000.0013.6515.60
Dividend Payout %0%0%0%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2021-20222022-20232023-2024
YoY Net Profit Growth (%)32.53%29.55%24.91%
Change in YoY Net Profit Growth (%)0.00%-2.98%-4.63%

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:24%
TTM:11%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:30%
TTM:23%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:44%

Last Updated: July 25, 2024, 6:53 am

Balance Sheet

Last Updated: July 11, 2024, 1:08 am

MonthMar 2021Mar 2022Mar 2023Mar 2024
Equity Capital0098106
Reserves-107882391,043
Borrowings334463335371
Other Liabilities917780875452
Total Liabilities1,1441,3311,5471,972
Fixed Assets259259272362
CWIP41526180
Investments120150177170
Other Assets7619081,0731,260
Total Assets1,1441,3311,5471,972

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 194187227231
Cash from Investing Activity -53-262-557-256
Cash from Financing Activity -1339432426
Net Cash Flow820-62

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-57.00-129.0086.00138.00

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 2021Mar 2022Mar 2023Mar 2024
Debtor Days12910994111
Inventory Days236233197178
Days Payable76786255
Cash Conversion Cycle290265230234
Working Capital Days-865155190
ROCE %53%48%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2023Mar 2024
Promoters78.06%78.06%
FIIs3.02%4.43%
DIIs12.75%12.44%
Public6.17%5.07%
No. of Shareholders1,51,4071,32,505

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Canara Robeco Emerging Equities1,097,8040.4699.331,097,8042024-07-250%
Aditya Birla Sun Life India GenNext Fund558,1961.0150.511,097,8042024-07-25-49.15%
HSBC ELSS Tax saver Fund514,9001.246.591,097,8042024-07-25-53.1%
Aditya Birla Sun Life Equity Advantage Fund473,0320.7442.81,097,8042024-07-25-56.91%
Aditya Birla Sun Life Equity Hybrid 95 Fund419,3610.5137.941,097,8042024-07-25-61.8%
ICICI Prudential ELSS Tax Saver Fund391,0830.2635.391,097,8042024-07-25-64.38%
Tata India Consumer Fund364,4331.6932.971,097,8042024-07-25-66.8%
HSBC Large & Mid Cap Fund268,3470.8124.281,097,8042024-07-25-75.56%
HDFC Non-Cyclical Consumer Fund207,1102.8318.741,097,8042024-07-25-81.13%
Aditya Birla Sun Life Bal Bhavishya Yojna158,6691.4514.361,097,8042024-07-25-85.55%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21
FaceValue5.005.0010.0010.00
Basic EPS (Rs.)15.6013.6510.467.75
Diluted EPS (Rs.)15.6013.1710.467.75
Cash EPS (Rs.)19.4817.20267077.00214449.00
Book Value[Excl.RevalReserv]/Share (Rs.)64.5527.51272780.0065436.00
Book Value[Incl.RevalReserv]/Share (Rs.)64.5527.51272780.0065436.00
Revenue From Operations / Share (Rs.)94.2592.141359176.001049455.00
PBDIT / Share (Rs.)25.2022.42349504.00286870.00
PBIT / Share (Rs.)22.5219.84301950.00237969.00
PBT / Share (Rs.)22.4019.75299100.00235693.00
Net Profit / Share (Rs.)16.8114.62219523.00165548.00
NP After MI And SOA / Share (Rs.)15.6013.65204001.00151201.00
PBDIT Margin (%)26.7324.3325.7127.33
PBIT Margin (%)23.8921.5322.2122.67
PBT Margin (%)23.7721.4322.0022.45
Net Profit Margin (%)17.8315.8616.1515.77
NP After MI And SOA Margin (%)16.5514.8115.0014.40
Return on Networth / Equity (%)28.8079.10232.75-141.63
Return on Capital Employeed (%)33.7036.98102.57271.33
Return On Assets (%)16.7917.1515.2913.18
Long Term Debt / Equity (X)0.020.020.000.00
Total Debt / Equity (X)0.320.965.16-3.02
Asset Turnover Ratio (%)1.141.251.100.00
Current Ratio (X)2.392.250.950.77
Quick Ratio (X)1.561.400.590.48
Inventory Turnover Ratio (X)1.531.611.560.00
Dividend Payout Ratio (NP) (%)0.001.981.610.00
Dividend Payout Ratio (CP) (%)0.001.661.310.00
Earning Retention Ratio (%)0.0098.0298.390.00
Cash Earning Retention Ratio (%)0.0098.3498.690.00
Interest Coverage Ratio (X)209.44249.02122.63126.04
Interest Coverage Ratio (Post Tax) (X)140.68163.3478.0373.74
Enterprise Value (Cr.)16966.770.000.000.00
EV / Net Operating Revenue (X)8.480.000.000.00
EV / EBITDA (X)31.730.000.000.00
MarketCap / Net Operating Revenue (X)8.220.000.000.00
Retention Ratios (%)0.0098.0198.380.00
Price / BV (X)14.310.000.000.00
Price / Net Operating Revenue (X)8.220.000.000.00
EarningsYield0.020.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 1,559.66

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.

Undervalued: 61.46% compared to the current price 966

Intrinsic Value: 884.23

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 8.46% compared to the current price 966

Last 5 Year EPS CAGR: -43.31%

*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 134,990.34 and average Dividend Yield of 22.58%.
  2. The stock has a high average ROCE of 25.25%, which is a positive sign.
  3. The company has shown consistent growth in sales (1.25 cr) and profit (348.75 cr) over the years.
  1. The stock has a high average Working Capital Days of 100.50, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 254.75, which may not be favorable.
  3. The company has higher borrowings (375.75) compared to reserves (315.75), 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 Cello World Ltd:
    1. Net Profit Margin: 17.83%
      • 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: 33.70% (Industry Average ROCE: 0%)
      • 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%: 28.80% (Industry Average ROE: 0%)
      • 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): 140.68
      • 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: 1.56
      • 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: 65.0 (Industry average Stock P/E: 0)
      • 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: 0.32
      • 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

Domestic Appliances
INDUSTRYADDRESSCONTACT
597/2A, Somnath Road, Nani-Daman Daman & Diu 396210Mr.Pradeep%20Ghisulal%20Rathod
Chairman%20&%20Managing%20Director
Management
NamePosition Held
Mr. Pankaj Ghisulal RathodJoint Managing Director
Mr. Gaurav Pradeep RathodJoint Managing Director
Mr. Gagandeep Singh ChhinaNon Executive Director
Mr. Piyush Sohanraj ChhajedIndependent Director
Mr. Pushap Raj SinghviIndependent Director
Mr. Arun Kumar SinghalIndependent Director
Ms. Sunipa GhoshIndependent Director
Ms. Manali Nitin KshirsagarIndependent Director

FAQ

What is the latest fair value of Cello World Ltd?

The latest fair value of Cello World Ltd is ₹1559.66.

What is the Market Cap of Cello World Ltd?

The Market Cap of Cello World Ltd is 21,344 Cr..

What is the current Stock Price of Cello World Ltd as on 27 July 2024?

The current stock price of Cello World Ltd as on 27 July 2024 is 966.

What is the High / Low of Cello World Ltd stocks in FY 2024?

In FY 2024, the High / Low of Cello World Ltd stocks is 1,025/711.

What is the Stock P/E of Cello World Ltd?

The Stock P/E of Cello World Ltd is 65.0.

What is the Book Value of Cello World Ltd?

The Book Value of Cello World Ltd is 54.2.

What is the Dividend Yield of Cello World Ltd?

The Dividend Yield of Cello World Ltd is 0.16 %.

What is the ROCE of Cello World Ltd?

The ROCE of Cello World Ltd is 36.3 %.

What is the ROE of Cello World Ltd?

The ROE of Cello World Ltd is 44.2 %.

What is the Face Value of Cello World Ltd?

The Face Value of Cello World Ltd is 5.00.

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 Cello World 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