City Online Services Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 11, 2025, 11:39 pm

Market Cap	3.37 Cr.
Current Price	6.51
High / Low	11.0/4.15
Stock P/E	9.90
Book Value	0.56
Dividend Yield	0.00 %
ROCE	24.4 %
ROE	%
Face Value	10.0
PEG Ratio	0.28

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for City Online Services Ltd

Competitors of City Online Services Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
City Online Services Ltd	3.37 Cr.	6.51	11.0/4.15	9.90	0.56	0.00 %	24.4 %	%	10.0
Cistro Telelink Ltd	4.21 Cr.	0.82	0.82/0.56		0.55	0.00 %	0.54 %	0.54 %	1.00
Vodafone Idea Ltd	51,117 Cr.	7.17	19.2/6.60		13.7	0.00 %	3.61 %	%	10.0
Uniinfo Telecom Services Ltd	17.3 Cr.	16.2	54.3/13.9		30.7	0.00 %	2.87 %	1.89 %	10.0
Tejas Networks Ltd	14,772 Cr.	838	1,495/647	22.2	212	0.00 %	3.68 %	2.06 %	10.0
Industry Average	128,067.33 Cr	330.87		28.04	135.73	0.12%	11.75%	12.69%	8.54

All Competitor Stocks of City Online Services Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	2.25	1.98	2.55	2.23	2.76	2.94	2.71	2.70	2.52	2.20	2.19	1.83	1.94
Expenses	2.97	2.12	2.99	2.31	2.67	2.72	2.88	3.10	2.34	2.38	2.16	1.63	1.79
Operating Profit	-0.72	-0.14	-0.44	-0.08	0.09	0.22	-0.17	-0.40	0.18	-0.18	0.03	0.20	0.15
OPM %	-32.00%	-7.07%	-17.25%	-3.59%	3.26%	7.48%	-6.27%	-14.81%	7.14%	-8.18%	1.37%	10.93%	7.73%
Other Income	0.05	0.19	0.25	0.60	0.23	-0.01	0.31	0.02	0.02	0.83	0.01	0.03	0.03
Interest	0.04	0.04	0.04	0.04	0.06	0.03	0.03	0.03	0.04	0.03	0.03	0.03	0.03
Depreciation	0.13	0.11	0.15	0.10	0.10	0.10	0.09	0.09	0.09	0.09	0.09	0.09	0.08
Profit before tax	-0.84	-0.10	-0.38	0.38	0.16	0.08	0.02	-0.50	0.07	0.53	-0.08	0.11	0.07
Tax %	-1.19%	-310.00%	0.00%	52.63%	0.00%	0.00%	0.00%	0.00%	0.00%	60.38%	0.00%	-27.27%	0.00%
Net Profit	-0.83	0.21	-0.37	0.17	0.16	0.08	0.01	-0.50	0.07	0.21	-0.08	0.14	0.07
EPS in Rs	-1.61	0.41	-0.72	0.33	0.31	0.15	0.02	-0.97	0.14	0.41	-0.15	0.27	0.14

Last Updated: February 28, 2025, 12:31 pm

Below is a detailed analysis of the quarterly data for City Online Services Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 1.94 Cr.. The value appears strong and on an upward trend. It has increased from 1.83 Cr. (Sep 2024) to 1.94 Cr., marking an increase of 0.11 Cr..
For Expenses, as of Dec 2024, the value is 1.79 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.63 Cr. (Sep 2024) to 1.79 Cr., marking an increase of 0.16 Cr..
For Operating Profit, as of Dec 2024, the value is 0.15 Cr.. The value appears to be declining and may need further review. It has decreased from 0.20 Cr. (Sep 2024) to 0.15 Cr., marking a decrease of 0.05 Cr..
For OPM %, as of Dec 2024, the value is 7.73%. The value appears to be declining and may need further review. It has decreased from 10.93% (Sep 2024) to 7.73%, marking a decrease of 3.20%.
For Other Income, as of Dec 2024, the value is 0.03 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.03 Cr..
For Interest, as of Dec 2024, the value is 0.03 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.03 Cr..
For Depreciation, as of Dec 2024, the value is 0.08 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.09 Cr. (Sep 2024) to 0.08 Cr., marking a decrease of 0.01 Cr..
For Profit before tax, as of Dec 2024, the value is 0.07 Cr.. The value appears to be declining and may need further review. It has decreased from 0.11 Cr. (Sep 2024) to 0.07 Cr., marking a decrease of 0.04 Cr..
For Tax %, as of Dec 2024, the value is 0.00%. The value appears to be increasing, which may not be favorable. It has increased from -27.27% (Sep 2024) to 0.00%, marking an increase of 27.27%.
For Net Profit, as of Dec 2024, the value is 0.07 Cr.. The value appears to be declining and may need further review. It has decreased from 0.14 Cr. (Sep 2024) to 0.07 Cr., marking a decrease of 0.07 Cr..
For EPS in Rs, as of Dec 2024, the value is 0.14. The value appears to be declining and may need further review. It has decreased from 0.27 (Sep 2024) to 0.14, marking a decrease of 0.13.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 15, 2025, 3:59 am

Metric	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	8.30	12.50	14.34	13.20	17.61	16.32	13.14	11.60	8.29	8.74	10.39	10.25	8.16
Expenses	7.56	11.38	14.17	12.93	17.17	16.34	13.48	13.70	9.56	9.94	10.38	10.68	7.96
Operating Profit	0.74	1.12	0.17	0.27	0.44	-0.02	-0.34	-2.10	-1.27	-1.20	0.01	-0.43	0.20
OPM %	8.92%	8.96%	1.19%	2.05%	2.50%	-0.12%	-2.59%	-18.10%	-15.32%	-13.73%	0.10%	-4.20%	2.45%
Other Income	0.03	0.14	0.09	0.20	0.14	0.30	0.44	0.66	1.05	1.06	1.04	1.08	0.90
Interest	0.12	0.12	0.14	0.18	0.18	0.29	0.16	0.20	0.38	0.16	0.27	0.17	0.12
Depreciation	0.30	0.34	1.45	0.53	0.22	0.33	0.36	0.42	0.52	0.53	0.41	0.36	0.35
Profit before tax	0.35	0.80	-1.33	-0.24	0.18	-0.34	-0.42	-2.06	-1.12	-0.83	0.37	0.12	0.63
Tax %	-8.57%	-1.25%	-18.80%	120.83%	-11.11%	47.06%	97.62%	-46.12%	37.50%	-26.51%	0.00%	266.67%
Net Profit	0.38	0.81	-1.08	-0.52	0.20	-0.50	-0.84	-1.12	-1.54	-0.61	0.37	-0.21	0.34
EPS in Rs	0.74	1.57	-2.09	-1.01	0.39	-0.97	-1.63	-2.17	-2.98	-1.18	0.72	-0.41	0.67
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	113.16%	-233.33%	51.85%	138.46%	-350.00%	-68.00%	-33.33%	-37.50%	60.39%	160.66%	-156.76%
Change in YoY Net Profit Growth (%)	0.00%	-346.49%	285.19%	86.61%	-488.46%	282.00%	34.67%	-4.17%	97.89%	100.27%	-317.41%

City Online Services Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	-2%
5 Years:	-5%
3 Years:	7%
TTM:	-25%

Compounded Profit Growth
10 Years:	%
5 Years:	12%
3 Years:	23%
TTM:	200%

Stock Price CAGR
10 Years:	-7%
5 Years:	18%
3 Years:	5%
1 Year:	55%

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

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:33 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	5.61	5.61	5.61	5.61	5.61	5.61	5.61	5.61	5.16	5.16	5.16	5.16	5.16
Reserves	-1.48	-0.66	-1.91	-2.43	-1.48	-2.08	-2.85	-3.96	-5.05	-5.66	-5.32	-5.51	-5.45
Borrowings	0.85	0.91	1.47	1.89	1.39	0.96	1.48	2.14	2.24	1.56	1.52	1.37	1.03
Other Liabilities	2.59	2.74	2.35	3.43	5.72	8.32	7.35	6.29	6.30	7.34	6.86	5.65	5.86
Total Liabilities	7.57	8.60	7.52	8.50	11.24	12.81	11.59	10.08	8.65	8.40	8.22	6.67	6.60
Fixed Assets	3.25	3.07	2.11	1.70	1.53	1.41	1.37	1.52	2.71	2.27	1.96	1.63	1.46
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.01	0.03	0.09	0.15	0.18	0.15	0.05	0.05	0.05	0.03	0.03	0.03
Other Assets	4.31	5.52	5.38	6.71	9.56	11.22	10.07	8.51	5.89	6.08	6.23	5.01	5.11
Total Assets	7.57	8.60	7.52	8.50	11.24	12.81	11.59	10.08	8.65	8.40	8.22	6.67	6.60

Below is a detailed analysis of the balance sheet data for City Online Services Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹5.16 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 5.16 Cr..
For Reserves, as of Sep 2024, the value is ₹-5.45 Cr.. The value appears to be improving (becoming less negative). It has improved from -5.51 Cr. (Mar 2024) to ₹-5.45 Cr., marking an improvement of 0.06 Cr..
For Borrowings, as of Sep 2024, the value is ₹1.03 Cr.. The value appears to be improving (decreasing). However, Reserves are negative, which is a major warning sign. It has decreased from 1.37 Cr. (Mar 2024) to ₹1.03 Cr., marking a decrease of 0.34 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹5.86 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 5.65 Cr. (Mar 2024) to ₹5.86 Cr., marking an increase of 0.21 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹6.60 Cr.. The value appears to be improving (decreasing). It has decreased from 6.67 Cr. (Mar 2024) to ₹6.60 Cr., marking a decrease of 0.07 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹1.46 Cr.. The value appears to be declining and may need further review. It has decreased from 1.63 Cr. (Mar 2024) to ₹1.46 Cr., marking a decrease of 0.17 Cr..
For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Sep 2024, the value is ₹0.03 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.03 Cr..
For Other Assets, as of Sep 2024, the value is ₹5.11 Cr.. The value appears strong and on an upward trend. It has increased from 5.01 Cr. (Mar 2024) to ₹5.11 Cr., marking an increase of 0.10 Cr..
For Total Assets, as of Sep 2024, the value is ₹6.60 Cr.. The value appears to be declining and may need further review. It has decreased from 6.67 Cr. (Mar 2024) to ₹6.60 Cr., marking a decrease of 0.07 Cr..

However, the Borrowings (1.03 Cr.) are higher than the Reserves (₹-5.45 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

No data available for this post.

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	-0.11	0.21	-1.30	-1.62	-0.95	-0.98	-1.82	-4.24	-3.51	-2.76	-1.51	-1.80

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	91.91	73.29	67.71	79.64	78.14	118.76	129.72	98.80	98.18	81.85	79.74	43.44
Inventory Days
Days Payable
Cash Conversion Cycle	91.91	73.29	67.71	79.64	78.14	118.76	129.72	98.80	98.18	81.85	79.74	43.44
Working Capital Days	35.62	30.37	56.51	71.34	41.45	14.09	26.67	-11.64	-116.68	-157.86	-114.52	-106.12
ROCE %	9.97%	16.97%	-21.58%	-1.17%	6.80%	-1.00%	-7.33%	-46.33%	-24.10%	-39.30%	14.05%	24.37%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%	14.75%
DIIs	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%	3.87%
Public	81.38%	81.38%	81.39%	81.38%	81.38%	81.38%	81.38%	81.39%	81.39%	81.39%	81.38%	81.38%
No. of Shareholders	1,041	1,110	1,138	1,271	1,288	1,272	1,285	1,333	1,367	1,376	1,408	1,507

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-3.30	-4.11	-2.02	-1.75	-1.52
Diluted EPS (Rs.)	-3.30	-4.11	-2.02	-1.75	-1.52
Cash EPS (Rs.)	-2.03	-2.98	-1.06	-0.90	-0.78
Book Value[Excl.RevalReserv]/Share (Rs.)	-3.99	-0.70	2.15	4.02	5.51
Book Value[Incl.RevalReserv]/Share (Rs.)	-3.99	-0.70	2.15	4.02	5.51
Revenue From Operations / Share (Rs.)	17.98	16.49	20.54	24.18	29.51
PBDIT / Share (Rs.)	-1.54	-1.32	-2.38	0.11	0.01
PBIT / Share (Rs.)	-2.82	-2.46	-3.19	-0.59	-0.60
PBT / Share (Rs.)	-3.12	-3.20	-3.55	-0.87	-1.12
Net Profit / Share (Rs.)	-3.30	-4.11	-1.87	-1.62	-1.40
NP After MI And SOA / Share (Rs.)	-3.30	-4.11	-1.87	-1.62	-1.40
PBDIT Margin (%)	-8.58	-8.03	-11.58	0.48	0.02
PBIT Margin (%)	-15.67	-14.91	-15.51	-2.45	-2.05
PBT Margin (%)	-17.37	-19.43	-17.28	-3.61	-3.79
Net Profit Margin (%)	-18.35	-24.94	-9.07	-6.68	-4.74
NP After MI And SOA Margin (%)	-18.35	-24.94	-9.07	-6.68	-4.74
Return on Networth / Equity (%)	0.00	0.00	-86.58	-40.19	-25.40
Return on Capital Employeed (%)	89.94	-914.24	-99.05	-12.84	-10.31
Return On Assets (%)	-18.87	-22.81	-10.73	-8.07	-6.20
Long Term Debt / Equity (X)	-0.06	-0.26	0.02	0.05	0.00
Total Debt / Equity (X)	-1.51	-8.61	1.51	0.69	0.34
Asset Turnover Ratio (%)	0.98	0.90	1.09	1.08	1.36
Current Ratio (X)	0.46	0.50	0.81	1.04	1.06
Quick Ratio (X)	0.44	0.50	0.67	0.86	0.91
Interest Coverage Ratio (X)	-5.06	-1.78	-6.55	0.42	0.01
Interest Coverage Ratio (Post Tax) (X)	-9.81	-4.52	-4.13	-4.79	-1.74
Enterprise Value (Cr.)	4.63	2.91	2.20	2.66	2.80
EV / Net Operating Revenue (X)	0.49	0.34	0.19	0.19	0.16
EV / EBITDA (X)	-5.81	-4.26	-1.65	40.24	835.40
MarketCap / Net Operating Revenue (X)	0.29	0.11	0.14	0.17	0.19
Price / BV (X)	-1.33	-2.77	1.34	1.07	1.03
Price / Net Operating Revenue (X)	0.29	0.11	0.14	0.17	0.19
EarningsYield	-0.62	-2.10	-0.64	-0.37	-0.24

After reviewing the key financial ratios for City Online Services Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 22, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 21) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 22, the value is -3.30. This value is below the healthy minimum of 5. It has increased from -4.11 (Mar 21) to -3.30, marking an increase of 0.81.
For Diluted EPS (Rs.), as of Mar 22, the value is -3.30. This value is below the healthy minimum of 5. It has increased from -4.11 (Mar 21) to -3.30, marking an increase of 0.81.
For Cash EPS (Rs.), as of Mar 22, the value is -2.03. This value is below the healthy minimum of 3. It has increased from -2.98 (Mar 21) to -2.03, marking an increase of 0.95.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 22, the value is -3.99. It has decreased from -0.70 (Mar 21) to -3.99, marking a decrease of 3.29.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 22, the value is -3.99. It has decreased from -0.70 (Mar 21) to -3.99, marking a decrease of 3.29.
For Revenue From Operations / Share (Rs.), as of Mar 22, the value is 17.98. It has increased from 16.49 (Mar 21) to 17.98, marking an increase of 1.49.
For PBDIT / Share (Rs.), as of Mar 22, the value is -1.54. This value is below the healthy minimum of 2. It has decreased from -1.32 (Mar 21) to -1.54, marking a decrease of 0.22.
For PBIT / Share (Rs.), as of Mar 22, the value is -2.82. This value is below the healthy minimum of 0. It has decreased from -2.46 (Mar 21) to -2.82, marking a decrease of 0.36.
For PBT / Share (Rs.), as of Mar 22, the value is -3.12. This value is below the healthy minimum of 0. It has increased from -3.20 (Mar 21) to -3.12, marking an increase of 0.08.
For Net Profit / Share (Rs.), as of Mar 22, the value is -3.30. This value is below the healthy minimum of 2. It has increased from -4.11 (Mar 21) to -3.30, marking an increase of 0.81.
For NP After MI And SOA / Share (Rs.), as of Mar 22, the value is -3.30. This value is below the healthy minimum of 2. It has increased from -4.11 (Mar 21) to -3.30, marking an increase of 0.81.
For PBDIT Margin (%), as of Mar 22, the value is -8.58. This value is below the healthy minimum of 10. It has decreased from -8.03 (Mar 21) to -8.58, marking a decrease of 0.55.
For PBIT Margin (%), as of Mar 22, the value is -15.67. This value is below the healthy minimum of 10. It has decreased from -14.91 (Mar 21) to -15.67, marking a decrease of 0.76.
For PBT Margin (%), as of Mar 22, the value is -17.37. This value is below the healthy minimum of 10. It has increased from -19.43 (Mar 21) to -17.37, marking an increase of 2.06.
For Net Profit Margin (%), as of Mar 22, the value is -18.35. This value is below the healthy minimum of 5. It has increased from -24.94 (Mar 21) to -18.35, marking an increase of 6.59.
For NP After MI And SOA Margin (%), as of Mar 22, the value is -18.35. This value is below the healthy minimum of 8. It has increased from -24.94 (Mar 21) to -18.35, marking an increase of 6.59.
For Return on Networth / Equity (%), as of Mar 22, the value is 0.00. This value is below the healthy minimum of 15. There is no change compared to the previous period (Mar 21) which recorded 0.00.
For Return on Capital Employeed (%), as of Mar 22, the value is 89.94. This value is within the healthy range. It has increased from -914.24 (Mar 21) to 89.94, marking an increase of 1,004.18.
For Return On Assets (%), as of Mar 22, the value is -18.87. This value is below the healthy minimum of 5. It has increased from -22.81 (Mar 21) to -18.87, marking an increase of 3.94.
For Long Term Debt / Equity (X), as of Mar 22, the value is -0.06. This value is below the healthy minimum of 0.2. It has increased from -0.26 (Mar 21) to -0.06, marking an increase of 0.20.
For Total Debt / Equity (X), as of Mar 22, the value is -1.51. This value is within the healthy range. It has increased from -8.61 (Mar 21) to -1.51, marking an increase of 7.10.
For Asset Turnover Ratio (%), as of Mar 22, the value is 0.98. It has increased from 0.90 (Mar 21) to 0.98, marking an increase of 0.08.
For Current Ratio (X), as of Mar 22, the value is 0.46. This value is below the healthy minimum of 1.5. It has decreased from 0.50 (Mar 21) to 0.46, marking a decrease of 0.04.
For Quick Ratio (X), as of Mar 22, the value is 0.44. This value is below the healthy minimum of 1. It has decreased from 0.50 (Mar 21) to 0.44, marking a decrease of 0.06.
For Interest Coverage Ratio (X), as of Mar 22, the value is -5.06. This value is below the healthy minimum of 3. It has decreased from -1.78 (Mar 21) to -5.06, marking a decrease of 3.28.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 22, the value is -9.81. This value is below the healthy minimum of 3. It has decreased from -4.52 (Mar 21) to -9.81, marking a decrease of 5.29.
For Enterprise Value (Cr.), as of Mar 22, the value is 4.63. It has increased from 2.91 (Mar 21) to 4.63, marking an increase of 1.72.
For EV / Net Operating Revenue (X), as of Mar 22, the value is 0.49. This value is below the healthy minimum of 1. It has increased from 0.34 (Mar 21) to 0.49, marking an increase of 0.15.
For EV / EBITDA (X), as of Mar 22, the value is -5.81. This value is below the healthy minimum of 5. It has decreased from -4.26 (Mar 21) to -5.81, marking a decrease of 1.55.
For MarketCap / Net Operating Revenue (X), as of Mar 22, the value is 0.29. This value is below the healthy minimum of 1. It has increased from 0.11 (Mar 21) to 0.29, marking an increase of 0.18.
For Price / BV (X), as of Mar 22, the value is -1.33. This value is below the healthy minimum of 1. It has increased from -2.77 (Mar 21) to -1.33, marking an increase of 1.44.
For Price / Net Operating Revenue (X), as of Mar 22, the value is 0.29. This value is below the healthy minimum of 1. It has increased from 0.11 (Mar 21) to 0.29, marking an increase of 0.18.
For EarningsYield, as of Mar 22, the value is -0.62. This value is below the healthy minimum of 5. It has increased from -2.10 (Mar 21) to -0.62, marking an increase of 1.48.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of City Online Services Ltd as of April 12, 2025 is: 0.68

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 April 12, 2025, City Online Services Ltd is Overvalued by 89.55% compared to the current share price 6.51

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of City Online Services Ltd as of April 12, 2025 is: 0.92

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 April 12, 2025, City Online Services Ltd is Overvalued by 85.87% compared to the current share price 6.51

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 35.98%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of -19.23, which is a positive sign.	The stock has a low average ROCE of -5.72%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 86.77, which may not be favorable. The company has higher borrowings (1.45) compared to reserves (-3.37), which may suggest financial risk. The company has not shown consistent growth in sales (11.76) and profit (-0.30).

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 City Online Services Ltd:
1. Net Profit Margin: -18.35%
  - 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: 89.94% (Industry Average ROCE: 9.94%)
  - 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% (Industry Average ROE: 6.83%)
  - 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): -9.81
  - 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: 0.44
  - 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: 9.9 (Industry average Stock P/E: 10.78)
  - 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: -1.51
  - 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

City Online Services Ltd. is a Public Limited Listed company incorporated on 16/07/1999 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L72200TG1999PLC032114 and registration number is 032114. Currently company belongs to the Industry of Telecom Services. Company's Total Operating Revenue is Rs. 10.25 Cr. and Equity Capital is Rs. 5.16 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Telecom Services	701, 7th Floor, Aditya Trade Center, Hyderabad Telangana 500038	corp@cityonlines.com www.cityonlines.com

Management
Name	Position Held
Mr. S Raghava Rao	Chairman & Managing Director
Mr. R Krishna Mohan	WholeTime Director & CFO
Mr. Ch Harinath	Whole Time Director
Mrs. S Naga Durga	Non Executive Director
Mr. V Satyanarayana	Ind. Non-Executive Director
Mr. Thomos P Nicodemus	Ind. Non-Executive Director
Mr. M Nageswara Rao	Ind. Non-Executive Director

FAQ

What is the intrinsic value of City Online Services Ltd?

City Online Services Ltd's intrinsic value (as of 12 April 2025) is ₹0.68 — 89.55% lower the current market price of 6.51, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 3.37 Cr. market cap, FY2025-2026 high/low of ₹11.0/4.15, reserves of -5.45 Cr, and liabilities of 6.60 Cr.

What is the Market Cap of City Online Services Ltd?

The Market Cap of City Online Services Ltd is 3.37 Cr..

What is the current Stock Price of City Online Services Ltd as on 12 April 2025?

The current stock price of City Online Services Ltd as on 12 April 2025 is 6.51.

What is the High / Low of City Online Services Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of City Online Services Ltd stocks is ₹11.0/4.15.

What is the Stock P/E of City Online Services Ltd?

The Stock P/E of City Online Services Ltd is 9.90.

What is the Book Value of City Online Services Ltd?

The Book Value of City Online Services Ltd is 0.56.

What is the Dividend Yield of City Online Services Ltd?

The Dividend Yield of City Online Services Ltd is 0.00 %.

What is the ROCE of City Online Services Ltd?

The ROCE of City Online Services Ltd is 24.4 %.

What is the ROE of City Online Services Ltd?

The ROE of City Online Services Ltd is %.

What is the Face Value of City Online Services Ltd?

The Face Value of City Online Services Ltd is 10.0.