Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 543652 | NSE: FUSION

Fusion Micro Finance Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 11, 2024, 9:24 pm

Market Cap 1,963 Cr.
Current Price 195
High / Low675/161
Stock P/E
Book Value 251
Dividend Yield0.00 %
ROCE14.1 %
ROE19.6 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Fusion Micro Finance Ltd

Competitors of Fusion Micro Finance Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat Metallic Coal & Coke Ltd 5.94 Cr. 30.032.8/19.9 77.60.00 %0.37 %2.00 % 100
Gensol Engineering Ltd 2,945 Cr. 7781,377/72436.2 1550.00 %14.3 %20.1 % 10.0
Gagan Polycot India Ltd 0.86 Cr. 0.86/ 4.080.00 %81.2 %81.2 % 10.0
Fusion Micro Finance Ltd 1,963 Cr. 195675/161 2510.00 %14.1 %19.6 % 10.0
Five X Tradecom Ltd 0.99 Cr. 0.48/ 9.350.00 %0.00 %0.00 % 10.0
Industry Average5,321.84 Cr259.24196.66108.860.25%21.46%71.78%9.42

All Competitor Stocks of Fusion Micro Finance Ltd

Quarterly Result

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Revenue282350343440459501531547593646688
Interest118137143157168174183191201215223
Expenses177219116167163192208213243286532
Financing Profit-13-584115128134140143149145-67
Financing Margin %-5%-1%24%26%28%27%26%26%25%22%-10%
Other Income152218138202225202918
Depreciation12122222232
Profit before tax016100126134152159166166172-51
Tax %-1,760%16%25%25%23%25%24%24%24%23%-30%
Net Profit1137595102115120126126133-36
EPS in Rs0.111.578.9111.2710.1811.3811.9712.4912.5713.19-3.54
Gross NPA %3.83%3.69%3.46%3.20%2.68%3.04%2.89%5.46%
Net NPA %1.12%0.87%0.78%0.65%0.77%0.77%1.25%

Last Updated: October 7, 2024, 8:02 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue2664947208561,1511,7422,3172,474
Interest137254338375496643791831
Expenses1821722904376766389491,273
Financing Profit-53689343-20461577370
Financing Margin %-20%14%13%5%-2%26%25%15%
Other Income13101750589692
Depreciation223457910
Profit before tax-54681005724512663453
Tax %-26%26%30%23%11%24%24%
Net Profit-3951704422387505349
EPS in Rs-9.157.718.255.212.5838.4750.2134.71
Dividend Payout %0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)230.77%37.25%-37.14%-50.00%1659.09%30.49%
Change in YoY Net Profit Growth (%)0.00%-193.51%-74.40%-12.86%1709.09%-1628.60%

Fusion Micro Finance Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2018-2019 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:36%
3 Years:39%
TTM:29%
Compounded Profit Growth
10 Years:%
5 Years:58%
3 Years:126%
TTM:-118%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-66%
Return on Equity
10 Years:%
5 Years:13%
3 Years:16%
Last Year:20%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 1:33 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital4162797983100101
Reserves2145641,1201,1671,2552,2222,748
Borrowings1,6082,9292,9744,4325,7766,7788,616
Other Liabilities1065667159177263310
Total Liabilities1,9683,6114,2405,8387,2909,36411,774
Fixed Assets56618192131
CWIP0000002
Investments0000002
Other Assets1,9633,6044,2335,8207,2719,34211,739
Total Assets1,9683,6114,2405,8387,2909,36411,774

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-597-1,418-749-793-1,641-1,663-1,350
Cash from Investing Activity +184152010181831
Cash from Financing Activity +7411,6315451,4591,4181,5841,843
Net Cash Flow329229-184676-204-61524

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow181.00170.00288.00433.00671.00632.00941.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
ROE %12%8%4%2%21%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters68.18%68.18%68.18%67.92%57.70%57.71%57.71%57.71%
FIIs5.32%5.98%5.43%5.15%6.74%5.97%3.95%2.82%
DIIs12.77%13.56%16.51%15.37%22.81%23.28%22.79%19.19%
Public13.39%12.00%9.62%11.02%12.26%12.65%15.17%19.90%
Others0.34%0.28%0.25%0.54%0.48%0.40%0.37%0.37%
No. of Shareholders45,13135,52242,47859,39456,82456,75961,08777,706

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund4,878,2490.39218.911,746,9332024-12-11179.25%
HDFC Multi Cap Fund1,746,9330.578.391,746,9332024-12-110%
Aditya Birla Sun Life Small Cap Fund1,212,9221.0554.431,746,9332024-12-11-30.57%
Mirae Asset Banking and Financial Services Fund1,066,4652.6347.861,746,9332024-12-11-38.95%
HDFC Banking and Financial Services Fund1,064,9331.3247.791,746,9332024-12-11-39.04%
ICICI Prudential Banking and Financial Services939,5260.5542.161,746,9332024-12-11-46.22%
Franklin India Smaller Companies Fund900,0000.2940.391,746,9332024-12-11-48.48%
Mirae Asset Aggressive Hybrid Fund886,1870.4439.771,746,9332024-12-11-49.27%
Mirae Asset ELSS Tax Saver Fund794,7370.1535.661,746,9332024-12-11-54.51%
Aditya Birla Sun Life Banking And Financial Services Fund744,1601.0233.391,746,9332024-12-11-57.4%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)50.3043.292.675.5610.47
Diluted EPS (Rs.)50.1143.132.645.4910.47
Cash EPS (Rs.)51.1139.323.286.059.14
Book Value[Excl.RevalReserv]/Share (Rs.)283.06231.39161.67157.69151.85
Book Value[Incl.RevalReserv]/Share (Rs.)283.06231.39161.67157.69151.85
Revenue From Operations / Share (Rs.)230.25173.59139.11108.2891.23
PBDIT / Share (Rs.)145.41115.8263.5355.1455.76
PBIT / Share (Rs.)144.51115.0862.8854.6455.44
PBT / Share (Rs.)65.9251.022.957.1812.66
Net Profit / Share (Rs.)50.2238.582.635.568.82
PBDIT Margin (%)63.1566.7145.6650.9261.12
PBIT Margin (%)62.7666.2945.2050.4660.76
PBT Margin (%)28.6229.392.126.6313.88
Net Profit Margin (%)21.8122.221.885.139.66
Return on Networth / Equity (%)17.7416.671.623.525.80
Return on Capital Employeed (%)49.8949.2222.6034.0636.14
Return On Assets (%)4.294.130.290.751.64
Long Term Debt / Equity (X)0.000.000.700.000.00
Total Debt / Equity (X)3.012.924.323.562.48
Asset Turnover Ratio (%)0.210.200.170.160.18
Current Ratio (X)1.311.311.431.251.38
Quick Ratio (X)1.311.311.431.251.38
Interest Coverage Ratio (X)1.851.811.061.161.30
Interest Coverage Ratio (Post Tax) (X)1.641.601.041.121.21
Enterprise Value (Cr.)11666.529712.660.000.000.00
EV / Net Operating Revenue (X)5.045.580.000.000.00
EV / EBITDA (X)7.978.360.000.000.00
MarketCap / Net Operating Revenue (X)2.012.300.000.000.00
Price / BV (X)1.641.720.000.000.00
Price / Net Operating Revenue (X)2.012.300.000.000.00
EarningsYield0.100.090.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Fusion Micro Finance Ltd as of December 12, 2024 is: 752.70

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 12, 2024, Fusion Micro Finance Ltd is Undervalued by 286.00% compared to the current share price 195.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Fusion Micro Finance Ltd as of December 12, 2024 is: 1,099.88

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 12, 2024, Fusion Micro Finance Ltd is Undervalued by 464.04% compared to the current share price 195.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 46.12%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

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 Fusion Micro Finance Ltd:
    1. Net Profit Margin: 21.81%
      • 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: 49.89% (Industry Average ROCE: 21.46%)
      • 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%: 17.74% (Industry Average ROE: 71.78%)
      • 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): 1.64
      • 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: 1.31
      • 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: 0 (Industry average Stock P/E: 196.66)
      • 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: 3.01
      • 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

No data availabale for About the Company
INDUSTRYADDRESSCONTACT
Industry not foundAddress not foundContact not found
Management Data not Available

FAQ

What is the latest intrinsic value of Fusion Micro Finance Ltd?

The latest intrinsic value of Fusion Micro Finance Ltd as on 12 December 2024 is ₹752.70, which is 286.00% higher than the current market price of ₹195.00. The stock has a market capitalization of 1,963 Cr. and recorded a high/low of ₹675/161 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹2,748 Cr and total liabilities of ₹11,774 Cr.

What is the Market Cap of Fusion Micro Finance Ltd?

The Market Cap of Fusion Micro Finance Ltd is 1,963 Cr..

What is the current Stock Price of Fusion Micro Finance Ltd as on 12 December 2024?

The current stock price of Fusion Micro Finance Ltd as on 12 December 2024 is 195.

What is the High / Low of Fusion Micro Finance Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Fusion Micro Finance Ltd stocks is 675/161.

What is the Stock P/E of Fusion Micro Finance Ltd?

The Stock P/E of Fusion Micro Finance Ltd is .

What is the Book Value of Fusion Micro Finance Ltd?

The Book Value of Fusion Micro Finance Ltd is 251.

What is the Dividend Yield of Fusion Micro Finance Ltd?

The Dividend Yield of Fusion Micro Finance Ltd is 0.00 %.

What is the ROCE of Fusion Micro Finance Ltd?

The ROCE of Fusion Micro Finance Ltd is 14.1 %.

What is the ROE of Fusion Micro Finance Ltd?

The ROE of Fusion Micro Finance Ltd is 19.6 %.

What is the Face Value of Fusion Micro Finance Ltd?

The Face Value of Fusion Micro Finance 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 Fusion Micro Finance 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