Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Indostar Capital Finance Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 9:37 pm

Market Cap 4,073 Cr.
Current Price 299
High / Low 343/164
Stock P/E50.5
Book Value 246
Dividend Yield0.00 %
ROCE8.35 %
ROE3.66 %
Face Value 10.0
PEG Ratio0.43

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Multipurpose Trading & Agencies Ltd 5.23 Cr. 10.6 13.3/7.8129.1 10.20.00 %4.44 %3.91 % 10.0
Munoth Financial Services Ltd 34.4 Cr. 67.0 81.3/54.6 21.20.00 %1.71 %1.79 % 10.0
Nam Securities Ltd 72.5 Cr. 134 198/65.6201 21.20.00 %4.16 %3.05 % 10.0
Naperol Investments Ltd 733 Cr. 1,275 2,041/801748 3,2040.00 %0.08 %0.05 % 10.0
Inani Securities Ltd 13.2 Cr. 29.0 42.0/20.59.10 42.20.00 %10.6 %6.92 % 10.0
Industry Average3,918.52N/A2,740.82N/AN/A14.8915.33N/A

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales334278265284278341314294281285299313306
Expenses117457168861341,1129082975295111107
Operating Profit217-17997198143-772224212184233204202200
OPM %65%-64%37%70%52%-227%71%72%65%82%68%65%65%
Other Income11001100004001
Interest179159139137125139148146135150154165172
Depreciation88899101010109889
Profit before tax31-346-495320-92066563977423019
Tax %21%8%25%26%26%18%8%8%5%2%7%17%12%
Net Profit24-317-373915-75461523776392517
EPS in Rs1.96-25.63-2.973.181.07-55.384.483.792.695.582.861.821.24

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales3975286447207891,2061,5971,2831,1731,1781,179
Expenses354361831452441,1427581,495321356
Operating Profit362485583637644961456525-323857823
OPM %91%92%91%88%82%80%29%41%-28%73%70%
Other Income000-0-1-01-2115
Interest192258289312326564863709540580605
Depreciation11125183034354035
Profit before tax169226293323312379-437-219-896239187
Tax %34%34%35%35%36%36%26%2%18%6%
Net Profit112149192211200241-325-214-737225176
EPS in Rs21.8929.1037.4226.9025.4626.10-35.11-17.30-54.1216.5512.95
Dividend Payout %0%0%0%0%0%8%-3%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)33.04%28.86%9.90%-5.21%20.50%-234.85%34.15%-244.39%130.53%
Change in YoY Net Profit Growth (%)0.00%-4.18%-18.96%-15.11%25.71%-255.35%269.01%-278.55%374.92%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2014-2015 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:3%
3 Years:3%
TTM:30%
Compounded Profit Growth
10 Years:0%
5 Years:-14%
3 Years:37%
TTM:-50%
Stock Price CAGR
10 Years:%
5 Years:11%
3 Years:8%
1 Year:82%
Return on Equity
10 Years:0%
5 Years:-6%
3 Years:-4%
Last Year:4%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:30 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital68687378799292124136136136136
Reserves1,0671,2171,4681,8241,9962,9142,5883,5622,7932,9763,0993,216
Borrowings1,8982,5743,0013,3734,8239,0627,1426,0206,2235,6487,5727,189
Other Liabilities1271331512132962323063765083573002,485
Total Liabilities3,1613,9924,6935,4897,19412,30010,12910,0829,6619,11611,10713,027
Fixed Assets113956370383366386377381367
CWIP000080000000
Investments615501871,0073012311,5915481,0391,1181,779
Other Assets3,0993,9364,6905,2936,12311,6299,5158,1258,7277,7009,60810,881
Total Assets3,1613,9924,6935,4897,19412,30010,12910,0829,6619,11611,10713,027

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-690-547-2,0911,7101,068-1,564899-2,208
Cash from Investing Activity +-194-842260-2,272-9921,165-259683
Cash from Financing Activity +5891,4592,787-35435200-5401,959
Net Cash Flow-29471956-916111-19999434

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow361.00483.00580.00634.00640.00952.00449.00519.00-329.00852.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days00000000000
Inventory Days
Days Payable
Cash Conversion Cycle00000000000
Working Capital Days-113194200215-135-3255-15-913149
ROCE %14%14%13%10%10%4%5%-4%9%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters88.16%89.21%89.21%89.21%89.21%89.21%89.21%75.00%75.00%75.00%75.00%73.60%
FIIs1.34%1.17%1.26%1.20%1.21%1.18%1.16%1.29%1.38%1.33%1.49%2.12%
DIIs2.47%2.33%1.59%1.55%1.54%1.54%1.54%1.74%1.80%1.84%1.77%1.78%
Public8.02%7.29%7.94%8.04%8.03%8.08%8.09%21.97%21.83%21.83%21.74%22.51%
No. of Shareholders83,48481,70980,97079,79277,80476,94874,44175,66675,22972,85270,43569,112

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)8.5116.55-59.51-20.83-35.18
Diluted EPS (Rs.)8.5116.55-59.51-20.83-34.18
Cash EPS (Rs.)10.9519.45-51.52-14.60-31.86
Book Value[Excl.RevalReserv]/Share (Rs.)237.75228.66215.25297.92289.94
Book Value[Incl.RevalReserv]/Share (Rs.)237.75228.66215.25297.92289.94
Revenue From Operations / Share (Rs.)102.3686.3085.44103.43172.79
PBDIT / Share (Rs.)62.4863.08-23.6242.2949.41
PBIT / Share (Rs.)60.0460.18-26.2239.5846.16
PBT / Share (Rs.)9.5317.54-65.87-17.69-47.23
Net Profit / Share (Rs.)8.5116.55-54.12-17.30-35.11
NP After MI And SOA / Share (Rs.)8.5116.55-54.12-17.30-35.11
PBDIT Margin (%)61.0373.10-27.6440.8828.59
PBIT Margin (%)58.6569.73-30.6838.2626.71
PBT Margin (%)9.3020.32-77.09-17.10-27.33
Net Profit Margin (%)8.3119.17-63.34-16.72-20.32
NP After MI And SOA Margin (%)8.3119.17-63.34-16.72-20.32
Return on Networth / Equity (%)3.587.23-25.14-5.80-12.11
Return on Capital Employeed (%)25.0226.12-7.248.518.87
Return On Assets (%)1.042.46-7.62-2.12-3.20
Long Term Debt / Equity (X)0.000.000.670.540.77
Total Debt / Equity (X)2.341.822.121.632.66
Asset Turnover Ratio (%)0.130.120.110.110.14
Current Ratio (X)1.311.391.872.181.78
Quick Ratio (X)1.311.391.872.181.78
Dividend Payout Ratio (NP) (%)0.000.000.000.00-6.85
Dividend Payout Ratio (CP) (%)0.000.000.000.00-7.55
Earning Retention Ratio (%)0.000.000.000.00106.85
Cash Earning Retention Ratio (%)0.000.000.000.00107.55
Interest Coverage Ratio (X)1.241.48-0.590.730.52
Interest Coverage Ratio (Post Tax) (X)1.171.39-0.360.690.62
Enterprise Value (Cr.)9143.036649.548610.509364.248909.54
EV / Net Operating Revenue (X)6.565.667.417.325.58
EV / EBITDA (X)10.757.75-26.7917.9019.50
MarketCap / Net Operating Revenue (X)1.821.212.473.021.45
Retention Ratios (%)0.000.000.000.00106.85
Price / BV (X)0.780.450.981.050.86
Price / Net Operating Revenue (X)1.821.212.473.021.45
EarningsYield0.040.15-0.25-0.05-0.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 463.78

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 Undervalued by 55.11% compared to the current share price 299.00

Intrinsic Value of as of December 22, 2024 is: 1,010.32

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 237.90% compared to the current share price 299.00

Last 5 Year EPS CAGR: 117.84%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Cash Conversion Cycle of 0.00, which is a positive sign.
  2. The company has shown consistent growth in sales (280.36 cr) and profit (52.36 cr) over the years.
  1. The stock has a low average ROCE of 7.55%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 32.55, which may not be favorable.
  3. The company has higher borrowings (5,377.08) compared to reserves (2,393.33), which may suggest financial risk.
  • 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: 8.31%
      • 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: 25.02% (Industry Average ROCE: 14.89%)
      • 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%: 3.58% (Industry Average ROE: 15.33%)
      • 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): 1.17
      • 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: 50.5 (Industry average Stock P/E: 2)
      • 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: 2.34
      • 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

Indostar Capital Finance Ltd. is a Public Limited Listed company incorporated on 21/07/2009 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L65100MH2009PLC268160 and registration number is 268160. Currently Company is involved in the business activities of Other financial service activities, except insurance and pension funding activities. Company’s Total Operating Revenue is Rs. 1042.18 Cr. and Equity Capital is Rs. 136.08 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Non-Banking Financial Company (NBFC)Silver Utopia, 3rd Floor, Unit No 301-A, Opposite P & G Plaza, Mumbai Maharashtra 400099investor.relations@indostarcapital.com
http://www.indostarcapital.com
Management
NamePosition Held
Mr. Bobby ParikhNon Exe.Ind.Chairman
Mr. Randhir SinghExe.V P & Whotime Director
Mr. Karthikeyan SrinivasanWholeTime Director & CEO
Mr. Devdutt MaratheNon Executive Director
Mr. Aditya JoshiNon Executive Director
Mr. Vibhor Kumar TalrejaNon Executive Director
Mr. Dhanpal JhaveriNon Executive Director
Ms. Naina Krishna MurthyInd. Non-Executive Director
Mr. Hemant KaulInd. Non-Executive Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹463.78, which is 55.11% higher than the current market price of ₹299.00. The stock has a market capitalization of 4,073 Cr. and recorded a high/low of 343/164 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹3,216 Cr and total liabilities of ₹13,027 Cr.

What is the Market Cap of ?

The Market Cap of is 4,073 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 299.

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

In FY 2024-2025, the High / Low of stocks is 343/164.

What is the Stock P/E of ?

The Stock P/E of is 50.5.

What is the Book Value of ?

The Book Value of is 246.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 8.35 %.

What is the ROE of ?

The ROE of is 3.66 %.

What is the Face Value of ?

The Face Value of 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 . 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