Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Mukta Arts Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:09 am

Market Cap 200 Cr.
Current Price 88.5
High / Low 117/59.8
Stock P/E
Book Value 17.3
Dividend Yield0.00 %
ROCE7.60 %
ROE%
Face Value 5.00
PEG Ratio0.00

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

View Share Price Target for Mukta Arts Ltd

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hathway Bhawani Cabletel & Datacom Ltd 14.6 Cr. 18.0 23.7/16.2 1.990.00 %2.26 %2.26 % 10.0
G V Films Ltd 134 Cr. 0.72 1.20/0.60 0.610.00 %2.27 %2.08 % 1.00
Encash Entertainment Ltd 11.3 Cr. 29.0 29.0/29.0 21.30.00 %3.81 %3.93 % 10.0
Diksat Transworld Ltd 249 Cr. 142 149/126144 13.70.00 %3.36 %4.21 % 10.0
Cyber Media (India) Ltd 40.3 Cr. 25.7 44.0/20.616.4 0.650.00 %45.5 %% 10.0
Industry Average3,550.71 Cr155.03190.1953.160.20%37.30%11.77%5.94

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales23.0517.0014.9315.1430.9570.7146.3133.5741.9941.3040.4361.1053.82
Expenses15.9121.1513.5018.8028.7851.5140.7635.7437.6844.1838.4149.6546.17
Operating Profit7.14-4.151.43-3.662.1719.205.55-2.174.31-2.882.0211.457.65
OPM %30.98%-24.41%9.58%-24.17%7.01%27.15%11.98%-6.46%10.26%-6.97%5.00%18.74%14.21%
Other Income3.624.843.443.494.218.661.401.992.225.222.441.851.13
Interest4.143.392.852.713.063.793.143.494.023.283.573.643.48
Depreciation4.754.714.384.424.484.454.054.645.285.464.925.084.98
Profit before tax1.87-7.41-2.36-7.30-1.1619.62-0.24-8.31-2.77-6.40-4.034.580.32
Tax %25.13%0.54%-11.02%-0.68%-36.21%24.92%-166.67%0.24%-5.78%-8.91%5.21%9.61%134.38%
Net Profit1.37-7.55-2.74-7.33-1.5514.44-0.65-8.30-2.94-6.86-3.804.32-0.19
EPS in Rs0.61-3.34-1.21-3.25-0.696.39-0.29-3.67-1.30-3.04-1.681.91-0.08

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales2202773081318810012416217273132163185
Expenses20726630595759511614715366113158170
Operating Profit131133613581518719515
OPM %6%4%1%27%15%5%7%9%11%9%14%3%8%
Other Income362542101112915221112
Interest667109911101614121415
Depreciation20893991213121919181921
Profit before tax23-0-8-9-3-6-44-8-1110-17-9
Tax %28%-372%4%6%-4%-20%-5%38%-7%-9%39%-8%
Net Profit16-1-7-9-3-8-53-8-126-19-9
EPS in Rs7.28-0.61-3.25-3.85-1.38-3.52-2.191.14-3.86-5.452.75-8.30-4.11
Dividend Payout %14%-82%0%0%0%0%0%110%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-106.25%-600.00%-28.57%66.67%-166.67%37.50%160.00%-366.67%-50.00%150.00%-416.67%
Change in YoY Net Profit Growth (%)0.00%-493.75%571.43%95.24%-233.33%204.17%122.50%-526.67%316.67%200.00%-566.67%

Mukta Arts Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-5%
5 Years:4%
3 Years:39%
TTM:-6%
Compounded Profit Growth
10 Years:1%
5 Years:%
3 Years:12%
TTM:-71%
Stock Price CAGR
10 Years:13%
5 Years:20%
3 Years:24%
1 Year:17%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:07 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital11111111111111111111111111
Reserves49413229272316-3-14-7-32-39-50
Borrowings4660708380818084105118124115108
Other Liabilities878768697480102153142127139137154
Total Liabilities194200181193193195210245244249243224222
Fixed Assets7579827811110398132114130132119120
CWIP15386124711121371093
Investments11225444464513
Other Assets102839210172809797114106979086
Total Assets194200181193193195210245244249243224222

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +7239-201717246533361810
Cash from Investing Activity +-3-31-14-6-20-5-8-54-1-25-10-5
Cash from Financing Activity +-485262-11-12-14-22-16-9-11
Net Cash Flow0-0-01-014-311-5-1-5

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow13.00-35.00-57.00-34.00-70.00-75.00-73.00-65.00-66.00-98.00-99.00-119.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days663811617444354834104312015
Inventory Days3318
Days Payable1,060562
Cash Conversion Cycle6638116174-983-5104834104312015
Working Capital Days22-12-028-114-73-78-120-324-132-110-115
ROCE %5%-2%0%5%2%2%13%8%2%14%-3%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters70.67%70.67%70.67%70.67%70.67%70.67%70.67%70.67%70.71%70.71%70.71%70.71%
FIIs0.00%0.14%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public29.33%29.20%29.33%29.33%29.33%29.33%29.33%29.33%29.30%29.30%29.30%29.28%
No. of Shareholders7,6768,3538,2057,8797,6197,6097,4377,3417,4357,7287,1427,051

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
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)-2.92-8.332.75-5.47-3.90
Diluted EPS (Rs.)-2.92-8.332.75-5.47-3.90
Cash EPS (Rs.)5.750.2610.773.264.78
Book Value[Excl.RevalReserv]/Share (Rs.)-12.26-5.614.260.415.58
Book Value[Incl.RevalReserv]/Share (Rs.)-12.26-5.614.260.415.58
Revenue From Operations / Share (Rs.)86.1472.2558.3332.2776.02
PBDIT / Share (Rs.)12.487.0417.999.7811.95
PBIT / Share (Rs.)3.72-1.5610.141.283.47
PBT / Share (Rs.)-2.82-7.734.64-4.78-3.46
Net Profit / Share (Rs.)-3.01-8.342.91-5.24-3.70
NP After MI And SOA / Share (Rs.)-2.95-8.302.75-5.45-3.86
PBDIT Margin (%)14.489.7430.8430.2915.72
PBIT Margin (%)4.31-2.1617.373.954.56
PBT Margin (%)-3.27-10.707.96-14.81-4.55
Net Profit Margin (%)-3.49-11.544.99-16.22-4.87
NP After MI And SOA Margin (%)-3.42-11.494.72-16.87-5.07
Return on Networth / Equity (%)0.000.00136.330.00-100.42
Return on Capital Employeed (%)8.50-2.6317.412.826.32
Return On Assets (%)-2.97-7.722.49-5.04-3.55
Long Term Debt / Equity (X)-2.13-2.9312.23-17.797.14
Total Debt / Equity (X)-2.61-3.3213.97-21.408.68
Asset Turnover Ratio (%)0.830.660.190.070.10
Current Ratio (X)0.450.560.620.530.49
Quick Ratio (X)0.440.550.610.520.48
Interest Coverage Ratio (X)1.911.143.281.611.73
Interest Coverage Ratio (Post Tax) (X)0.53-0.351.530.130.46
Enterprise Value (Cr.)232.97160.48157.42115.89112.05
EV / Net Operating Revenue (X)1.200.981.201.590.65
EV / EBITDA (X)8.2710.103.875.254.15
MarketCap / Net Operating Revenue (X)0.850.610.790.860.23
Price / BV (X)-6.00-4.8623.02-20.164.69
Price / Net Operating Revenue (X)0.850.610.790.860.23
EarningsYield-0.04-0.180.05-0.19-0.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Mukta Arts Ltd as of December 21, 2024 is: 39.70

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 21, 2024, Mukta Arts Ltd is Overvalued by 55.14% compared to the current share price 88.50

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

Intrinsic Value of Mukta Arts Ltd as of December 21, 2024 is: 37.97

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 21, 2024, Mukta Arts Ltd is Overvalued by 57.10% compared to the current share price 88.50

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

Last 5 Year EPS CAGR: -4.36%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -85.67, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -70.58, which is a positive sign.
  1. The stock has a low average ROCE of 4.58%, which may not be favorable.
  2. The company has higher borrowings (88.77) compared to reserves (5.54), which may suggest financial risk.
  3. The company has not shown consistent growth in sales (164.23) and profit (-2.92).

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 Mukta Arts Ltd:
    1. Net Profit Margin: -3.49%
      • 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: 8.5% (Industry Average ROCE: 37.3%)
      • 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: 11.77%)
      • 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): 0.53
      • 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: 0 (Industry average Stock P/E: 190.19)
      • 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: -2.61
      • 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

Mukta Arts Ltd. is a Public Limited Listed company incorporated on 07/09/1982 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L92110MH1982PLC028180 and registration number is 028180. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company’s Total Operating Revenue is Rs. 48.34 Cr. and Equity Capital is Rs. 11.29 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Entertainment & MediaMukta House, 3rd Floor, Mumbai Maharashtra 400065investorrelations@muktaarts.com
http://www.muktaarts.com
Management
NamePosition Held
Mr. Subhash GhaiChairman & Executive Director
Mr. Rahul PuriManaging Director
Mr. Parvez A FarooquiNon Executive Director
Mr. Kewal HandaIndependent Director
Ms. Paulomi DhawanIndependent Director
Mr. Kapil BaglaIndependent Director

FAQ

What is the latest intrinsic value of Mukta Arts Ltd?

The latest intrinsic value of Mukta Arts Ltd as on 21 December 2024 is ₹39.70, which is 55.14% lower than the current market price of ₹88.50. The stock has a market capitalization of 200 Cr. and recorded a high/low of 117/59.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-50 Cr and total liabilities of ₹222 Cr.

What is the Market Cap of Mukta Arts Ltd?

The Market Cap of Mukta Arts Ltd is 200 Cr..

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

The current stock price of Mukta Arts Ltd as on 21 December 2024 is 88.5.

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

In FY 2024-2025, the High / Low of Mukta Arts Ltd stocks is 117/59.8.

What is the Stock P/E of Mukta Arts Ltd?

The Stock P/E of Mukta Arts Ltd is .

What is the Book Value of Mukta Arts Ltd?

The Book Value of Mukta Arts Ltd is 17.3.

What is the Dividend Yield of Mukta Arts Ltd?

The Dividend Yield of Mukta Arts Ltd is 0.00 %.

What is the ROCE of Mukta Arts Ltd?

The ROCE of Mukta Arts Ltd is 7.60 %.

What is the ROE of Mukta Arts Ltd?

The ROE of Mukta Arts Ltd is %.

What is the Face Value of Mukta Arts Ltd?

The Face Value of Mukta Arts 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 Mukta Arts 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