Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 11 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

One Point One Solutions Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 10, 2024, 11:51 pm

Market Cap 1,427 Cr.
Current Price 66.8
High / Low77.5/31.4
Stock P/E54.5
Book Value 6.77
Dividend Yield0.00 %
ROCE22.3 %
ROE21.6 %
Face Value 2.00
PEG Ratio2.25

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

View Share Price Target for One Point One Solutions Ltd

Competitors of One Point One Solutions Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
eMudhra Ltd 7,819 Cr. 945972/415101 79.20.13 %17.7 %14.4 % 5.00
BNR Udyog Ltd 25.2 Cr. 84.1118/36.621.2 34.10.00 %63.6 %53.8 % 10.0
BGIL Films & Technologies Ltd 5.18 Cr. 4.5710.3/1.89 17.10.00 %4.44 %3.46 % 10.0
Aurum Proptech Ltd 604 Cr. 206250/117 61.90.00 %12.0 %27.1 % 5.00
Ace Engitech Ltd 9.47 Cr. 110110/11.9 1.700.00 %23.6 %25.2 % 10.0
Industry Average8,602.79 Cr752.6437.09191.570.43%18.81%17.48%7.47

All Competitor Stocks of One Point One Solutions Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales30.4931.9029.8534.5732.6234.6534.7534.7935.0335.6835.7339.8841.80
Expenses25.2629.6024.3826.1226.4026.6126.4226.2727.3727.0627.4326.1827.02
Operating Profit5.232.305.478.456.228.048.338.527.668.628.3013.7014.78
OPM %17.15%7.21%18.32%24.44%19.07%23.20%23.97%24.49%21.87%24.16%23.23%34.35%35.36%
Other Income0.601.430.450.574.002.000.300.130.523.043.011.130.31
Interest2.541.852.402.370.971.891.281.341.151.411.501.441.13
Depreciation7.086.565.606.065.165.374.934.634.065.505.225.065.58
Profit before tax-3.79-4.68-2.080.594.092.782.422.682.974.754.598.338.38
Tax %9.50%88.89%14.42%20.34%19.56%48.20%26.03%28.73%27.95%37.89%38.34%28.81%28.64%
Net Profit-3.42-0.52-1.790.473.291.441.791.912.142.952.835.935.97
EPS in Rs-0.18-0.03-0.100.020.180.080.100.100.110.160.140.300.31

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales96121153125102132140153
Expenses80971249794103107108
Operating Profit162429288283345
OPM %17%20%19%22%8%21%24%30%
Other Income000-167747
Interest23199855
Depreciation410162927221921
Profit before tax101212-26-2151326
Tax %35%19%17%25%33%37%31%
Net Profit7910-20-143918
EPS in Rs5.800.500.53-1.05-0.740.180.470.91
Dividend Payout %0%9%2%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)28.57%11.11%-300.00%30.00%121.43%200.00%
Change in YoY Net Profit Growth (%)0.00%-17.46%-311.11%330.00%91.43%78.57%

One Point One Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2017-2018 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:%
5 Years:2%
3 Years:19%
TTM:38%
Compounded Profit Growth
10 Years:%
5 Years:16%
3 Years:52%
TTM:166%
Stock Price CAGR
10 Years:%
5 Years:100%
3 Years:149%
1 Year:96%
Return on Equity
10 Years:%
5 Years:6%
3 Years:17%
Last Year:22%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital117172525383843
Reserves165161321891897
Borrowings290109420535958
Other Liabilities12192819104202255
Total Liabilities5888115170168119136253
Fixed Assets3042511221086269126
CWIP002000000
Investments00000009
Other Assets29454348605767118
Total Assets5888115170168119136253

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 1293222-2272227
Cash from Investing Activity -23-22-43-98-4-3-8-70
Cash from Financing Activity 12169775-24-1458
Net Cash Flow13-21-10116

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-13.0024.0019.00-66.00-12.00-25.00-26.00

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days7910277799670101149
Inventory Days
Days Payable
Cash Conversion Cycle7910277799670101149
Working Capital Days44552648625877141
ROCE %25%17%1%-11%16%17%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters70.13%70.13%70.13%70.13%70.13%70.13%67.79%67.79%62.67%67.79%60.68%51.92%
FIIs0.00%0.00%0.00%4.17%4.17%1.46%1.40%1.15%1.13%2.02%5.13%15.46%
DIIs4.23%4.17%4.17%0.00%0.00%0.00%0.00%1.36%1.25%0.69%0.60%1.42%
Public25.64%25.70%25.70%25.70%25.70%28.42%30.81%29.71%34.94%29.51%33.60%31.20%
No. of Shareholders3,66411,17110,59511,78714,86714,43514,75117,01321,33126,86034,65652,780

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
FaceValue2.002.002.0010.0010.00
Basic EPS (Rs.)1.060.470.18-5.56-7.84
Diluted EPS (Rs.)1.060.470.18-5.56-7.84
Cash EPS (Rs.)2.011.481.36-1.863.57
Book Value[Excl.RevalReserv]/Share (Rs.)6.542.942.4817.3122.88
Book Value[Incl.RevalReserv]/Share (Rs.)6.542.942.4817.3122.88
Revenue From Operations / Share (Rs.)7.957.467.0040.5249.88
PBDIT / Share (Rs.)2.661.971.876.0711.84
PBIT / Share (Rs.)1.650.950.692.370.43
PBT / Share (Rs.)1.420.680.28-8.30-10.52
Net Profit / Share (Rs.)1.000.460.18-5.56-7.84
NP After MI And SOA / Share (Rs.)1.000.460.18-5.56-7.84
PBDIT Margin (%)33.4326.4626.7314.9723.74
PBIT Margin (%)20.7312.839.875.840.87
PBT Margin (%)17.829.144.08-20.49-21.07
Net Profit Margin (%)12.596.262.59-13.71-15.70
NP After MI And SOA Margin (%)12.596.262.59-13.71-15.70
Return on Networth / Equity (%)15.3115.927.31-32.10-34.24
Return on Capital Employeed (%)18.4320.9714.724.640.78
Return On Assets (%)8.456.462.85-8.30-11.54
Long Term Debt / Equity (X)0.050.010.031.920.01
Total Debt / Equity (X)0.190.320.312.300.23
Asset Turnover Ratio (%)0.871.100.910.600.88
Current Ratio (X)1.891.041.311.071.22
Quick Ratio (X)1.891.041.311.071.22
Dividend Payout Ratio (NP) (%)0.000.000.000.00-0.49
Dividend Payout Ratio (CP) (%)0.000.000.000.001.09
Earning Retention Ratio (%)0.000.000.000.00100.49
Cash Earning Retention Ratio (%)0.000.000.000.0098.91
Interest Coverage Ratio (X)11.487.174.610.563.31
Interest Coverage Ratio (Post Tax) (X)5.322.701.450.470.87
Enterprise Value (Cr.)1144.73366.49239.46130.4842.88
EV / Net Operating Revenue (X)6.742.611.821.280.34
EV / EBITDA (X)20.179.876.808.581.44
MarketCap / Net Operating Revenue (X)6.692.501.720.320.26
Retention Ratios (%)0.000.000.000.00100.49
Price / BV (X)8.136.354.860.750.57
Price / Net Operating Revenue (X)6.692.501.720.320.26
EarningsYield0.010.020.01-0.42-0.59

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of One Point One Solutions Ltd as of October 11, 2024 is: ₹81.29

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 October 11, 2024, One Point One Solutions Ltd is Undervalued by 21.69% compared to the current share price ₹66.80

Intrinsic Value of One Point One Solutions Ltd as of October 11, 2024 is: ₹100.99

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 October 11, 2024, One Point One Solutions Ltd is Undervalued by 51.18% compared to the current share price ₹66.80

Last 5 Year EPS CAGR: 24.24%

*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 1.22 and average Dividend Yield of 10.03%.
  2. The company has shown consistent growth in sales (127.75 cr) and profit (3.88 cr) over the years.
  1. The stock has a low average ROCE of 10.88%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 63.88, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 94.13, which may not be favorable.
  4. The company has higher borrowings (40.38) compared to reserves (37.75), 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 One Point One Solutions Ltd:
    1. Net Profit Margin: 12.59%
      • 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: 18.43% (Industry Average ROCE: 18.81%)
      • 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%: 15.31% (Industry Average ROE: 17.48%)
      • 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): 5.32
      • 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: 1.89
      • 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: 54.5 (Industry average Stock P/E: 29.28)
      • 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: 0.19
      • 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

One Point One Solutions Ltd. is a Public Limited Listed company incorporated on 30/05/2008 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74900MH2008PLC182869 and registration number is 182869. Currently Company is involved in the business activities of Other information service activities. Company’s Total Operating Revenue is Rs. 131.69 Cr. and Equity Capital is Rs. 37.61 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Enabled Services762, 6th Floor, Tower No.7, New Mumbai Maharashtra 400703investors@1point1.in
http://www.1point1.com
Management
NamePosition Held
Mr. Akshay ChhabraChairman & Managing Director
Mr. Akashanand Arun KarnikWhole Time Director
Mrs. Shalini PritamdasaniNon Executive Director
Mr. Bharat Shashikumar DigheIndependent Director
Mr. Arjun Sanjeev BhatiaIndependent Director
Dr. Chandrasekher YerramalliIndependent Director
Mr. Rushabh VyasIndependent Director

FAQ

What is the latest fair value of One Point One Solutions Ltd?

The latest fair value of One Point One Solutions Ltd is ₹81.29.

What is the Market Cap of One Point One Solutions Ltd?

The Market Cap of One Point One Solutions Ltd is 1,427 Cr..

What is the current Stock Price of One Point One Solutions Ltd as on 11 October 2024?

The current stock price of One Point One Solutions Ltd as on 11 October 2024 is ₹66.8.

What is the High / Low of One Point One Solutions Ltd stocks in FY 2024?

In FY 2024, the High / Low of One Point One Solutions Ltd stocks is 77.5/31.4.

What is the Stock P/E of One Point One Solutions Ltd?

The Stock P/E of One Point One Solutions Ltd is 54.5.

What is the Book Value of One Point One Solutions Ltd?

The Book Value of One Point One Solutions Ltd is 6.77.

What is the Dividend Yield of One Point One Solutions Ltd?

The Dividend Yield of One Point One Solutions Ltd is 0.00 %.

What is the ROCE of One Point One Solutions Ltd?

The ROCE of One Point One Solutions Ltd is 22.3 %.

What is the ROE of One Point One Solutions Ltd?

The ROE of One Point One Solutions Ltd is 21.6 %.

What is the Face Value of One Point One Solutions Ltd?

The Face Value of One Point One Solutions Ltd is 2.00.

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 One Point One Solutions 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