Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 10 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Parin Furniture Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 7, 2024, 2:17 pm

Market Cap 417 Cr.
Current Price 375
High / Low388/74.0
Stock P/E207
Book Value 45.0
Dividend Yield0.00 %
ROCE7.22 %
ROE4.10 %
Face Value 10.0
PEG Ratio19.87

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

View Share Price Target for Parin Furniture Ltd

Competitors of Parin Furniture Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IIRM Holdings India Ltd 962 Cr. 141172/21.842.5 18.70.00 %%% 5.00
Fiberweb (India) Ltd 147 Cr. 51.266.6/29.012.8 58.30.00 %5.17 %4.61 % 10.0
Deep Polymers Ltd 176 Cr. 72.8120/68.026.2 34.10.00 %9.48 %9.69 % 10.0
DDev Plastiks Industries Ltd 3,231 Cr. 312458/16017.3 63.80.48 %41.9 %31.5 % 1.00
Bright Brothers Ltd 170 Cr. 299333/134 1190.33 %0.72 %8.44 % 10.0
Industry Average5,221.56 Cr744.3550.37186.240.24%15.95%13.41%7.63

All Competitor Stocks of Parin Furniture Ltd

Quarterly Result

MonthMar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023
Sales45264041422253235845
Expenses41243738372147215341
Operating Profit4233516254
OPM %8%7%8%8%11%6%11%10%9%9%
Other Income000011-0000
Interest1111211122
Depreciation0000111111
Profit before tax3122304032
Tax %34%28%24%14%52%24%27%42%28%21%
Net Profit2122103021
EPS in Rs1.600.641.481.371.240.222.370.222.171.31

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales81316286158647166837681103
Expenses8131527575457646175687394
Operating Profit0001547658879
OPM %2%2%3%3%8%7%11%9%8%10%10%9%9%
Other Income0000020001000
Interest0000333223333
Depreciation0000111011211
Profit before tax0001224435445
Tax %44%26%64%33%38%34%29%32%25%38%23%29%
Net Profit0000113323334
EPS in Rs3.677.675.6716.0034.0045.333.122.432.122.622.602.383.48
Dividend Payout %0%0%0%0%0%6%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%200.00%0.00%-33.33%50.00%0.00%0.00%
Change in YoY Net Profit Growth (%)0.00%200.00%-200.00%-33.33%83.33%-50.00%0.00%

Parin Furniture Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2016-2017 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:%
5 Years:2%
3 Years:-1%
TTM:-2%
Compounded Profit Growth
10 Years:%
5 Years:-6%
3 Years:-12%
TTM:-24%
Stock Price CAGR
10 Years:%
5 Years:45%
3 Years:84%
1 Year:407%
Return on Equity
10 Years:%
5 Years:6%
3 Years:5%
Last Year:4%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 3:02 pm

MonthMar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital0.300.300.300.300.308.1211.1211.1211.1211.1211.1211.12
Reserves1.551.822.193.995.357.5426.1528.5031.4134.3036.9538.95
Borrowings3.264.217.6425.8729.4423.6013.2421.1727.3129.1734.9136.20
Other Liabilities1.391.062.909.488.366.882.429.7912.5317.6839.9016.41
Total Liabilities6.507.3913.0339.6443.4546.1452.9370.5882.3792.27122.88102.68
Fixed Assets0.721.191.421.611.971.701.301.626.495.664.735.87
CWIP0.000.000.000.000.000.000.000.000.000.000.210.19
Investments0.000.000.000.000.004.064.064.064.064.064.064.06
Other Assets5.786.2011.6138.0341.4840.3847.5764.9071.8282.55113.8892.56
Total Assets6.507.3913.0339.6443.4546.1452.9370.5882.3792.27122.88102.68

Reserves and Borrowings Chart

Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 0.000.000.00-8.550.355.844.61-5.182.89-0.540.510.47
Cash from Investing Activity 0.000.000.00-1.31-0.78-0.330.08-0.59-5.71-0.62-0.30-2.24
Cash from Financing Activity 0.000.000.0010.890.82-5.24-3.796.432.490.152.99-2.18
Net Cash Flow0.000.000.001.040.380.260.900.65-0.33-1.013.20-3.96

Free Cash Flow

MonthMar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow0.00-3.26-4.21-6.64-20.87-25.44-16.60-7.24-16.17-19.31-21.17-27.91

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 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days39.0452.0860.39103.35111.3498.0267.17166.34143.13216.08260.67188.58
Inventory Days154.46187.04144.10161.32197.00182.53229.67308.70316.57
Days Payable54.0553.3138.215.5556.5962.24100.53249.8597.30
Cash Conversion Cycle39.0452.0860.39203.76245.07203.91222.93306.74263.42345.22319.52407.84
Working Capital Days115.75108.55101.58158.47193.52170.50195.81266.44222.89292.35301.53336.13
ROCE %6.39%7.69%8.51%15.23%17.27%13.61%9.34%11.48%8.88%8.26%7.22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthOct 2018Mar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024
Promoters73.01%73.01%73.01%73.01%73.01%73.01%73.01%73.01%73.02%73.02%73.02%73.02%
DIIs2.55%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public24.43%26.98%26.98%26.99%26.99%26.99%26.98%26.98%26.98%26.98%26.98%26.98%
No. of Shareholders600145131126127114114115133133211180

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.)2.042.773.714.163.43
Diluted EPS (Rs.)2.042.773.714.163.43
Cash EPS (Rs.)3.454.165.525.584.29
Book Value[Excl.RevalReserv]/Share (Rs.)52.1650.1247.3543.6239.44
Book Value[Incl.RevalReserv]/Share (Rs.)52.1650.1247.3543.6239.44
Revenue From Operations / Share (Rs.)73.6973.0368.5575.4760.31
PBDIT / Share (Rs.)8.068.7310.3311.238.35
PBIT / Share (Rs.)6.657.348.539.837.51
PBT / Share (Rs.)2.744.105.276.404.87
Net Profit / Share (Rs.)2.042.773.724.183.45
NP After MI And SOA / Share (Rs.)2.042.773.714.163.43
PBDIT Margin (%)10.9311.9515.0614.8713.85
PBIT Margin (%)9.0210.0512.4413.0212.45
PBT Margin (%)3.725.617.698.478.06
Net Profit Margin (%)2.773.795.435.545.71
NP After MI And SOA Margin (%)2.763.785.405.515.68
Return on Networth / Equity (%)3.925.537.859.568.71
Return on Capital Employeed (%)10.9212.5414.0317.4115.05
Return On Assets (%)1.812.133.614.443.83
Long Term Debt / Equity (X)0.150.150.260.270.24
Total Debt / Equity (X)0.780.820.690.750.68
Asset Turnover Ratio (%)0.600.680.760.910.97
Current Ratio (X)1.951.672.172.091.99
Quick Ratio (X)0.820.851.110.950.87
Inventory Turnover Ratio (X)0.550.550.490.120.00
Interest Coverage Ratio (X)2.062.693.173.273.16
Interest Coverage Ratio (Post Tax) (X)1.521.852.142.222.30
Enterprise Value (Cr.)211.40151.38134.2290.2285.33
EV / Net Operating Revenue (X)2.581.861.761.081.27
EV / EBITDA (X)23.6015.6011.697.239.19
MarketCap / Net Operating Revenue (X)2.041.361.310.670.87
Price / BV (X)2.891.991.911.181.35
Price / Net Operating Revenue (X)2.041.361.310.670.87
EarningsYield0.010.020.040.080.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Parin Furniture Ltd as of November 10, 2024 is: 389.55

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 November 10, 2024, Parin Furniture Ltd is Undervalued by 3.88% compared to the current share price ₹375.00

Intrinsic Value of Parin Furniture Ltd as of November 10, 2024 is: 430.14

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 November 10, 2024, Parin Furniture Ltd is Undervalued by 14.70% compared to the current share price 375.00

Last 5 Year EPS CAGR: 10.42%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (56.00 cr) and profit (2.62 cr) over the years.
  1. The stock has a low average ROCE of 9.49%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 205.29, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 222.49, which may not be favorable.
  4. The company has higher borrowings (21.34) compared to reserves (18.23), 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 Parin Furniture Ltd:
    1. Net Profit Margin: 2.77%
      • 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: 10.92% (Industry Average ROCE: 15.95%)
      • 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%: 3.92% (Industry Average ROE: 13.41%)
      • 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): 1.52
      • 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: 0.82
      • 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: 207 (Industry average Stock P/E: 50.37)
      • 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: 0.78
      • 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 fair value of Parin Furniture Ltd?

The latest fair value of Parin Furniture Ltd is ₹389.55.

What is the Market Cap of Parin Furniture Ltd?

The Market Cap of Parin Furniture Ltd is 417 Cr..

What is the current Stock Price of Parin Furniture Ltd as on 10 November 2024?

The current stock price of Parin Furniture Ltd as on 10 November 2024 is 375.

What is the High / Low of Parin Furniture Ltd stocks in FY 2024?

In FY 2024, the High / Low of Parin Furniture Ltd stocks is 388/74.0.

What is the Stock P/E of Parin Furniture Ltd?

The Stock P/E of Parin Furniture Ltd is 207.

What is the Book Value of Parin Furniture Ltd?

The Book Value of Parin Furniture Ltd is 45.0.

What is the Dividend Yield of Parin Furniture Ltd?

The Dividend Yield of Parin Furniture Ltd is 0.00 %.

What is the ROCE of Parin Furniture Ltd?

The ROCE of Parin Furniture Ltd is 7.22 %.

What is the ROE of Parin Furniture Ltd?

The ROE of Parin Furniture Ltd is 4.10 %.

What is the Face Value of Parin Furniture Ltd?

The Face Value of Parin Furniture 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 Parin Furniture 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