Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 February, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Salasar Exteriors & Contour Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: February 17, 2025, 10:25 pm

Market Cap 150 Cr.
Current Price 14.6
High / Low 31.0/14.2
Stock P/E165
Book Value 1.26
Dividend Yield0.00 %
ROCE0.21 %
ROE0.50 %
Face Value 1.00
PEG Ratio11.45

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

View Share Price Target for Salasar Exteriors & Contour Ltd

Competitors of Salasar Exteriors & Contour Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Techindia Nirman Ltd 33.0 Cr. 23.0 56.0/21.2 7.880.00 %0.43 %3.35 % 10.0
Tarmat Ltd 145 Cr. 60.3 154/59.592.4 71.70.00 %1.50 %1.14 % 10.0
Tantia Constructions Ltd 833 Cr. 53.8 61.2/29.6 16.00.00 %1.06 %5.61 % 1.00
Supreme Infrastructure India Ltd 255 Cr. 99.2 162/59.9 1,8950.00 %%% 10.0
SPML Infra Ltd – a Multi-sector Infrastructure Player 1,233 Cr. 174 306/92.640.1 80.70.00 %3.69 %0.16 % 2.00
Industry Average5,124.24 Cr179.4349.51171.430.13%7.38%80.00%6.61

All Competitor Stocks of Salasar Exteriors & Contour Ltd

Quarterly Result

MetricSep 2019Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023
Sales 34.272.002.122.125.081.000.720.00
Expenses 31.972.071.351.351.620.000.850.07
Operating Profit 2.30-0.070.770.773.461.00-0.13-0.07
OPM % 6.71%-3.50%36.32%36.32%68.11%100.00%-18.06%
Other Income 0.000.000.000.000.000.000.000.00
Interest 0.850.010.690.690.690.000.000.00
Depreciation 0.020.030.020.020.020.020.020.02
Profit before tax 1.43-0.110.060.062.750.98-0.15-0.09
Tax % 27.27%0.00%33.33%33.33%-0.73%0.00%0.00%0.00%
Net Profit 1.04-0.110.050.052.770.97-0.16-0.09
EPS in Rs 0.10-0.010.000.000.270.09-0.02-0.01

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales 55.8273.648.272.280.630.28
Expenses 56.8481.9711.802.950.864.40
Operating Profit -1.02-8.33-3.53-0.67-0.23-4.12
OPM % -1.83%-11.31%-42.68%-29.39%-36.51%-1,471.43%
Other Income 3.550.253.854.911.094.22
Interest 1.391.611.671.38-0.00-0.00
Depreciation 0.030.050.050.050.050.05
Profit before tax 1.11-9.74-1.402.810.810.05
Tax % 27.93%-0.00%-0.00%-0.00%-0.00%-0.00%
Net Profit 0.80-9.74-1.392.810.810.06
EPS in Rs 0.11-0.95-0.130.270.080.01
Dividend Payout % -0.00%-0.00%-0.00%-0.00%-0.00%-0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-1317.50%85.73%302.16%-71.17%-92.59%
Change in YoY Net Profit Growth (%)0.00%1403.23%216.43%-373.33%-21.42%

Salasar Exteriors & Contour Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:-65%
3 Years:-68%
TTM:68%
Compounded Profit Growth
10 Years:%
5 Years:-40%
3 Years:27%
TTM:464%
Stock Price CAGR
10 Years:%
5 Years:32%
3 Years:12%
1 Year:-41%
Return on Equity
10 Years:%
5 Years:-14%
3 Years:11%
Last Year:1%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:50 pm

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 5.878.248.248.2410.2910.2910.29
Reserves 5.091.490.102.911.661.722.67
Borrowings 13.9715.3514.1813.9513.909.439.45
Other Liabilities 23.5459.7211.327.8510.8811.0410.52
Total Liabilities 48.4784.8033.8432.9536.7332.4832.93
Fixed Assets 0.440.400.350.310.260.230.23
CWIP 0.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.00
Other Assets 48.0384.4033.4932.6436.4732.2532.70
Total Assets 48.4784.8033.8432.9536.7332.4832.93

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-21.02-8.362.301.38-0.204.60
Cash from Investing Activity +-0.64-0.180.220.000.000.11
Cash from Financing Activity +22.218.53-2.76-1.43-0.05-4.47
Net Cash Flow0.56-0.02-0.24-0.05-0.250.24

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-14.99-23.68-17.71-14.62-14.13-13.55

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 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days183.61285.74722.942,780.7210,445.9520,048.93
Inventory Days339.03246.623,666.293,716.97684.37
Days Payable568.481,408.213,588.082,370.83840.04
Cash Conversion Cycle-45.83-875.84801.154,126.8710,445.9519,893.27
Working Capital Days151.96116.68951.563,909.3414,762.2227,218.57
ROCE %-32.51%1.13%17.60%3.18%0.21%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters71.33%71.33%71.33%71.33%71.33%70.81%70.75%70.56%70.39%69.95%69.40%69.40%
Public28.67%28.67%28.67%28.67%28.67%29.19%29.25%29.44%29.61%30.05%30.60%30.60%
No. of Shareholders69535797208174185215213276406403

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
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.060.793.42-1.69-13.56
Diluted EPS (Rs.) 0.060.793.42-1.69-13.56
Cash EPS (Rs.) 0.100.833.47-1.63-11.78
Book Value[Excl.RevalReserv]/Share (Rs.) 11.6711.6213.5310.1211.81
Book Value[Incl.RevalReserv]/Share (Rs.) 11.6711.6213.5310.1211.81
Revenue From Operations / Share (Rs.) 0.260.612.7710.0589.41
PBDIT / Share (Rs.) 0.100.835.150.39-9.81
PBIT / Share (Rs.) 0.050.795.090.34-9.87
PBT / Share (Rs.) 0.050.793.41-1.69-11.82
Net Profit / Share (Rs.) 0.050.793.42-1.69-11.83
PBDIT Margin (%) 37.88136.65185.713.94-10.97
PBIT Margin (%) 20.68129.14183.693.38-11.03
PBT Margin (%) 20.68129.14123.12-16.81-13.22
Net Profit Margin (%) 20.68129.14123.16-16.82-13.23
Return on Networth / Equity (%) 0.476.8025.24-16.71-100.19
Return on Capital Employeed (%) 0.475.0631.202.61-65.25
Return On Assets (%) 0.172.218.53-4.11-11.49
Long Term Debt / Equity (X) 0.000.340.200.280.27
Total Debt / Equity (X) 0.781.161.251.681.55
Asset Turnover Ratio (%) 0.010.010.060.131.11
Current Ratio (X) 1.571.761.671.441.16
Quick Ratio (X) 1.201.221.100.951.02
Interest Coverage Ratio (X) 0.000.003.070.19-5.01
Interest Coverage Ratio (Post Tax) (X) 0.000.003.030.16-5.04
Enterprise Value (Cr.) 27.19273.78115.8123.4445.01
EV / Net Operating Revenue (X) 98.67434.5750.702.830.61
EV / EBITDA (X) 260.48318.0227.3071.89-5.57
MarketCap / Net Operating Revenue (X) 65.37412.5344.711.180.41
Price / BV (X) 1.5021.739.161.173.13
Price / Net Operating Revenue (X) 65.54413.1844.721.180.41
EarningsYield 0.000.000.02-0.14-0.31

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Salasar Exteriors & Contour Ltd as of February 18, 2025 is: ₹0.85

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 February 18, 2025, Salasar Exteriors & Contour Ltd is Overvalued by 94.18% compared to the current share price ₹14.60

Intrinsic Value of Salasar Exteriors & Contour Ltd as of February 18, 2025 is: 0.97

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 February 18, 2025, Salasar Exteriors & Contour Ltd is Overvalued by 93.36% compared to the current share price ₹14.60

Last 5 Year EPS CAGR: 14.41%

*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 -0.72 and average Dividend Yield of 48.58%.
  2. The stock has a low average Cash Conversion Cycle of -14.59, which is a positive sign.
  1. The stock has a low average ROCE of -1.73%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 210.70, which may not be favorable.
  3. The company has higher borrowings (12.89) compared to reserves (2.23), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (23.49) and profit (-1.06).

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 Salasar Exteriors & Contour Ltd:
    1. Net Profit Margin: 20.68%
      • 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: 0.47% (Industry Average ROCE: 7.38%)
      • 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%: 0.47% (Industry Average ROE: 80%)
      • 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
      • 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: 1.2
      • 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: 165 (Industry average Stock P/E: 49.51)
      • 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

Salasar Exteriors and Contour Ltd. is a Public Limited Listed company incorporated on 09/03/2018 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45309MH2018PLC306212 and registration number is 306212. Currently company belongs to the Industry of Construction, Contracting & Engineering. Company's Total Operating Revenue is Rs. 0.28 Cr. and Equity Capital is Rs. 10.29 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringOffice No. B Wing 802, 8th Floor, Kanakia Wall, Mumbai Maharashtra 400093salasarecl@gmail.com
https://www.salasarexterior.com
Management
NamePosition Held
Mr. Shree Kishan JoshiManaging Director
Mrs. Videh Shree Kishan JoshiExecutive Director
Mr. Mahesh Atmaram KasarNon Exe.Non Ind.Director
Mr. Prashant Suresh SapkalNon Exe.Non Ind.Director
Mr. Ashok Kumar SewdaInd. Non-Executive Director
Mr. Dinesh Kumar Biharilal SharmaInd. Non-Executive Director
Mr. Mintu Shambhunath KarAdditional & Executive Director

FAQ

What is Salasar Exteriors & Contour Ltd's true worth and is it a good investment?

Let's break down Salasar Exteriors & Contour Ltd's valuation simply:

We calculate intrinsic value using the PE Ratio Method - comparing the company's current price-to-earnings ratio with its historical average and industry peers. Think of it like checking if a stock is "on sale" compared to its typical pricing.

As of 18 February 2025:

  • Calculated Fair Value: ₹0.85
  • Current Market Price: ₹14.60
  • Variance: 94.18% lower

This suggests Salasar Exteriors & Contour Ltd is currently overvalued by 94.18%. For context:

  • Market Cap: 150 Cr.
  • 52-Week Range: 31.0/14.2
  • Reserves (Sep 2024): ₹2.67 Cr
  • Liabilities: 32.93 Cr

Remember: The PE method gives a snapshot based on earnings multiples. While useful for quick comparisons, investors should also consider growth prospects, industry trends, and economic conditions. This calculation assumes historical PE ratios remain relevant - always verify with current market dynamics.

What is the Market Cap of Salasar Exteriors & Contour Ltd?

The Market Cap of Salasar Exteriors & Contour Ltd is 150 Cr..

What is the current Stock Price of Salasar Exteriors & Contour Ltd as on 18 February 2025?

The current stock price of Salasar Exteriors & Contour Ltd as on 18 February 2025 is ₹14.6.

What is the High / Low of Salasar Exteriors & Contour Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Salasar Exteriors & Contour Ltd stocks is 31.0/14.2.

What is the Stock P/E of Salasar Exteriors & Contour Ltd?

The Stock P/E of Salasar Exteriors & Contour Ltd is 165.

What is the Book Value of Salasar Exteriors & Contour Ltd?

The Book Value of Salasar Exteriors & Contour Ltd is 1.26.

What is the Dividend Yield of Salasar Exteriors & Contour Ltd?

The Dividend Yield of Salasar Exteriors & Contour Ltd is 0.00 %.

What is the ROCE of Salasar Exteriors & Contour Ltd?

The ROCE of Salasar Exteriors & Contour Ltd is 0.21 %.

What is the ROE of Salasar Exteriors & Contour Ltd?

The ROE of Salasar Exteriors & Contour Ltd is 0.50 %.

What is the Face Value of Salasar Exteriors & Contour Ltd?

The Face Value of Salasar Exteriors & Contour Ltd is 1.00.

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 Salasar Exteriors & Contour 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