Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: | NSE:

Vertoz Advertising Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 4, 2024, 1:26 pm

Market Cap 2,346 Cr.
Current Price 27.5
High / Low45.2/14.2
Stock P/E124
Book Value 1.83
Dividend Yield0.00 %
ROCE13.4 %
ROE13.4 %
Face Value 1.00
PEG Ratio21.50

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

View Share Price Target for Vertoz Advertising Ltd

Competitors of Vertoz Advertising Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Esha Media Research Ltd 13.0 Cr. 16.623.4/2.8246.4 9.340.00 %16.7 %% 10.0
DAPS Advertising Ltd 14.5 Cr. 28.042.9/25.213.3 30.20.54 %9.76 %7.15 % 10.0
Brandbucket Media & Technology Ltd 45.2 Cr. 19.545.4/0.0065.6 33.80.00 %1.64 %1.22 % 10.0
Vertoz Advertising Ltd 2,346 Cr. 27.545.2/14.2124 1.830.00 %13.4 %13.4 % 1.00
Next Mediaworks Ltd 49.0 Cr. 7.3311.0/5.79 13.10.00 %8.37 %% 10.0
Industry Average1,291.00 Cr23.0658.5414.750.09%11.61%7.26%7.17

All Competitor Stocks of Vertoz Advertising Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales26.039.2910.0612.2510.0011.0315.8821.5834.3233.9237.6655.2345.66
Expenses20.777.577.169.137.378.3312.3217.2427.8730.0031.0649.1839.01
Operating Profit5.261.722.903.122.632.703.564.346.453.926.606.056.65
OPM %20.21%18.51%28.83%25.47%26.30%24.48%22.42%20.11%18.79%11.56%17.53%10.95%14.56%
Other Income0.080.380.530.080.030.030.580.37-0.031.080.240.100.17
Interest0.600.260.470.210.080.210.200.310.730.500.760.080.18
Depreciation1.240.450.680.740.760.660.650.660.640.620.831.312.93
Profit before tax3.501.392.282.251.821.863.293.745.053.885.254.763.71
Tax %11.43%15.83%41.67%21.33%0.00%24.19%29.18%14.44%18.81%8.51%2.29%5.25%-26.15%
Net Profit3.111.171.341.761.831.412.333.204.103.545.134.514.69
EPS in Rs0.130.050.060.070.080.060.100.130.170.150.140.180.05

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 3:16 pm

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales1220374641574283155199
Expenses1115293634453165134170
Operating Profit1581171211182228
OPM %5%25%22%23%17%22%27%21%14%14%
Other Income0011221121
Interest0110111221
Depreciation0112243368
Profit before tax0479598141620
Tax %12%21%15%16%22%12%21%21%-2%
Net Profit0367486111620
EPS in Rs0.240.310.170.340.260.460.190.45
Dividend Payout %0%0%0%1%3%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)100.00%16.67%-42.86%100.00%-25.00%83.33%45.45%
Change in YoY Net Profit Growth (%)0.00%-83.33%-59.52%142.86%-125.00%108.33%-37.88%

Vertoz Advertising Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:27%
3 Years:40%
TTM:88%
Compounded Profit Growth
10 Years:%
5 Years:17%
3 Years:24%
TTM:43%
Stock Price CAGR
10 Years:%
5 Years:47%
3 Years:77%
1 Year:83%
Return on Equity
10 Years:%
5 Years:13%
3 Years:13%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 2:28 pm

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital00661212121242
Reserves14223038465470112
Borrowings0436121410917
Other Liabilities4810101012103927
Total Liabilities5164152728486130198
Fixed Assets161095956555793
CWIP000000000
Investments000000005
Other Assets411324313273173100
Total Assets5164152728486130198

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 25-5-849-32-157
Cash from Investing Activity -1-6-5-0-493-01-44
Cash from Financing Activity 0119-1-1-1-21841
Net Cash Flow2010-9-1-0034

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow1.001.005.005.00-5.00-2.001.009.005.00

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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days3712817610683149230166125
Inventory Days0
Days Payable
Cash Conversion Cycle3712817610683149230166125
Working Capital Days-77-491229-374157208156
ROCE %95%36%25%13%16%12%19%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Jul 2024
Promoters56.33%56.33%56.33%56.33%56.33%56.33%56.33%48.96%48.96%37.52%64.47%64.47%
FIIs0.00%0.00%0.00%0.00%0.31%0.82%0.83%3.30%7.14%23.06%11.38%11.41%
Public43.68%43.67%43.67%43.67%43.36%42.86%42.84%47.74%43.89%39.43%24.14%24.11%
No. of Shareholders16,71518,38318,07115,26811,21710,09311,4769,96310,50212,09913,67716,462

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.)10.049.225.106.843.38
Diluted EPS (Rs.)10.049.225.106.843.38
Cash EPS (Rs.)5.1911.417.629.925.13
Book Value[Excl.RevalReserv]/Share (Rs.)37.7685.5955.3948.2341.60
Book Value[Incl.RevalReserv]/Share (Rs.)37.7685.5955.3948.2341.60
Revenue From Operations / Share (Rs.)36.9769.1834.7647.6233.86
PBDIT / Share (Rs.)5.4915.049.8611.977.02
PBIT / Share (Rs.)4.1312.857.348.895.27
PBT / Share (Rs.)3.7711.636.477.804.37
Net Profit / Share (Rs.)3.839.225.106.843.38
NP After MI And SOA / Share (Rs.)3.759.225.106.843.38
PBDIT Margin (%)14.8421.7428.3725.1320.73
PBIT Margin (%)11.1818.5721.1018.6615.56
PBT Margin (%)10.1916.8118.6216.3812.89
Net Profit Margin (%)10.3713.3214.6614.359.99
NP After MI And SOA Margin (%)10.1513.3214.6614.359.99
Return on Networth / Equity (%)9.9610.779.2014.178.13
Return on Capital Employeed (%)10.8214.8512.8317.4912.03
Return On Assets (%)7.978.477.079.765.64
Long Term Debt / Equity (X)0.000.000.010.020.01
Total Debt / Equity (X)0.080.070.130.210.19
Asset Turnover Ratio (%)0.940.760.300.270.32
Current Ratio (X)2.632.701.731.160.66
Quick Ratio (X)2.632.701.731.160.66
Dividend Payout Ratio (NP) (%)0.000.000.000.871.44
Dividend Payout Ratio (CP) (%)0.000.000.000.600.94
Earning Retention Ratio (%)0.000.000.0099.1398.56
Cash Earning Retention Ratio (%)0.000.000.0099.4099.06
Interest Coverage Ratio (X)15.0812.3111.4511.037.76
Interest Coverage Ratio (Post Tax) (X)11.548.546.927.304.74
Enterprise Value (Cr.)1300.84240.85111.29334.2676.18
EV / Net Operating Revenue (X)19.552.912.675.861.88
EV / EBITDA (X)131.7213.389.4323.339.06
MarketCap / Net Operating Revenue (X)19.532.892.545.701.71
Retention Ratios (%)0.000.000.0099.1298.55
Price / BV (X)19.162.331.595.631.39
Price / Net Operating Revenue (X)19.532.892.545.701.71
EarningsYield0.010.040.050.020.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Vertoz Advertising Ltd as of October 5, 2024 is: ₹31.02

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 5, 2024, Vertoz Advertising Ltd is Undervalued by 12.80% compared to the current share price ₹27.50

Intrinsic Value of Vertoz Advertising Ltd as of October 5, 2024 is: ₹32.81

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 5, 2024, Vertoz Advertising Ltd is Undervalued by 19.31% compared to the current share price ₹27.50

Last 5 Year EPS CAGR: 5.77%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 25.44%, which is a positive sign.
  2. The company has higher reserves (41.89 cr) compared to borrowings (8.33 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (69.20 cr) and profit (9.20 cr) over the years.
  1. The stock has a high average Working Capital Days of 92.33, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 133.33, which may not be favorable.

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 Vertoz Advertising Ltd:
    1. Net Profit Margin: 10.37%
      • 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: 10.82% (Industry Average ROCE: 11.61%)
      • 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%: 9.96% (Industry Average ROE: 7.26%)
      • 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): 11.54
      • 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: 2.63
      • 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: 124 (Industry average Stock P/E: 58.54)
      • 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: 0.08
      • 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 Vertoz Advertising Ltd?

The latest fair value of Vertoz Advertising Ltd is ₹31.02.

What is the Market Cap of Vertoz Advertising Ltd?

The Market Cap of Vertoz Advertising Ltd is 2,346 Cr..

What is the current Stock Price of Vertoz Advertising Ltd as on 05 October 2024?

The current stock price of Vertoz Advertising Ltd as on 05 October 2024 is ₹27.5.

What is the High / Low of Vertoz Advertising Ltd stocks in FY 2024?

In FY 2024, the High / Low of Vertoz Advertising Ltd stocks is 45.2/14.2.

What is the Stock P/E of Vertoz Advertising Ltd?

The Stock P/E of Vertoz Advertising Ltd is 124.

What is the Book Value of Vertoz Advertising Ltd?

The Book Value of Vertoz Advertising Ltd is 1.83.

What is the Dividend Yield of Vertoz Advertising Ltd?

The Dividend Yield of Vertoz Advertising Ltd is 0.00 %.

What is the ROCE of Vertoz Advertising Ltd?

The ROCE of Vertoz Advertising Ltd is 13.4 %.

What is the ROE of Vertoz Advertising Ltd?

The ROE of Vertoz Advertising Ltd is 13.4 %.

What is the Face Value of Vertoz Advertising Ltd?

The Face Value of Vertoz Advertising Ltd is 1.00.

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 Vertoz Advertising 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