SWORD-EDGE COMMERCIALS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.32 INR | +3.23% |
|
+3.23% | 0.00% |
| May. 10 | Sword-Edge Commercials Limited Announces Resignation of Mona Lisha as Non-Executive Independent Director | CI |
| 2023 | Sword-Edge Commercials Limited Announces Change in Registered Office | CI |
Valuation
| Fiscal Period: March | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14.01 | 41.16 | 72.76 | 79.82 | 75.26 | 178.1 |
| Enterprise Value (EV) 1 | -24.83 | 60.81 | 274.3 | 278.7 | 212.5 | 337.7 |
| P/E ratio | -12.9 x | 3,575 x | -32.2 x | -26.7 x | 23.2 x | -14.7 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 6,929,714 x | - | - | 38,819,529 x |
| EV / Revenue | - | - | 26,124,929 x | - | - | 73,611,756 x |
| EV / EBITDA | - | - | - | - | -42,844,724 x | -108,788,603 x |
| EV / FCF | 1.23 x | -1.97 x | -2 x | -3.88 x | 1.79 x | -8.65 x |
| FCF Yield | 81.1% | -50.9% | -50.1% | -25.8% | 55.9% | -11.6% |
| Price to Book | 0.06 x | 0.18 x | 0.32 x | 0.36 x | 0.33 x | 0.83 x |
| Nbr of stocks (in thousands) | 217,200 | 217,200 | 217,200 | 217,200 | 217,200 | 217,200 |
| Reference price 2 | 0.0645 | 0.1895 | 0.3350 | 0.3675 | 0.3465 | 0.8200 |
| Announcement Date | 10/4/17 | 10/21/18 | 9/9/19 | 8/24/20 | 8/26/21 | 9/7/22 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 10.5 | - | - | 4.588 |
| EBITDA | - | - | - | - | -4.96 | -3.104 |
| EBIT 1 | -1.019 | -0.3326 | -0.5277 | -2.839 | -5.113 | -3.258 |
| Operating Margin | - | - | -5.03% | - | - | -71.01% |
| Earnings before Tax (EBT) 1 | -1 | 0.0255 | -2.261 | -2.863 | 3.238 | -11.62 |
| Net income 1 | -1.076 | 0.0116 | -2.261 | -2.986 | 3.238 | -12.14 |
| Net margin | - | - | -21.54% | - | - | -264.57% |
| EPS 2 | -0.005000 | 0.000053 | -0.0104 | -0.0137 | 0.0149 | -0.0559 |
| Free Cash Flow 1 | -20.15 | -30.93 | -137.5 | -71.78 | 118.7 | -39.06 |
| FCF margin | - | - | -1,309.4% | - | - | -851.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 3,667.38% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/4/17 | 10/21/18 | 9/9/19 | 8/24/20 | 8/26/21 | 9/7/22 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 19.6 | 202 | 199 | 137 | 160 |
| Net Cash position 1 | 38.8 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | -27.67 x | -51.42 x |
| Free Cash Flow 1 | -20.1 | -30.9 | -137 | -71.8 | 119 | -39.1 |
| ROE (net income / shareholders' equity) | -0.47% | 0.01% | -0.99% | -1.33% | 1.44% | -5.51% |
| ROA (Net income/ Total Assets) | -0.28% | -0.09% | -0.1% | -0.42% | -0.8% | -0.54% |
| Assets 1 | 388.6 | -13.38 | 2,324 | 715.9 | -402.7 | 2,248 |
| Book Value Per Share 2 | 1.050 | 1.050 | 1.040 | 1.030 | 1.040 | 0.9900 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | 1.54 | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 10/4/17 | 10/21/18 | 9/9/19 | 8/24/20 | 8/26/21 | 9/7/22 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- SWORDEDGE6 Stock
- Financials Sword-Edge Commercials Limited
