1. Assets and Liabilities Key Parameter |
Year |
Asset(Lacs) |
Liabilities(Lacs) |
Net Worth(Lacs) |
Book Value |
D/E |
RONW |
Receiveable days |
FY13 |
916.22 |
837.96 |
78.26 |
31 |
10.71 |
55.39% |
90 |
FY14 |
1670.49 |
1511.04 |
159.45 |
64 |
9.48 |
50.93% |
41 |
FY15 |
2285.85 |
2113.89 |
171.96 |
69 |
12.29 |
8.18% |
67 |
FY16 |
3239.97 |
2945.98 |
293.99 |
24 |
10.02 |
41.51% |
149 |
*FY17 |
5,498.64 |
4,832.96 |
665.68 |
53 |
7.26 |
55.84% |
143 |
*9MFY18 |
5,633.91 |
4,592.09 |
1,041.82 |
17 |
4.41 |
36.12% |
72 |
Post Issue |
|
|
4334.94 |
43 |
1.1 |
11.57% |
|
*Since the Company started its Joint Venture
ARAPL Intelligent Equipment Shanghai Co. Ltd in the financial year
2016-17, so consolidated financial statements have been prepared for the financial year 2016-17 onwards.
2. Profit n Loss Key Parameter
(i) The
Reveune of the company in last 5 years ( FY13 to 6MFY18) is
17.27 Cr,
24.23 Cr,
25.95 Cr,
47.09 Cr ,
41.55 Cr and
46.74 Cr respectively. The Company is growing at a CAGR of
24.62%.
(ii) The
PAT of the company in last 5 years ( FY13 to 6MFY18) is
43.35 Lacs,
81.2 Lacs,
14.07 Lacs,
1.22.04 Cr,
3.71 Cr and
3.76 Cr respectively. The Company is growing at a CAGR of
71.39%.
(iii) The
EBITDA Margins of the company for FY13(
4.69%), FY14(
6%) ,FY15(
5.5%) , FY16(
9%), FY17(
20%) and 9MF18(
16%) .
(iv) P/B(post issue)=
1.97 (at cutoff price of 85)
(v) Annualized EPS(post issue)=
4.93
(vi) Annualized P/E(post issue)=
17 .24 at the cutoff price of
85
3. Cash Flow Statement(all figures in Lacs) |
|
Particulars |
FY17 |
FY16 |
FY15 |
FY14 |
FY13 |
(i) Net Cash Generated from Operation |
-70.18 |
391.58 |
20.08 |
-26.31 |
293.48 |
(ii) Net Cash Generated from Investment |
-153.9 |
-203.66 |
-277.98 |
-70.65 |
-220.34 |
(iii) Net Cash Generated from Financing Activity |
91.02 |
-146.37 |
446.36 |
144.89 |
-39.45 |
(iv) Total[ (i)+(ii)+(iii) ] |
-133.06 |
41.55 |
188.46 |
47.93 |
33.69 |
Key Observations
1.The Company has issued
2,48,000 Shares at an Issue price of
75 to
Pantomath Fund Managers LLP[48000 no. of Shares] and
Pantomath Sabrimala AIF Pantomath Sabrimala SME Growth Fund I Series[2,00,000 no. of Shares].
2. The Company has been facing working capital issues due to the nature of the business it operates into. Owing to this, the Company has accumulated
unpaid tax liability as on 31st December 2017 totaling to Rs. 9.95 Cr as per Restated Standalone Financial Statements. However, out of the above-mentioned amount, the Company has partly paid its Income Tax dues of Rs. 3.32 Cr in the month of March 2018. However, still, around
6 Cr of liability is still pending which is double the PAT of FY17.
3.The
Revenue from Operations in FY17 was at
Rs. 40.26 Cr compared to Rs.
47.02 Cr in FY16. As per management, this
decline in revenue has been majorly due to fewer orders compared to previous year; also certain of their orders took longer than expected time for completion.
4.The Company has recently started a new business vertical i.e
Secondary Packaging. However, till date, the company has no order book into this category.
5.The Company mainly caters to
automation in Automobile Industry. So their success is highly dependent on the growth of this industry.
6.The Promoters
Mr. Milind Manohar Padole and
Mr. Manohar Pandurang Padole together hold
62,49,500 Shares at a meager cost of
40 paise per share.
7.The Company has entered into joint venture with ARAPL Intelligent Equipment Shanghai Co. Ltd in FY16-17, so consolidated financials is prepared from FY17 onwards considering this joint venture as well.
8.
EBITDA Margins has gone from
9% in FY16 to
20% in FY17, mainly due to the decrease in cost of material consumed and other expenses.
9.
PAT was dipped to
14 Lacs in FY15 as compared to
81.20 Lacs in FY14 mainly due to increase in the cost of Finance, high employee cost and Depreciation.
Affordable robotic
Auditor resigned AGAIN
Was appointed in Aug 2018
Dear friends,
We are now experiencing that SMEs are not able to deliver the same returns which they were giving us around 6 months back. I have tried to find out the reasons and found some points which I m putting herewith :
1. Over-expectations from retailers from SMEs
2. Change of sentiment (market conditions)
3. Removal of LTCG (got feedback from some ultra HNIs).
4. Dreaming of circuits (still in memories).
5. Pricing of SME IPOs are considerably high.
6. Introduction of funding in SME IPOs (this put up some extra pressure during listing)
*SME exchange is only a tool which enables retail investors to do private equity in startups and small companies. Anyone who doesn’t invest with a loooong term mindset, and with proper risk allocation, will soon be dissatisfied and sell at whatever price..leading to sharp falls.*
It is not justified to comment on each rise and each fall … if you are applying in SMEs then please sit patiently … and if you cannot sit patiently then may please sold off your holdings and sleep peacefully.
Any other comments / queries are most welcome.
Thanks,
Monika
Avoid!
Many vendors outstanding payments.
Company not being able to pay salaries.
Company in a bad shape.
All deliveries are always delayed.