No Record Found
CALLS | PUTS | |||||||||
Total OI | Chg in Ol | Chg % Ol | LTP | Chg % | Strike Price | Chg % | LTP | Chg % OI | Chg in Ol | Total OI |
No Record Found
sector: Miscellaneous
as on 3/22/2021 3:18:51 PM
₹ 1.45 -0.05 -3.33No Record Found
No Record Found
Resolution Type | Desc. of Resolution | Lias Recommendation |
---|
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL32.89%
Indian: 32.89%
Foreign: 0%
NON-PROMOTER - TOTAL 67.11%
Institutions: 0.29%
Non-Institutions: 66.82%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 57.53 | 49.35 | 251.37 | 225.66 |
yoy growth (%) | 16.58 | (80.37) | 11.40 | 20.50 |
Raw materials | (0.38) | (0.29) | (0.00) | (0.02) |
As % of sales | 0.66 | 0.59 | 0.00 | 0.01 |
Employee costs | (8.54) | (8.45) | (39.36) | (36.92) |
As % of sales | 14.85 | 17.13 | 15.66 | 16.36 |
Other costs | (10.06) | (9.82) | (68.47) | (64.18) |
As % of sales | 17.48 | 19.91 | 27.24 | 28.44 |
Operating profit | 38.56 | 30.79 | 143.54 | 124.53 |
OPM | 67.02 | 62.38 | 57.10 | 55.19 |
Depreciation | (17.87) | (12.62) | (47.00) | (39.73) |
Interest expense | (10.32) | (7.85) | (17.74) | (12.78) |
Other income | 0.55 | 0.33 | 6.76 | 0.85 |
Profit before tax | 10.91 | 10.65 | 85.55 | 72.88 |
Taxes | (2.14) | (4.52) | (30.16) | (24.50) |
Tax rate | (19.60) | (42.47) | (35.25) | (33.62) |
Minorities and other | -- | -- | (0.34) | (2.30) |
Adj. profit | 8.78 | 6.13 | 55.05 | 46.08 |
Exceptional items | -- | -- | (0.03) | -- |
Net profit | 8.78 | 6.13 | 55.02 | 46.08 |
yoy growth (%) | 43.20 | (88.86) | 19.41 | 25.93 |
NPM | 15.25 | 12.42 | 21.89 | 20.42 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Equity capital | 31.01 | 29.71 | 29.71 | 26.18 |
Preference capital | -- | -- | -- | -- |
Reserves | 176.34 | 168.94 | 397.30 | 250.66 |
Net worth | 207.35 | 198.65 | 427.01 | 276.84 |
Minority interest | -- | -- | 13.90 | 13.56 |
Debt | 193.05 | 113.92 | 361.96 | 301.56 |
Deferred tax liabilities (net) | 39.01 | 38.12 | 27.68 | 25.35 |
Total liabilities | 439.41 | 350.69 | 830.55 | 617.31 |
Fixed assets | 336.64 | 307.55 | 564.55 | 521.28 |
Intangible assets | -- | -- | -- | -- |
Investments | 5 | 15 | 9.88 | 5.07 |
Deferred tax asset (net) | 2.43 | 0.40 | 0.19 | -- |
Net working capital | 41.07 | 19.61 | 115.16 | 44.41 |
Inventories | 0.31 | 0.29 | 0.04 | 0.04 |
Inventory Days | 1.97 | 2.15 | 0.06 | 0.07 |
Sundry debtors | 7.33 | 17.18 | 31.68 | 34.10 |
Debtor days | 46.50 | 127.07 | 46.00 | 55.16 |
Other current assets | 46.76 | 30.73 | 133.79 | 59.34 |
Sundry creditors | (4.53) | (0.09) | (10.51) | (15.11) |
Creditor days | 28.74 | 0.67 | 15.26 | 24.44 |
Other current liabilities | (8.80) | (28.50) | (39.84) | (33.96) |
Cash | 54.25 | 8.14 | 140.76 | 46.56 |
Total assets | 439.39 | 350.70 | 830.54 | 617.32 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 10.91 | 10.65 | 85.55 | 72.88 |
Depreciation | (17.87) | (12.62) | (47.00) | (39.73) |
Tax paid | (2.14) | (4.52) | (30.16) | (24.50) |
Working capital 27,893 | 35.04 | (13.12) | 160.53 | 56.62 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 25.94 | (19.61) | 168.92 | 65.27 |
Capital expenditure | 129.10 | 24.69 | 277.50 | 75.90 |
Free cash flow | 155.04 | 5.08 | 446.42 | 141.17 |
Equity raised | 276.12 | 288.62 | 533.11 | 422.82 |
Investments | (3.69) | (2.51) | (12.80) | (3.73) |
Debt financing/disposal | 113.18 | 15.86 | 250.17 | 161.71 |
Dividends paid | -- | -- | 4.98 | 3.93 |
Net in cash | 540.65 | 307.05 | 1221.88 | 725.90 |
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 16.582 | -80.368 | 11.396 | 20.495 |
Op profit growth | 25.246 | -78.553 | 15.261 | 34.321 |
EBIT growth | 14.783 | -82.09 | 20.598 | 23.045 |
Net profit growth | 43.195 | -88.862 | 19.414 | 25.926 |
Profitability ratios (%) | ||||
OPM | 67.017 | 62.381 | 57.102 | 55.187 |
EBIT margin | 36.911 | 37.489 | 41.093 | 37.958 |
Net profit margin | 15.252 | 12.417 | 21.888 | 20.418 |
RoCE | 5.376 | 3.132 | 14.269 | 15.671 |
RoNW | 1.081 | 0.49 | 3.909 | 4.453 |
RoA | 0.555 | 0.259 | 1.9 | 2.107 |
Per share ratios (₹) | ||||
EPS | 2.83 | 2.06 | 18.3 | 18.18 |
Dividend per share | 0.5 | 1.5 | 1.5 | 1.5 |
Cash EPS | -2.934 | -2.184 | 2.699 | 2.424 |
Book value per share | 5.376 | 3.132 | 14.269 | 15.671 |
Valuation ratios | ||||
P/E | 61.237 | 107.165 | 8.602 | 16.97 |
P/CEPS | -59.065 | -101.058 | 58.331 | 127.278 |
P/B | 2.591 | 3.301 | 1.095 | 2.918 |
EV/EBIDTA | 17.288 | 28.782 | 5.219 | 9.793 |
Payout (%) | ||||
Dividend payout | 0 | 0 | 10.887 | 10.244 |
Tax payout | -19.599 | -42.471 | -35.253 | -33.615 |
Liquidity ratios | ||||
Debtor days | 77.748 | 180.688 | 47.757 | 53.499 |
Inventory days | 1.903 | 1.22 | 0.058 | 0.081 |
Creditor days | -44.432 | -104.201 | -43.36 | -46.382 |
Leverage ratios | ||||
Interest coverage | -2.057 | -2.357 | -5.822 | -6.703 |
Net debt / equity | 0.669 | 0.532 | 0.518 | 0.921 |
Net debt / op. profit | 3.6 | 3.436 | 1.541 | 2.048 |
Cost breakup (₹) | ||||
Material costs | -0.659 | -0.586 | -0.001 | -0.009 |
Employee costs | -14.845 | -17.127 | -15.657 | -16.361 |
Other costs | -17.479 | -19.907 | -27.241 | -28.443 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
Godrej Agrovet Ltd | 555.10 | 30.37 | 10,669.62 | 98.41 | 1.71 | 1,816.72 | 110.43 |
RattanIndia Enterprises Ltd | 74.35 | 21.49 | 10,277.17 | 194.24 | 0.00 | 2.03 | 6.03 |
Thomas Cook (India) Ltd | 204.90 | 119.13 | 9,642.37 | 11.03 | 0.20 | 426.59 | 38.78 |
CMS Info Systems Ltd | 418.45 | 21.27 | 6,810.79 | 96.40 | 1.08 | 522.95 | 99.62 |
SIS Ltd | 453.85 | 34.97 | 6,540.00 | 26.83 | 0.00 | 1,155.02 | 71.41 |
Talwalkars Lifestyles Limited was incorporated on 23rd April, 2016 as a Public Limited Company . The Company is engaged in the business of health club by providing all kind of services in ?tness including gyms, spas, aerobics, health counseling, yoga, steam and sauna bath, Jacuzzi, physiotherapy service and buy, sell, manufacture, trade, brand, patent, import, export or otherwise deal in juices and concoctions, health food, health drink, organic food, clothing items, ?tness equipments and product and consultancy and franchise services. Company continues leadership position as the largest fitness chain with 251 ?tness centers on consolidated basis across 84 cities and towns and possesses multiple gym models including, core gymming and personalized training.The Companys gyms business comprises ?ve broad categories. The Talwalkars gyms business is targeted at the upper middle-class in metros, like Tier I and II cities. This air-conditioned modern gym consists of trained, dedicated sta? and imported equipment, to o?er value added services. The Talwalkars Premium gyms comprise state-of-the-art gyms positioned to attract the a?uent in metro cities and Tier I cities. It comprises cardio sections and strength training zones coupled with personalized services, such as snack bars and valet services that enhances service sophistication. Talwalkars HiFi makes ?tness accessible in remote locations. The target audience comprises Tier II, III, IV cities and catchment areas of metro cities.... Read More
Reports by Talwalkars Better value Fitness Ltd
Reports by Talwalkars Better value Fitness Ltd
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.