Price
Financials
Standalone, Rs crore| Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 5.44 | 0.09 | 0.11 | 0.09 | 0.10 | 0.03 | 0.04 | 0.04 | 0.94 | 0.04 | 0.11 | 0.05 |
| Operating Profit | -3.89 | -0.09 | -0.11 | -0.09 | -0.10 | -0.03 | -0.04 | -0.04 | -0.94 | -0.04 | -0.11 | -0.05 |
| OPM % | -250.97% | |||||||||||
| Other Income | -20.88 | 0.00 | 0.00 | 0.00 | 0.07 | 0.13 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.18 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -24.95 | -0.10 | -0.12 | -0.10 | -0.03 | 0.10 | -0.04 | -0.02 | -0.94 | -0.04 | -0.11 | -0.05 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 300.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -24.95 | -0.09 | -0.12 | -0.10 | -0.12 | 0.10 | -0.04 | -0.02 | -0.94 | -0.04 | -0.11 | -0.05 |
| EPS in Rs | -38.62 | -0.12 | -0.16 | -0.13 | -0.16 | 0.08 | -0.03 | -0.02 | -0.79 | -0.03 | -0.09 | -0.04 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 12.47 | 28.28 | 33.99 | 42.59 | 36.17 | 41.61 | 44.07 | 22.59 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 16.84 | 26.63 | 32.27 | 40.74 | 38.73 | 39.65 | 42.74 | 27.15 | 0.46 | 1.19 | 0.55 | 0.11 |
| Operating Profit | -4.37 | 1.65 | 1.72 | 1.85 | -2.56 | 1.96 | 1.33 | -4.56 | -0.46 | -1.19 | -0.55 | -0.11 |
| OPM % | -35.04% | 5.83% | 5.06% | 4.34% | -7.08% | 4.71% | 3.02% | -20.19% | ||||
| Other Income | 3.94 | 2.25 | 2.62 | 0.23 | 4.04 | -0.21 | 0.25 | -15.07 | 0.15 | 0.28 | 0.00 | 0.01 |
| Interest | 0.82 | 0.97 | 2.13 | 0.68 | 0.28 | 0.21 | 0.01 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.77 | 0.99 | 1.08 | 1.21 | 1.20 | 1.49 | 1.38 | 1.14 | 0.02 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -2.02 | 1.94 | 1.13 | 0.19 | 0.00 | 0.05 | 0.19 | -20.80 | -0.34 | -0.91 | -0.55 | -0.10 |
| Tax % | 0.99% | 0.52% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 26.47% | 0.00% | 0.00% | 0.00% | |
| Net Profit | -2.04 | 1.93 | 1.13 | 0.19 | -0.01 | 0.05 | 0.19 | -20.80 | -0.43 | -0.91 | -0.55 | -0.10 |
| EPS in Rs | -4.11 | 3.89 | 1.75 | 0.29 | -0.02 | 0.08 | 0.29 | -32.19 | -0.56 | -0.76 | -0.46 | -0.08 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | % | % | ||
| Compounded Profit Growth | % | % | 22% | 82% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | -67% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.96 | 4.96 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 | 7.66 | 11.91 | 15.66 | 15.66 |
| Reserves | 4.13 | 10.09 | 11.16 | 11.63 | 11.51 | 11.52 | 11.67 | -15.37 | -14.00 | -14.91 | -15.46 | -15.56 |
| Borrowings | 48.48 | 25.67 | 19.05 | 18.87 | 11.24 | 11.23 | 11.23 | 11.15 | 8.05 | 3.80 | 0.00 | 0.00 |
| Other Liabilities | 32.66 | 52.18 | 66.69 | 74.58 | 77.36 | 75.44 | 75.31 | 3.43 | 1.45 | 0.47 | 0.17 | 0.30 |
| Total Liabilities | 90.23 | 92.90 | 103.36 | 111.54 | 106.57 | 104.65 | 104.67 | 5.67 | 3.16 | 1.27 | 0.37 | 0.40 |
| Fixed Assets | 39.00 | 39.83 | 41.45 | 41.77 | 45.54 | 45.61 | 45.39 | 1.51 | 0.77 | 0.00 | 0.00 | 0.00 |
| CWIP | 5.52 | 6.45 | 7.07 | 7.10 | 2.19 | 2.56 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 12.50 | 12.50 | 12.50 | 12.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 33.21 | 34.12 | 42.34 | 50.17 | 58.84 | 56.48 | 59.28 | 4.16 | 2.39 | 1.27 | 0.37 | 0.40 |
| Total Assets | 90.23 | 92.90 | 103.36 | 111.54 | 106.57 | 104.65 | 104.67 | 5.67 | 3.16 | 1.27 | 0.37 | 0.40 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 5.32 | 18.50 | 9.02 | 3.43 | -0.68 | 2.38 | -1.92 | -29.36 | -1.18 | -0.92 | 0.06 | -0.01 |
| Cash from Investing Activity | -1.23 | -2.81 | -3.41 | -2.64 | 7.85 | -2.14 | 1.99 | 30.02 | 0.78 | 0.90 | 0.00 | 0.00 |
| Cash from Financing Activity | -2.69 | -17.01 | -5.74 | -0.58 | -7.53 | -0.22 | -0.01 | -0.27 | -0.11 | 0.00 | -0.05 | 0.00 |
| Net Cash Flow | 1.40 | -1.32 | -0.13 | 0.21 | -0.36 | 0.02 | 0.06 | 0.40 | -0.51 | -0.02 | 0.01 | -0.01 |
| Free Cash Flow | 5.31 | 15.69 | 5.60 | 0.73 | -6.54 | 0.24 | -0.32 | 0.66 | -0.40 | -0.02 | 0.06 | -0.01 |
| CFO/OP | -122% | 1,117% | 524% | 185% | 24% | 121% | -147% | 644% | 261% | 77% | -11% | 9% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 164.50 | 68.15 | 60.24 | 30.85 | 56.41 | 5.44 | 11.26 | 0.16 | ||||
| Inventory Days | 797.59 | 605.03 | 273.14 | 379.65 | 503.67 | |||||||
| Days Payable | 11,522.28 | 7,809.76 | 180.66 | 310.22 | 236.14 | |||||||
| Cash Conversion Cycle | -10,560.19 | 68.15 | -7,144.49 | 123.33 | 56.41 | 74.87 | 278.80 | 0.16 | ||||
| Working Capital Days | -33.95 | -238.00 | -264.06 | -217.68 | -201.22 | -180.61 | -145.69 | -13.73 | ||||
| ROCE % | -1.92% | 5.92% | 8.50% | 2.72% | -2.81% | 1.85% | 3.41% | -26.84% | -20.25% | -82.87% | -110.00% | -66.67% |
| Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Promoters | 22.62% | 14.55% | 14.55% | 14.55% | 14.55% | 14.55% | 14.55% | 14.55% | 14.55% |
| DIIs | 37.77% | 59.98% | 59.98% | 59.98% | 59.98% | 59.98% | 59.98% | 59.98% | 59.98% |
| Public | 39.61% | 25.47% | 25.47% | 25.47% | 25.47% | 25.47% | 25.47% | 25.47% | 25.47% |
| No. of Shareholders | 8,090 | 8,085 | 8,081 | 8,082 | 8,077 | 8,071 | 8,068 | 7,916 | 7,906 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 15.6
Book Value₹ 0.08
ROCE-66.7 %
ROE-66.7 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)%
Compounded Profit Growth (TTM)82%
Standalone figures.
Valuation
P/B, 3-year average120.48x
P/B, 5-year average71.68x
Profitability
ROE-66.67%
ROCE-66.67%
ROA-25.97%
ROE, 3-year average-2.63%
ROCE, 3-year average-83.06%
ROA, 3-year average-44.71%
ROE, 5-year average-90.69%
ROCE, 5-year average-79.47%
ROA, 5-year average-36.31%
ROIC (approx.)-1266.67%
Other income / net worth10.00%
Per share
EPS (TTM)Rs -0.73
EPS (latest year)Rs -0.06
EPS (latest quarter)Rs -0.03
EPS, 3-year averageRs -0.39
EPS, 5-year averageRs -6.79
Book value per shareRs 0.06
Cash flow per shareRs -0.01
Free cash flow per shareRs -0.01
Efficiency
Creditor days236 days
Cash conversion cycle0 days
Working capital days-14 days
Leverage
Cash and bankRs 0 Cr
Net debtRs -0 Cr
Owners' fund to total sources25.00%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -0 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -1 Cr
PBDT (TTM)Rs -1 Cr
Profit before tax (TTM)Rs -1 Cr
Net profit (TTM)Rs -1 Cr
Net profit (latest year)Rs -0 Cr
Net profit (latest quarter)Rs -0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total income (latest year)Rs 0 Cr
Share capitalRs 16 Cr
ReservesRs -16 Cr
Shareholders' fundsRs 0 Cr
Total assetsRs 0 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)1.57
Ownership
Promoter holding14.55% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 6| explain | Share dilution Share count up 0% in a year, 55% in three |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2017Sales ₹0 Cr.
Net loss ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Tata Consumer Products Ltd | 95,773 | 58.1 | 9.24 % |
| CCL Products (India) Ltd | 13,436 | 31.1 | 15.8 % |
| Vintage Coffee & Beverages Ltd | 2,681 | 34.0 | 18.2 % |
| Andrew Yule & Company Ltd | 1,260 | -16.2 % | |
| Goodricke Group Ltd | 493 | 10.2 | 5.11 % |
| Mcleod Russel India Ltd | 455 | 8.54 | -4.56 % |
| The Peria Karamalai Tea & Produce Company Ltd | 308 | -0.26 % | |
| Jay Shree Tea & Industries Ltd | 248 | 0.51 % | |
| Gillanders Arbuthnot & Company Ltd | 235 | 13.5 | 5.65 % |
| Neelamalai Agro Industries Ltd | 217 | 5.90 | 9.68 % |
| United Nilgiri Tea Estates Company Ltd | 211 | 10.4 | 11.2 % |
| Rossell India Ltd | 192 | 16.2 | 9.37 % |
| Dhunseri Tea & Industries Ltd | 149 | 1.80 % | |
| Bengal Tea & Fabrics Ltd | 127 | 19.2 | 4.76 % |
| B & A Ltd | 119 | 161 | 3.75 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Assambrook Ltd?
Assambrook Ltd (500025) has a market capitalisation of Rs Cr. at the close.
What were Assambrook Ltd's latest quarterly results?
In the Dec 2017 quarter, Assambrook Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.