Price
Financials
Standalone, Rs crore| Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.07 | 0.01 | 0.16 | 0.05 | 0.02 | 0.09 | -0.99 | 0.45 | 0.08 | 0.09 | 0.11 | 0.14 |
| Operating Profit | -0.07 | -0.01 | -0.16 | -0.05 | -0.02 | -0.09 | 0.99 | -0.45 | -0.08 | -0.09 | -0.11 | -0.14 |
| OPM % | ||||||||||||
| Other Income | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.03 | -0.02 | -0.03 | 0.00 | 0.00 | 10.88 | 0.11 |
| Interest | 0.00 | 0.00 | 0.62 | 0.15 | 0.15 | 0.15 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31.64 | 0.44 | 0.44 | 0.44 | 5.13 | 1.61 |
| Profit before tax | -0.06 | 0.01 | -0.78 | -0.20 | -0.17 | -0.21 | -30.82 | -0.92 | -0.52 | -0.53 | 5.64 | -1.64 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -0.06 | 0.01 | -0.78 | -0.20 | -0.17 | -0.21 | -30.82 | -0.93 | -0.52 | -0.53 | 5.64 | -1.65 |
| EPS in Rs | -0.01 | 0.00 | -0.11 | -0.03 | -0.02 | -0.03 | -4.33 | -0.13 | -0.07 | -0.07 | 0.79 | -0.23 |
| Mar 2008 | Sep 2009 18m | Sep 2010 | Dec 2011 15m | Sep 2012 9m | Mar 2014 18m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 73.44 | 25.49 | 0.00 | 11.65 | 56.82 | 19.33 | -0.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 70.42 | 37.05 | 27.19 | 11.20 | 65.04 | 25.00 | 1.04 | 0.37 | 0.23 | 0.33 | 0.76 | 0.42 |
| Operating Profit | 3.02 | -11.56 | -27.19 | 0.45 | -8.22 | -5.67 | -1.70 | -0.37 | -0.23 | -0.33 | -0.76 | -0.42 |
| OPM % | 4.11% | -45.35% | 3.86% | -14.47% | -29.33% | |||||||
| Other Income | 0.29 | -0.44 | 36.44 | 1.79 | 0.01 | 3.11 | 0.01 | 0.01 | 0.01 | 1.17 | 11.21 | 10.99 |
| Interest | 6.04 | 9.08 | 5.73 | 0.80 | 2.40 | 3.49 | 0.93 | 0.60 | 0.62 | 0.60 | 0.33 | 0.00 |
| Depreciation | 2.81 | 4.19 | 2.74 | 1.41 | 3.38 | 6.10 | 0.00 | 0.00 | 0.00 | 31.64 | 6.46 | 7.62 |
| Profit before tax | -5.54 | -25.27 | 0.78 | 0.03 | -13.99 | -12.15 | -2.62 | -0.96 | -0.84 | -31.40 | 3.66 | 2.95 |
| Tax % | -9.21% | 0.12% | 0.00% | 0.00% | 77.70% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Net Profit | -5.03 | -25.30 | 0.78 | 0.03 | -24.86 | -12.15 | -2.62 | -0.96 | -0.84 | -31.40 | 3.66 | 2.94 |
| EPS in Rs | -3.49 | -1.71 | -0.37 | -0.13 | -0.12 | -4.41 | 0.51 | 0.42 | ||||
| Dividend Payout % | 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 | % | 8% | % | 75% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2007 | Mar 2008 | Sep 2009 | Sep 2010 | Dec 2011 | Sep 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 14.09 | 14.09 | 14.09 | 14.09 | 14.10 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 |
| Reserves | 7.21 | 2.18 | -23.12 | -22.33 | -22.30 | -30.66 | -42.82 | -45.44 | -46.40 | -51.73 | -83.14 | -79.48 |
| Borrowings | 48.57 | 49.63 | 58.22 | 48.79 | 80.98 | 86.53 | 89.23 | 90.51 | 91.23 | 91.99 | 96.39 | 86.93 |
| Other Liabilities | 12.67 | 9.64 | 8.94 | 10.60 | 23.24 | 31.41 | 24.16 | 23.92 | 23.79 | 23.53 | 19.09 | 11.89 |
| Total Liabilities | 82.54 | 75.54 | 58.13 | 51.15 | 96.02 | 94.41 | 77.70 | 76.12 | 75.75 | 70.92 | 39.47 | 26.47 |
| Fixed Assets | 36.47 | 34.75 | 30.94 | 24.84 | 53.87 | 57.29 | 51.23 | 51.23 | 51.23 | 51.23 | 19.58 | 13.12 |
| CWIP | 0.73 | 0.39 | 0.70 | 1.59 | 4.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.10 | 0.12 | 0.09 |
| Other Assets | 45.34 | 40.40 | 26.48 | 24.71 | 38.05 | 37.11 | 26.46 | 24.88 | 24.51 | 19.59 | 19.77 | 13.26 |
| Total Assets | 82.54 | 75.54 | 58.13 | 51.15 | 96.02 | 94.41 | 77.70 | 76.12 | 75.75 | 70.92 | 39.47 | 26.47 |
| Mar 2007 | Mar 2008 | Sep 2009 | Sep 2010 | Dec 2011 | Sep 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1.83 | -0.27 | -4.93 | -7.99 | -5.64 | -10.09 | -54.46 | 72.48 | -1.00 | -0.81 | -0.63 | 0.22 |
| Cash from Investing Activity | -8.68 | -0.74 | -0.69 | -0.79 | -31.52 | -2.70 | -0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activity | 6.81 | 1.05 | 5.36 | 8.79 | 37.12 | 13.06 | 54.20 | -72.25 | 0.72 | 0.76 | 0.60 | -0.21 |
| Net Cash Flow | -0.04 | 0.04 | -0.26 | 0.01 | -0.04 | 0.27 | -0.28 | 0.24 | -0.27 | -0.04 | -0.03 | 0.01 |
| Free Cash Flow | -6.85 | -1.01 | -5.62 | -8.78 | -37.16 | -12.79 | -54.50 | 72.48 | -1.00 | -0.81 | -0.63 | 0.22 |
| CFO/OP | 46% | -7% | 42% | 29% | -1,253% | 123% | 960% | -4,264% | 270% | 352% | 191% | -29% |
| Mar 2007 | Mar 2008 | Sep 2009 | Sep 2010 | Dec 2011 | Sep 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 83.48 | 68.14 | 16.18 | 99.32 | 61.54 | 59.67 | -824.02 | |||||
| Inventory Days | 240.47 | 168.07 | 235.60 | 280.07 | 449.75 | -8,041.06 | 9,763.75 | |||||
| Days Payable | 143.78 | 88.78 | 161.23 | 238.66 | 323.86 | 3,264.72 | ||||||
| Cash Conversion Cycle | 180.16 | 147.43 | 90.55 | 99.32 | 102.95 | 185.56 | -8,865.08 | |||||
| Working Capital Days | 117.74 | 96.67 | 92.93 | 205.21 | -379.77 | -202.61 | -46,957.80 | |||||
| ROCE % | 1.87% | 0.74% | -26.95% | -26.05% | -1.69% | -20.16% | -3.20% | -0.69% | -0.44% | -90.90% | -41.42% |
| Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% | 27.46% |
| DIIs | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.30% | 2.73% |
| Public | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 70.25% | 69.82% |
| No. of Shareholders | 4,901 | 4,900 | 4,897 | 4,893 | 4,894 | 4,891 | 4,892 | 4,896 | 4,895 | 4,898 | 4,896 | 4,897 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 0.92
Book Value₹ -10.2
ROCE-41.4 %
ROE%
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)%
Compounded Profit Growth (TTM)75%
Standalone figures.
Valuation
P/E, 3-year average1.79x
P/B, 3-year average-0.11x
P/E, 5-year average1.79x
P/B, 5-year average-0.13x
Profitability
ROE-4.93%
ROCE22.83%
ROA11.10%
ROE, 3-year average16.38%
ROCE, 3-year average-22.84%
ROA, 3-year average-15.64%
ROE, 5-year average11.74%
ROCE, 5-year average-14.48%
ROA, 5-year average-10.32%
ROIC (approx.)22.56%
Other income / net worth-15.49%
Growth
Profit growth QoQ-129.26%
Per share
EPS (TTM)Rs 0.41
EPS (latest year)Rs 0.51
EPS (latest quarter)Rs -0.23
EPS, 3-year averageRs -1.34
EPS, 5-year averageRs -0.90
Book value per shareRs -10.15
Cash flow per shareRs 0.03
Free cash flow per shareRs 0.03
Efficiency
Inventory turnover0.04x
Inventory days9764 days
Creditor days3265 days
Cash conversion cycle-8865 days
Working capital days-46958 days
Leverage
Total debtRs 87 Cr
Cash and bankRs 0 Cr
Net debtRs 87 Cr
Debt to equity-1.20x
Net debt / EBITDA7.97x
Interest coverage9.94x
Owners' fund to total sources-273.33%
Debt to assets328.41%
Cash flow
Cash from Operating Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs 0 Cr
FCFE (approx.: FCF + change in debt)Rs -9 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 11 Cr
EBITDA (TTM)Rs 11 Cr
PBDT (TTM)Rs 11 Cr
Profit before tax (TTM)Rs 3 Cr
Net profit (TTM)Rs 3 Cr
Net profit (latest year)Rs 4 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 8 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total income (latest year)Rs 11 Cr
Share capitalRs 7 Cr
ReservesRs -79 Cr
Shareholders' fundsRs -72 Cr
Total assetsRs 26 Cr
Net blockRs 13 Cr
InvestmentsRs 0 Cr
ReceivablesRs 1 Cr
InventoryRs 10 Cr
Other liabilitiesRs 12 Cr
Shares outstanding (crore)7.13
Ownership
Promoter holding27.46% (+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| serious | Negative equity Shareholders' equity is negative |
| explain | High accruals Profit exceeded operating cash by 13% of total assets in 2019 |
| look | Profit leans on other income Other income was 306% of pre-tax profit in 2019 |
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
Jun 2019Sales ₹0 Cr.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| EPL Ltd | 7,465 | 18.2 | 17.8 % |
| AGI Greenpac Ltd | 5,130 | 13.9 | 19.5 % |
| Uflex Ltd | 4,668 | 6.75 | 7.03 % |
| TCPL Packaging Ltd | 3,748 | 31.0 | 17.9 % |
| Polyplex Corporation Ltd | 3,329 | 21.4 | 0.89 % |
| Jindal Poly Films Ltd | 2,938 | 50.2 | -1.99 % |
| XPRO India Ltd | 2,724 | 83.4 | 3.78 % |
| Cosmo First Ltd | 2,188 | 12.8 | 11.2 % |
| Knack Packaging Ltd | 2,161 | 21.2 | 34.1 % |
| Mold-Tek Packaging Ltd | 2,134 | 28.1 | 13.3 % |
| Huhtamaki India Ltd | 1,780 | 13.0 | 12.0 % |
| Arrow Greentech Ltd | 1,314 | 20.6 | 29.6 % |
| Commercial Syn Bags Ltd | 1,099 | 34.8 | 15.0 % |
| Dhunseri Ventures Ltd | 1,002 | 5.25 | 6.74 % |
| Ester Industries Ltd | 882 | 2.75 % |
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 Excel Glasses Ltd?
Excel Glasses Ltd (502223) has a market capitalisation of Rs Cr. at the close.
What were Excel Glasses Ltd's latest quarterly results?
In the Jun 2019 quarter, Excel Glasses Ltd sales was Rs 0 Cr with a net loss of Rs 2 Cr.