Price
Financials
Standalone, Rs crore| Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.21 | 0.45 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.04 | 0.45 | 0.06 | 0.03 | 0.04 | 0.04 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 |
| Operating Profit | 0.17 | 0.00 | 0.03 | -0.03 | -0.04 | -0.04 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 |
| OPM % | 80.95% | 0.00% | 33.33% | |||||||||
| Other Income | 0.00 | 0.00 | 0.01 | 0.00 | 0.03 | 0.05 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.17 | 0.00 | 0.04 | -0.03 | -0.01 | 0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 |
| Tax % | 29.41% | 25.00% | 0.00% | 0.00% | -100.00% | 0.00% | 0.00% | 0.00% | ||||
| Net Profit | 0.12 | 0.00 | 0.03 | -0.03 | -0.01 | 0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 | 0.00 | -0.00 | -0.00 | 0.00 | -0.00 | 0.00 | 0.00 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.74 | 8.96 | 0.39 | 0.29 | 0.09 | 0.09 | 8.76 | 86.35 | 8.80 | 0.23 | 0.12 | 0.00 |
| Expenses | 0.59 | 8.87 | 0.42 | 0.31 | 0.06 | 0.15 | 8.63 | 86.65 | 8.82 | 0.59 | 0.15 | 0.01 |
| Operating Profit | 0.15 | 0.09 | -0.03 | -0.02 | 0.03 | -0.06 | 0.13 | -0.30 | -0.02 | -0.36 | -0.03 | -0.01 |
| OPM % | 20.27% | 1.00% | -7.69% | -6.90% | 33.33% | -66.67% | 1.48% | -0.35% | -0.23% | -156.52% | -25.00% | |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 1.21 | 0.73 | 0.60 | 0.05 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.13 | 0.07 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.02 | 0.02 | -0.07 | -0.05 | 0.01 | -0.07 | 0.17 | 0.89 | 0.71 | 0.24 | 0.02 | -0.01 |
| Tax % | -100.00% | 150.00% | -42.86% | -20.00% | 0.00% | 0.00% | 5.88% | 30.34% | 30.99% | 33.33% | 50.00% | |
| Net Profit | 0.04 | -0.01 | -0.04 | -0.04 | 0.01 | -0.07 | 0.16 | 0.61 | 0.49 | 0.16 | 0.01 | -0.01 |
| EPS in Rs | 0.01 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | ||||||
| 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 | -17% | 6% | -89% | -48% | ||
| Compounded Profit Growth | -13% | 16% | -75% | -94% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | 1% | 1% | 1% | 0% |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Sep 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 27.70 | 27.70 | 27.70 | 27.70 | 27.70 | 27.70 |
| Reserves | -2.47 | -2.48 | -2.52 | -2.56 | -2.55 | -2.62 | -2.50 | -1.91 | -1.40 | -1.24 | -1.23 | -1.27 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 3.55 | 0.05 | 0.05 | 0.04 | 0.00 | 0.00 |
| Other Liabilities | 0.04 | 0.08 | 0.03 | 0.01 | 0.01 | 0.00 | 0.01 | 6.88 | 4.28 | 2.70 | 0.56 | 0.21 |
| Total Liabilities | 0.57 | 0.60 | 0.51 | 0.45 | 0.46 | 0.43 | 28.76 | 32.72 | 30.63 | 29.20 | 27.03 | 26.64 |
| Fixed Assets | 0.20 | 0.13 | 0.09 | 0.06 | 0.04 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.64 | 3.64 |
| Other Assets | 0.37 | 0.47 | 0.42 | 0.39 | 0.42 | 0.42 | 28.75 | 32.72 | 30.63 | 29.20 | 23.39 | 23.00 |
| Total Assets | 0.57 | 0.60 | 0.51 | 0.45 | 0.46 | 0.43 | 28.76 | 32.72 | 30.63 | 29.20 | 27.03 | 26.64 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0.15 | 0.10 | 0.01 | -0.01 | -0.09 | 0.00 | -0.04 | -27.90 | 2.92 | -0.75 | -0.63 | 3.57 |
| Cash from Investing Activity | -0.11 | -0.06 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | -0.05 | 0.40 | 0.73 | 0.62 | -3.59 |
| Cash from Financing Activity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 28.20 | -3.50 | 0.00 | -0.01 | -0.04 |
| Net Cash Flow | 0.04 | 0.04 | 0.02 | -0.01 | -0.08 | 0.00 | 0.00 | 0.25 | -0.18 | -0.03 | -0.01 | -0.05 |
| Free Cash Flow | -0.09 | 0.07 | 0.01 | -0.01 | -0.09 | 0.00 | -0.04 | -27.90 | 2.92 | -0.75 | -0.63 | 3.57 |
| CFO/OP | 68% | 67% | 11% | 33% | 450% | 0% | 67% | -21,462% | -1,073% | 2,850% | 158% | -11,933% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 157.33 | 0.00 | 12.22 | 243.33 | 402.76 | 1,378.89 | 1,378.89 | 37.08 | 1.52 | 3.32 | 47.61 | 0.00 |
| Inventory Days | 0.00 | 713.41 | 95.97 | 925.46 | 29,078.33 | |||||||
| Days Payable | 0.00 | 26.97 | 172.09 | 3,406.67 | ||||||||
| Cash Conversion Cycle | 157.33 | 0.00 | 12.22 | 243.33 | 402.76 | 1,378.89 | 1,378.89 | 750.49 | 70.53 | 756.69 | 25,719.28 | 0.00 |
| Working Capital Days | 125.86 | 167.70 | 13.04 | 299.49 | 465.69 | 1,500.56 | 1,541.11 | 1,039.58 | 108.68 | 1,088.78 | 41,943.26 | 69,410.83 |
| ROCE % | 3.92% | 3.81% | -14.00% | -10.87% | 2.25% | -15.91% | 1.23% | 3.33% | 2.72% | 0.91% | 0.08% |
| Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Public | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| No. of Shareholders | 762 | 760 | 760 | 754 | 754 | 754 | 754 | 754 | 754 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 25.6
Book Value₹ 0.95
ROCE0.08 %
ROE0.04 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-48%
Compounded Profit Growth (TTM)-94%
Standalone figures.
Valuation
P/E, 3-year average25383.19x
P/B, 3-year average22.87x
P/E, 5-year average16240.85x
P/B, 5-year average34.99x
Profitability
Operating margin (excl. other income)-25.00%
Operating margin (incl. other income)16.67%
EBITDA margin-16.67%
Pre-tax margin-16.67%
Net profit margin-8.33%
ROE0.04%
ROCE0.08%
ROA0.04%
ROE, 3-year average0.84%
ROCE, 3-year average1.23%
ROA, 3-year average0.71%
ROE, 5-year average1.23%
ROCE, 5-year average1.65%
ROA, 5-year average1.04%
ROIC (approx.)-0.04%
Tax rate50.00%
Other income / net worth0.19%
Growth
Sales growth (latest year)-47.83%
Profit growth (latest year)-93.75%
Sales CAGR, 3 years-88.84%
Sales CAGR, 5 years5.92%
Profit CAGR, 3 years-74.60%
Per share
EPS (TTM)Rs -0.00
EPS (latest year)Rs 0.00
EPS (latest quarter)Rs -0.00
EPS, 3-year averageRs 0.01
EPS, 5-year averageRs 0.02
Book value per shareRs 0.96
Sales per shareRs 0.00
Cash flow per shareRs 0.13
Free cash flow per shareRs 0.13
Efficiency
Asset turnover0.00x
Inventory turnover0.00x
Creditor days3407 days
Cash conversion cycle0 days
Working capital days69411 days
Leverage
Cash and bankRs 0 Cr
Net debtRs -0 Cr
Owners' fund to total sources97.93%
Cash flow
Cash from Operating Activity (latest year)Rs 4 Cr
Cash from Investing Activity (latest year)Rs -4 Cr
Cash from Financing Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 4 Cr
Cash from ops / profit, 5 years-15.94x
Sales to cash flow0.03x
Statement figures
Net sales (TTM)Rs 0 Cr
Net sales (latest year)Rs 0 Cr
Operating profit excl. other income (latest year)Rs -0 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -0 Cr
PBDT (TTM)Rs -0 Cr
Profit before tax (TTM)Rs -0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -0 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 expenditure (latest year)Rs 0 Cr
Total income (latest year)Rs 0 Cr
Share capitalRs 28 Cr
ReservesRs -1 Cr
Shareholders' fundsRs 26 Cr
Total assetsRs 27 Cr
InvestmentsRs 4 Cr
InventoryRs 22 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)27.70
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 6 of 8| look | Inventory outrunning sales Inventory grew 0% vs sales -48% in 2017 |
| look | Profit leans on other income Other income was 250% of pre-tax profit in 2017 |
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
Sep 2018Sales ₹0 Cr.
Net profit ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Oracle Financial Services Software Ltd | 90,638 | 26.6 | 45.3 % |
| Tanla Platforms Ltd | 6,508 | 12.2 | 26.3 % |
| C.E. Info Systems Ltd | 4,635 | 33.6 | 19.1 % |
| Capillary Technologies India Ltd | 4,516 | 88.2 | 3.42 % |
| TechNVision Ventures Ltd | 2,447 | 816 | 13.6 % |
| Mobavenue AI Tech Ltd | 2,339 | 66.8 | 71.6 % |
| Ramco Systems Ltd | 2,078 | 33.0 | 19.7 % |
| Blue Cloud Softech Solutions Ltd | 1,867 | 29.2 | 14.2 % |
| Nucleus Software Exports Ltd | 1,717 | 15.0 | 16.8 % |
| Subex Ltd | 1,146 | 35.4 | 12.8 % |
| Unicommerce eSolutions Ltd | 926 | 43.6 | 21.1 % |
| Quick Heal Technologies Ltd | 794 | -5.97 % | |
| IRIS Regtech Solutions Ltd | 473 | 36.9 | 10.6 % |
| Sotefin Bharat Ltd | 472 | 27.2 | 31.2 % |
| Ace Software Exports Ltd | 368 | 86.1 | 5.82 % |
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 Pine Animation Ltd?
Pine Animation Ltd (511421) has a market capitalisation of Rs Cr. at the close.
What were Pine Animation Ltd's latest quarterly results?
In the Sep 2018 quarter, Pine Animation Ltd sales was Rs 0 Cr and net profit was Rs 0 Cr.