Price
Financials
Standalone, Rs crore| Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 9.16 | 11.00 | 13.35 | 3.06 | 7.57 | 8.10 | 3.96 | 2.85 | 3.10 | 2.35 | 4.44 | 3.37 |
| Expenses | 11.64 | 10.89 | 11.05 | 3.10 | 13.14 | 15.76 | 25.83 | 6.65 | 6.11 | 2.88 | 3.22 | 4.15 |
| Operating Profit | -2.48 | 0.11 | 2.30 | -0.04 | -5.57 | -7.66 | -21.87 | -3.80 | -3.01 | -0.53 | 1.22 | -0.78 |
| OPM % | -27.07% | 1.00% | 17.23% | -1.31% | -73.58% | -94.57% | -552.27% | -133.33% | -97.10% | -22.55% | 27.48% | -23.15% |
| Other Income | 0.03 | 0.00 | 0.01 | 0.00 | 0.48 | 0.18 | 0.75 | 0.01 | 0.06 | 3.16 | 0.23 | 0.00 |
| Interest | 1.52 | 0.89 | 1.32 | 0.68 | 0.56 | 0.60 | 0.67 | 0.14 | 0.02 | 0.02 | 1.70 | 0.48 |
| Depreciation | 0.20 | 0.20 | 0.20 | 0.19 | 0.17 | 0.17 | 0.15 | 0.16 | 0.17 | 0.15 | 0.16 | 0.16 |
| Profit before tax | -4.17 | -0.98 | 0.79 | -0.91 | -5.82 | -8.25 | -21.94 | -4.09 | -3.14 | 2.46 | -0.41 | -1.42 |
| Tax % | 0.96% | 4.08% | 7.59% | 19.78% | -2.75% | -22.06% | 6.29% | 10.76% | -1.27% | 18.70% | 12.20% | 6.34% |
| Net Profit | -4.21 | -1.03 | 0.73 | -1.09 | -5.66 | -6.43 | -23.32 | -4.53 | -3.09 | 2.00 | -0.46 | -1.51 |
| EPS in Rs | -2.82 | -0.69 | 0.49 | -0.73 | -3.79 | -4.31 | -15.63 | -3.04 | -2.07 | 1.34 | -0.31 | -1.01 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 20.47 | 35.55 | 38.16 | 49.18 | 51.52 | 89.12 | 83.40 | 63.73 | 36.51 | 22.68 | 12.73 | 13.26 |
| Expenses | 17.69 | 32.53 | 33.41 | 44.42 | 46.21 | 83.74 | 77.47 | 58.88 | 34.32 | 57.86 | 14.22 | 16.36 |
| Operating Profit | 2.78 | 3.02 | 4.75 | 4.76 | 5.31 | 5.38 | 5.93 | 4.85 | 2.19 | -35.18 | -1.49 | -3.10 |
| OPM % | 13.58% | 8.50% | 12.45% | 9.68% | 10.31% | 6.04% | 7.11% | 7.61% | 6.00% | -155.11% | -11.70% | -23.38% |
| Other Income | 0.01 | -0.01 | -0.07 | 0.12 | 0.02 | 0.07 | 0.20 | 0.09 | -2.24 | 1.52 | 3.39 | 3.45 |
| Interest | 1.19 | 1.14 | 1.61 | 1.80 | 1.79 | 2.05 | 3.81 | 3.93 | 4.14 | 2.60 | 1.80 | 2.22 |
| Depreciation | 0.38 | 0.49 | 0.46 | 0.50 | 0.56 | 0.64 | 0.84 | 0.92 | 0.81 | 0.68 | 0.64 | 0.64 |
| Profit before tax | 1.22 | 1.38 | 2.61 | 2.58 | 2.98 | 2.76 | 1.48 | 0.09 | -5.00 | -36.94 | -0.54 | -2.51 |
| Tax % | 28.69% | 36.96% | 33.33% | 33.33% | 34.23% | 22.46% | 20.95% | -977.78% | 3.60% | -1.11% | 96.30% | |
| Net Profit | 0.87 | 0.87 | 1.74 | 1.71 | 1.96 | 2.15 | 1.17 | 0.98 | -5.17 | -36.53 | -1.06 | -3.06 |
| EPS in Rs | 1.28 | 0.99 | 1.98 | 1.42 | 1.64 | 1.44 | 0.78 | 0.66 | -3.46 | -24.48 | -0.71 | -2.05 |
| 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 | -5% | -32% | -42% | -41% | ||
| Compounded Profit Growth | % | % | % | 92% | ||
| Stock Price CAGR | -21% | -6% | -10% | % | ||
| Return on Equity | % | % | % | % |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.00 | 2.25 | 2.90 | 2.90 | 3.97 | 11.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 |
| Reserves | 0.26 | 1.12 | 1.63 | 3.98 | 8.59 | 2.60 | 13.68 | 14.72 | 15.49 | 10.11 | -26.37 | -27.42 |
| Borrowings | 6.06 | 11.54 | 11.84 | 13.00 | 13.58 | 15.60 | 26.12 | 31.77 | 30.72 | 27.73 | 27.43 | 32.51 |
| Other Liabilities | 6.86 | 8.39 | 14.24 | 12.25 | 17.62 | 25.35 | 37.71 | 27.87 | 31.60 | 26.55 | 17.96 | 14.54 |
| Total Liabilities | 15.18 | 23.30 | 30.61 | 32.13 | 43.76 | 55.47 | 92.43 | 89.28 | 92.73 | 79.31 | 33.94 | 34.55 |
| Fixed Assets | 6.53 | 9.31 | 10.21 | 10.06 | 11.01 | 11.93 | 13.68 | 16.11 | 12.79 | 12.53 | 11.01 | 10.48 |
| 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 | 0.01 | 0.01 | 0.01 | 0.01 | 1.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Other Assets | 8.65 | 13.98 | 20.39 | 22.06 | 32.74 | 42.53 | 78.74 | 73.16 | 79.93 | 66.77 | 22.92 | 24.06 |
| Total Assets | 15.18 | 23.30 | 30.61 | 32.13 | 43.76 | 55.47 | 92.43 | 89.28 | 92.73 | 79.31 | 33.94 | 34.55 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0.84 | 2.42 | 2.39 | -0.71 | 1.10 | -14.22 | -1.68 | 4.96 | 6.80 | 0.55 | -3.25 | |
| Cash from Investing Activity | -0.61 | -1.40 | -0.45 | -1.33 | -2.46 | -1.45 | -3.49 | -0.57 | 0.82 | 0.62 | -0.12 | |
| Cash from Financing Activity | -1.78 | -0.52 | -2.35 | 2.87 | 0.81 | 18.46 | 1.76 | -4.46 | -7.74 | -1.09 | 3.27 | |
| Net Cash Flow | -1.55 | 0.50 | -0.41 | 0.83 | -0.55 | 2.79 | -3.42 | -0.06 | -0.13 | 0.09 | -0.09 | |
| Free Cash Flow | -0.05 | 1.00 | 1.98 | -2.19 | -0.38 | -16.60 | -5.02 | 4.28 | 7.62 | 1.18 | -3.37 | |
| CFO/OP | 45% | 88% | 59% | -15% | 21% | -256% | -20% | 107% | 313% | -2% | 218% |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 90.25 | 100.21 | 91.07 | 92.02 | 110.29 | 157.99 | 175.74 | 149.02 | 182.87 | 245.53 | 232.55 | 80.57 |
| Inventory Days | 164.97 | 169.20 | 120.56 | 130.90 | 139.37 | 166.16 | 142.65 | 198.82 | 298.22 | 448.15 | 37.02 | 38.44 |
| Days Payable | 159.24 | 175.91 | 150.18 | 116.98 | 140.58 | 208.50 | 167.20 | 135.75 | 213.26 | 243.58 | 73.84 | 135.55 |
| Cash Conversion Cycle | 95.98 | 93.50 | 61.44 | 105.93 | 109.08 | 115.65 | 151.19 | 212.09 | 267.84 | 450.10 | 195.73 | -16.55 |
| Working Capital Days | 90.25 | 103.95 | 12.94 | 16.26 | 19.37 | 34.71 | 92.19 | 113.83 | 145.82 | 230.14 | -307.87 | -891.43 |
| ROCE % | 20.55% | 20.75% | 16.30% | 23.72% | 19.12% | 16.96% | 11.34% | 9.23% | 6.56% | 2.56% | -99.36% | 7.00% |
| Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Mar 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% | 58.30% |
| Public | 41.70% | 41.70% | 41.70% | 41.70% | 41.70% | 41.70% | 41.70% | 41.69% | 41.69% | 41.70% | 41.69% | 41.69% |
| No. of Shareholders | 1,024 | 1,038 | 1,126 | 1,227 | 1,953 | 2,368 | 2,668 | 2,619 | 2,681 | 2,667 | 2,655 | 2,655 |
Fundamentals
Market Cap₹ 4.42 Cr.
Current Price₹ 2.96
Book Value₹ -8.38
ROCE7.00 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-41%
Compounded Profit Growth (TTM)92%
Standalone figures.
Valuation
P/B, 3-year average-0.38x
P/E, 5-year average15.45x
P/B, 5-year average0.00x
Profitability
Operating margin (excl. other income)-11.70%
Operating margin (incl. other income)14.93%
EBITDA margin2.64%
Pre-tax margin-18.93%
Net profit margin-23.08%
Net margin, latest quarter-44.81%
ROE8.85%
ROCE7.00%
ROA-3.10%
ROE, 3-year average-182.60%
ROCE, 3-year average-31.47%
ROA, 3-year average-24.54%
ROE, 5-year average-108.10%
ROCE, 5-year average-15.75%
ROA, 5-year average-14.25%
ROIC (approx.)-2.85%
Tax rate-96.30%
Other income / net worth-27.12%
Growth
Sales growth (latest year)-43.87%
Sales CAGR, 3 years-41.54%
Sales CAGR, 5 years-32.24%
Sales growth QoQ-24.10%
Sales growth YoY (latest quarter)18.25%
Per share
EPS (TTM)Rs -2.05
EPS (latest year)Rs -0.71
EPS (latest quarter)Rs -1.01
EPS, 3-year averageRs -9.55
EPS, 5-year averageRs -5.44
Book value per shareRs -8.38
Sales per shareRs 8.89
Cash flow per shareRs -2.18
Free cash flow per shareRs -2.26
Efficiency
Asset turnover0.37x
Fixed asset turnover1.21x
Inventory turnover10.31x
Inventory days35 days
Debtor days81 days
Debtors turnover4.53x
Creditor days136 days
Cash conversion cycle-17 days
Working capital days-891 days
Leverage
Total debtRs 33 Cr
Cash and bankRs 0 Cr
Net debtRs 32 Cr
Debt to equity-2.60x
Net debt / EBITDA92.83x
Interest coverage-0.13x
Owners' fund to total sources-36.18%
Debt to assets94.10%
Cash flow
Cash from Operating Activity (latest year)Rs -3 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 3 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -3 Cr
FCFE (approx.: FCF + change in debt)Rs 2 Cr
Statement figures
Net sales (TTM)Rs 13 Cr
Net sales (latest year)Rs 13 Cr
Sales (latest quarter)Rs 3 Cr
Operating profit excl. other income (latest year)Rs -1 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs -2 Cr
Profit before tax (TTM)Rs -3 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs -3 Cr
Net profit (latest year)Rs -1 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 14 Cr
Total expenditure (latest year)Rs 14 Cr
Total income (latest year)Rs 16 Cr
Share capitalRs 15 Cr
ReservesRs -27 Cr
Shareholders' fundsRs -12 Cr
Total assetsRs 35 Cr
Net blockRs 10 Cr
InvestmentsRs 0 Cr
ReceivablesRs 3 Cr
InventoryRs 1 Cr
Other liabilitiesRs 15 Cr
Shares outstanding (crore)1.49
Ownership
Promoter holding58.30% (+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 3 of 8| serious | Negative equity Shareholders' equity is negative |
| 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
Jun 2023Sales ₹3 Cr +18.2% vs Jun 2022.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Century Plyboards (India) Ltd | 14,774 | 49.8 | 11.5 % |
| Stylam Industries Ltd | 5,655 | 33.4 | 26.6 % |
| Greenlam Industries Ltd | 5,496 | 59.6 | 8.12 % |
| Greenply Industries Ltd | 3,500 | 31.3 | 14.3 % |
| Greenpanel Industries Ltd | 1,947 | 290 | -0.40 % |
| Rushil Decor Ltd | 472 | 19.8 | 4.68 % |
| Archidply Industries Ltd | 200 | 14.5 | 10.2 % |
| Ecoboard Industries Ltd | 160 | -43.0 % | |
| Western India Plywoods Ltd | 139 | 4.04 % | |
| Airo Lam Ltd | 134 | 25.4 | 9.76 % |
| Duroply Industries Ltd | 110 | 81.2 | 7.73 % |
| Sylvan Plyboard (India) Ltd | 101 | 14.2 | 9.83 % |
| Manilam Industries India Ltd | 87 | 42.6 | 8.47 % |
| Milton Industries Ltd | 60 | 33.1 | 5.98 % |
| Lamosaic India Ltd | 52 | 31.7 | 4.52 % |
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 Ambition Mica Ltd?
Ambition Mica Ltd (539223) has a market capitalisation of Rs 4.42 Cr. at the close.
What were Ambition Mica Ltd's latest quarterly results?
In the Jun 2023 quarter, Ambition Mica Ltd sales was Rs 3 Cr (+18.2% vs Jun 2022) with a net loss of Rs 2 Cr.