Price
Financials
Standalone, Rs crore| Mar 2010 | Jun 2010 | Sep 2010 | Dec 2010 | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | Sep 2012 | Dec 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 41.70 | 38.91 | 44.97 | 47.34 | 32.93 | 52.15 | 62.59 | 56.77 | 47.75 | 60.70 | 70.83 | 70.72 |
| Expenses | 38.42 | 35.86 | 38.54 | 32.46 | 37.32 | 44.88 | 56.84 | 51.15 | 45.81 | 55.52 | 62.42 | 61.49 |
| Operating Profit | 3.28 | 3.05 | 6.43 | 14.88 | -4.39 | 7.27 | 5.75 | 5.62 | 1.94 | 5.18 | 8.41 | 9.23 |
| OPM % | 7.87% | 7.84% | 14.30% | 31.43% | -13.33% | 13.94% | 9.19% | 9.90% | 4.06% | 8.53% | 11.87% | 13.05% |
| Other Income | 0.03 | 0.18 | 0.26 | 0.25 | 4.62 | 0.27 | 0.71 | 0.48 | -7.76 | -1.17 | -0.49 | 0.03 |
| Interest | 1.74 | 2.25 | 1.18 | 1.37 | 2.02 | 1.13 | 1.82 | 2.89 | 2.69 | 0.65 | 0.72 | 0.94 |
| Depreciation | 4.25 | 4.64 | 4.07 | 4.21 | 4.17 | 4.38 | 4.44 | 4.18 | 3.81 | 4.60 | 4.84 | 5.41 |
| Profit before tax | -2.68 | -3.66 | 1.44 | 9.55 | -5.96 | 2.03 | 0.20 | -0.97 | -12.32 | -1.24 | 2.36 | 2.91 |
| Tax % | 0.00% | 0.00% | 0.00% | 18.95% | -41.11% | 1.48% | 5.00% | -1.03% | -0.16% | 0.00% | 2.54% | 1.37% |
| Net Profit | -2.68 | -3.66 | 1.44 | 7.74 | -3.51 | 2.00 | 0.19 | -0.96 | -12.30 | -1.24 | 2.30 | 2.87 |
| EPS in Rs | -0.77 | -1.05 | 0.41 | 2.22 | -1.01 | 0.57 | 0.05 | -0.27 | -2.22 | -0.22 | 0.42 | 0.52 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 29 | 52 | 78 | 110 | 145 | 182 | 206 | 250 |
| Expenses | 29 | 44 | 67 | 99 | 133 | 162 | 185 | 225 |
| Operating Profit | -0 | 8 | 11 | 11 | 12 | 20 | 20 | 25 |
| OPM % | -0.3% | 15% | 14% | 10% | 8% | 11% | 10% | 10% |
| Other Income | 3 | 10 | 13 | 7 | 6 | 5 | -6 | -9 |
| Interest | 4 | 4 | 3 | 5 | 7 | 7 | 9 | 5 |
| Depreciation | 4 | 4 | 6 | 12 | 17 | 17 | 17 | 19 |
| Profit before tax | -5 | 10 | 14 | 1 | -6 | 1 | -11 | -8 |
| Tax % | 2% | 6% | 13% | -132% | 0% | -46% | 0% | |
| Net Profit | -5 | 10 | 12 | 2 | -6 | 2 | -11 | -8 |
| EPS in Rs | -1.54 | 3.11 | 3.57 | 0.54 | -1.79 | 0.57 | -2.01 | -1.50 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 32% | 23% | 22% | ||
| Compounded Profit Growth | % | % | % | 129% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | 1% | -4% | -3% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 32 | 32 | 35 | 35 | 35 | 35 | 55 |
| Reserves | 22 | 23 | 58 | 49 | 39 | 34 | 106 |
| Borrowings | 45 | 120 | 86 | 128 | 131 | 119 | 31 |
| Other Liabilities | 8 | 20 | 33 | 51 | 63 | 54 | 38 |
| Total Liabilities | 107 | 195 | 213 | 263 | 267 | 242 | 229 |
| Fixed Assets | 31 | 47 | 77 | 127 | 142 | 125 | 119 |
| CWIP | 7 | 15 | 30 | 35 | 13 | 21 | 13 |
| Investments | 27 | 25 | 27 | 22 | 21 | 22 | 41 |
| Other Assets | 42 | 108 | 79 | 79 | 91 | 75 | 57 |
| Total Assets | 107 | 195 | 213 | 263 | 267 | 242 | 229 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -6 | -3 | -1 | 18 | 18 | 28 | 33 |
| Cash from Investing Activity | -14 | -19 | -44 | -44 | -22 | -10 | -11 |
| Cash from Financing Activity | 36 | 72 | -2 | 24 | 7 | -23 | -23 |
| Net Cash Flow | 16 | 49 | -47 | -2 | 3 | -4 | -1 |
| Free Cash Flow | -18 | -29 | -46 | -33 | -3 | 15 | 26 |
| CFO/OP | 6,962% | -34% | 7% | 184% | 157% | 144% | 169% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 25 | 22 | 10 | 4 | 10 | 10 | 9 |
| Inventory Days | |||||||
| Days Payable | |||||||
| Cash Conversion Cycle | 25 | 22 | 10 | 4 | 10 | 10 | 9 |
| Working Capital Days | 194 | 145 | 121 | 30 | 17 | -76 | -48 |
| ROCE % | 10% | 10% | 3% | 0% | 2% | 3% |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 35.0
Book Value₹ 29.1
ROCE2.55 %
ROE-3.20 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)22%
Compounded Profit Growth (TTM)129%
Standalone figures.
Valuation
Market capRs 124 Cr
Enterprise valueRs 234 Cr
Price to book1.49x
Price to sales0.50x
EV / EBITDA15.19x
EV / sales0.93x
Price to cash flow6.91x
Earnings yield-6.76%
P/E, 3-year average17.60x
P/B, 3-year average1.92x
Profitability
Operating margin (excl. other income)9.63%
Operating margin (incl. other income)15.80%
EBITDA margin6.15%
Pre-tax margin-3.32%
Net profit margin-3.35%
Net margin, latest quarter4.06%
ROE2.13%
ROCE2.92%
ROA0.79%
ROE, 3-year average12.39%
ROCE, 3-year average7.64%
ROA, 3-year average4.47%
ROIC (approx.)-3.96%
Tax rate-132.10%
Other income / net worth8.11%
Growth
Sales growth (latest year)41.06%
Profit growth (latest year)-84.86%
Sales CAGR, 3 years55.65%
Sales growth QoQ-0.16%
Profit growth QoQ24.78%
Sales growth YoY (latest quarter)24.57%
Per share
EPS (TTM)Rs -2.41
EPS (latest year)Rs 0.54
EPS (latest quarter)Rs 0.82
EPS, 3-year averageRs 2.41
Book value per shareRs 23.94
Sales per shareRs 71.85
Cash flow per shareRs 5.15
Free cash flow per shareRs 7.47
Efficiency
Asset turnover0.42x
Fixed asset turnover0.86x
Inventory turnover92.12x
Inventory days4 days
Debtor days4 days
Debtors turnover84.33x
Cash conversion cycle9 days
Working capital days-48 days
Leverage
Total debtRs 128 Cr
Cash and bankRs 19 Cr
Net debtRs 110 Cr
Debt to equity1.54x
Net debt / EBITDA7.14x
Interest coverage-0.66x
Owners' fund to total sources31.65%
Debt to assets48.79%
Cash flow
Cash from Operating Activity (latest year)Rs 18 Cr
Cash from Investing Activity (latest year)Rs -44 Cr
Cash from Financing Activity (latest year)Rs 24 Cr
Net Cash Flow (latest year)Rs -2 Cr
Free cash flow (latest year)Rs 26 Cr
FCFE (approx.: FCF + change in debt)Rs 68 Cr
Sales to cash flow6.11x
Statement figures
Net sales (TTM)Rs 250 Cr
Net sales (latest year)Rs 110 Cr
Sales (latest quarter)Rs 71 Cr
Operating profit excl. other income (latest year)Rs 11 Cr
Operating profit (latest quarter)Rs 9 Cr
Other income (TTM)Rs -9 Cr
EBITDA (TTM)Rs 15 Cr
PBDT (TTM)Rs 10 Cr
Profit before tax (TTM)Rs -8 Cr
Tax (latest year)Rs -1 Cr
Net profit (TTM)Rs -8 Cr
Net profit (latest year)Rs 2 Cr
Net profit (latest quarter)Rs 3 Cr
Depreciation (TTM)Rs 19 Cr
Depreciation (latest quarter)Rs 5 Cr
Interest (TTM)Rs 5 Cr
Cost of goods sold (latest year)Rs 48 Cr
Total expenditure (latest year)Rs 99 Cr
Total income (latest year)Rs 116 Cr
Share capitalRs 35 Cr
ReservesRs 49 Cr
Shareholders' fundsRs 83 Cr
Total assetsRs 263 Cr
Net blockRs 127 Cr
Capital work in progressRs 35 Cr
InvestmentsRs 22 Cr
ReceivablesRs 1 Cr
InventoryRs 1 Cr
Other liabilitiesRs 51 Cr
Shares outstanding (crore)3.48
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).
| Period | FAME | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -3.9% | -2.8% | -1.1 pts |
| 1 month | -1.4% | -6.8% | +5.4 pts |
| 3 months | -16.2% | -7.6% | -8.6 pts |
| 6 months | -25.1% | +0.4% | -25.5 pts |
| 1 year | -24.8% | -9.9% | -14.9 pts |
| 2 years | -23.0% | -13.6% | -9.5 pts |
| 3 years | -56.7% | +14.2% | -70.8 pts |
| 5 years | -25.8% | +27.9% | -53.7 pts |
Red flags
F-score 5 of 8| explain | Debt up, profit down Borrowings up 49% while net profit fell in 2012 |
| explain | Low interest cover Interest cover 1.2x in 2012 |
| look | Profit leans on other income Other income was 835% of pre-tax profit in 2012 |
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 2012Sales ₹71 Cr +24.6% vs Dec 2011.
Net profit ₹3 Cr +399.0%.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2012-07-18 | Annual General Meeting | |
| 2012-01-24 | Rights 58:100 @ Premium Rs.34/- Per Share | |
| 2011-07-06 | Annual General Meeting | |
| 2010-09-14 | Annual General Meeting | |
| 2009-09-22 | Annual General Meeting | |
| 2008-09-18 | Annual General Meeting | |
| 2007-09-19 | Agm | |
| 2006-09-19 | Agm |
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 Fame India Ltd(Merged)?
Fame India Ltd(Merged) (FAME) has a market capitalisation of Rs Cr. at the 2013-06-26 close.
What were Fame India Ltd(Merged)'s latest quarterly results?
In the Dec 2012 quarter, Fame India Ltd(Merged) sales was Rs 71 Cr (+24.6% vs Dec 2011) and net profit was Rs 3 Cr.