Price
Financials
Standalone, Rs crore| 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 | 4 | 6 | 10 | 16 | 17 | 22 | 24 | 26 | 26 | 23 | 13 | 3 |
| Expenses | 3 | 5 | 8 | 13 | 12 | 17 | 20 | 22 | 21 | 21 | 13 | 14 |
| Operating Profit | 1 | 1 | 2 | 3 | 5 | 5 | 4 | 4 | 5 | 2 | -1 | -11 |
| OPM % | 22% | 19% | 24% | 21% | 28% | 24% | 17% | 16% | 19% | 8% | -6% | -361% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 4 | 4 |
| Profit before tax | 1 | 1 | 2 | 2 | 3 | 3 | 1 | 0 | 0 | -4 | -7 | -16 |
| Tax % | 33% | 35% | 24% | 1% | 2% | -2% | 59% | -69% | 33% | -8% | 0% | 0% |
| Net Profit | 0 | 1 | 1 | 2 | 3 | 3 | 0 | 1 | 0 | -3 | -7 | -16 |
| EPS in Rs | 420.00 | 60.00 | 144.00 | 41.15 | 13.28 | 13.52 | 1.43 | 1.61 | 0.30 | -9.82 | -19.98 | -46.42 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -6% | -34% | -51% | -76% | ||
| Compounded Profit Growth | % | % | % | -132% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | -9% | -21% | -42% | -140% |
| 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 | 0.01 | 0.10 | 0.10 | 0.54 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 3 | 3 | 5 | 7 | 10 | 13 | 25 | 26 | 26 | 22 | 16 | 0 |
| Borrowings | 2 | 5 | 7 | 9 | 10 | 8 | 8 | 9 | 8 | 8 | 18 | 17 |
| Other Liabilities | 1 | 1 | 3 | 3 | 2 | 4 | 3 | 3 | 4 | 13 | 3 | 4 |
| Total Liabilities | 6 | 9 | 14 | 19 | 24 | 28 | 40 | 41 | 41 | 47 | 40 | 25 |
| Fixed Assets | 0 | 1 | 1 | 1 | 2 | 9 | 13 | 18 | 18 | 16 | 13 | 9 |
| CWIP | 3 | 4 | 5 | 6 | 7 | 2 | 8 | 2 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3 | 4 | 9 | 12 | 15 | 17 | 19 | 20 | 22 | 31 | 27 | 15 |
| Total Assets | 6 | 9 | 14 | 19 | 24 | 28 | 40 | 41 | 41 | 47 | 40 | 25 |
| 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 | -1 | -0 | -1 | 1 | 2 | 5 | -0 | 4 | 4 | 2 | -7 | 1 |
| Cash from Investing Activity | -3 | -2 | -1 | -1 | -2 | -3 | -11 | -3 | -2 | -0 | -0 | -0 |
| Cash from Financing Activity | 4 | 2 | 2 | 1 | 1 | -2 | 11 | -1 | -2 | -2 | 7 | -1 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 1 | -0 | -1 | 0 | 0 | -0 | -0 | -0 |
| Free Cash Flow | -4 | -2 | -1 | -1 | -1 | 2 | -11 | 1 | 3 | 2 | -7 | 1 |
| CFO/OP | -148% | -7% | -22% | 31% | 47% | 89% | -10% | 93% | 92% | 113% | 1,008% | -8% |
| 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 | 112 | 111 | 187 | 153 | 165 | 128 | 139 | 132 | 141 | 262 | 358 | 712 |
| Inventory Days | 411 | 374 | 205 | 175 | 212 | 181 | 172 | 194 | 193 | 258 | 487 | 423 |
| Days Payable | 172 | 126 | 145 | 76 | 46 | 47 | 36 | 51 | 56 | 282 | 51 | 95 |
| Cash Conversion Cycle | 351 | 359 | 247 | 252 | 331 | 262 | 276 | 275 | 278 | 238 | 794 | 1,040 |
| Working Capital Days | 177 | 186 | 208 | 193 | 239 | 41 | 107 | 97 | 109 | 120 | 267 | 1,217 |
| ROCE % | 18% | 25% | 24% | 24% | 21% | 10% | 5% | 5% | -5% | -12% | -52% |
| Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% | 25.27% |
| DIIs | 28.37% | 28.37% | 28.37% | 28.31% | 28.31% | 28.31% | 28.31% | 28.31% | 28.31% | 28.31% | 28.31% | 28.31% |
| Public | 46.35% | 46.35% | 46.35% | 46.41% | 46.41% | 46.41% | 46.41% | 46.41% | 46.41% | 46.41% | 46.41% | 46.41% |
| No. of Shareholders | 65 | 65 | 65 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Fundamentals
Market Cap₹ 14.4 Cr.
Current Price₹ 43.0
Book Value₹ 10.0
ROCE-51.6 %
ROE-140 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-76%
Compounded Profit Growth (TTM)-132%
Standalone figures.
Valuation
Market capRs 14 Cr
Enterprise valueRs 32 Cr
Price to book4.29x
Price to sales4.69x
EV / sales10.34x
Price to cash flow16.41x
Earnings yield-107.94%
P/B, 3-year average3.72x
P/B, 5-year average3.72x
Profitability
Operating margin (excl. other income)-360.71%
Operating margin (incl. other income)-360.06%
EBITDA margin-360.06%
Pre-tax margin-505.84%
Net profit margin-506.17%
ROE-139.63%
ROCE-51.64%
ROA-48.68%
ROE, 3-year average-60.59%
ROCE, 3-year average-22.83%
ROA, 3-year average-23.87%
ROE, 5-year average-35.91%
ROCE, 5-year average-11.85%
ROA, 5-year average-14.01%
ROIC (approx.)-71.16%
Other income / net worth0.59%
Growth
Sales growth (latest year)-75.54%
Sales CAGR, 3 years-50.87%
Sales CAGR, 5 years-33.68%
Per share
EPS (TTM)Rs -46.42
EPS (latest year)Rs -46.42
EPS, 3-year averageRs -25.41
EPS, 5-year averageRs -14.86
Book value per shareRs 10.03
Sales per shareRs 9.17
Cash flow per shareRs 2.62
Free cash flow per shareRs 2.98
Efficiency
Asset turnover0.13x
Fixed asset turnover0.34x
Inventory turnover0.87x
Inventory days421 days
Debtor days712 days
Debtors turnover0.51x
Creditor days95 days
Cash conversion cycle1040 days
Working capital days1217 days
Leverage
Total debtRs 17 Cr
Net debtRs 17 Cr
Debt to equity5.16x
Interest coverage-18.48x
Owners' fund to total sources13.73%
Debt to assets70.88%
Cash flow
Cash from Operating Activity (latest year)Rs 1 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 1 Cr
FCFE (approx.: FCF + change in debt)Rs 1 Cr
Sales to cash flow3.50x
Statement figures
Net sales (TTM)Rs 3 Cr
Net sales (latest year)Rs 3 Cr
Operating profit excl. other income (latest year)Rs -11 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -11 Cr
PBDT (TTM)Rs -12 Cr
Profit before tax (TTM)Rs -16 Cr
Net profit (TTM)Rs -16 Cr
Net profit (latest year)Rs -16 Cr
Depreciation (TTM)Rs 4 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 6 Cr
Total expenditure (latest year)Rs 14 Cr
Total income (latest year)Rs 3 Cr
Share capitalRs 3 Cr
ReservesRs 0 Cr
Shareholders' fundsRs 3 Cr
Total assetsRs 25 Cr
Net blockRs 9 Cr
ReceivablesRs 6 Cr
InventoryRs 7 Cr
Other liabilitiesRs 4 Cr
Shares outstanding (crore)0.34
Ownership
Promoter holding25.27% (+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).
| Period | OPAL | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -57.0% | -2.8% | -54.2 pts |
| 1 month | -52.1% | -6.8% | -45.3 pts |
| 3 months | -60.2% | -7.6% | -52.6 pts |
| 6 months | -62.6% | +0.4% | -63.0 pts |
| 3 years | -57.0% | +14.2% | -71.2 pts |
| 5 years | -61.6% | +27.9% | -89.5 pts |
Red flags
F-score 3 of 8| look | Inventory outrunning sales Inventory grew -41% vs sales -76% in 2019 |
| 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
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Dixon Technologies (India) Ltd | 81,051 | 43.2 | 29.2 % |
| Havells India Ltd | 65,474 | 39.3 | 24.9 % |
| PG Electroplast Ltd | 14,141 | 68.7 | 10.3 % |
| IKIO Technologies Ltd | 1,523 | 32.8 | 9.49 % |
| Onida Electronics Ltd | 1,179 | -17.0 % | |
| CWD Ltd | 662 | 58.5 | 18.2 % |
| Cellecor Gadgets Ltd | 657 | 16.6 | 22.7 % |
| Universus Photo Imagings Ltd | 554 | -12.1 % | |
| Arham Technologies Ltd | 469 | 38.4 | 19.8 % |
| Focus Lighting & Fixtures Ltd | 385 | 62.8 | 6.55 % |
| Smaart Tech Services Ltd | 335 | -7,026 % | |
| Veto Switchgears & Cables Ltd | 279 | 10.2 | 11.6 % |
| Sonam Ltd | 274 | 30.4 | 14.1 % |
| BPL Ltd | 228 | 1.37 % | |
| Nitiraj Engineers Ltd | 221 | 92.2 | 1.17 % |
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 Opal Luxury Time Products Ltd?
Opal Luxury Time Products Ltd (OPAL) has a market capitalisation of Rs 14.4 Cr. at the 2020-07-29 close.