Arshiya Ltd

ARSHIYA
Logistics
โ‚น 2.67
Price
โ‚น 69.61
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

-18.11 / 25
Performance
25 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
13.89 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Adj Cash EBITDA 58.00 64.00 144.00 54.00 79.00 40.00 -163.00 38.00
Adj Cash EBITDA Margin 37.66 44.76 96.00 37.76 26.87 13.84 -62.93 14.13
Adj Cash EBITDA To EBITDA 1.21 1.36 0.82 0.53 0.75 0.78 -2.96 0.88
Adj Cash EPS -191.12 -1.95 33.35 -9.74 -22.01 -9.30 9.13 -26.30
Adj Cash PAT -5,036 -51.44 875.00 -255.00 -567.90 -227.00 208.00 -411.00
Adj Cash PAT To PAT 1.00 0.75 0.96 1.23 1.05 1.05 0.49 1.01
Adj Cash PE - - 1.99 - - - - -
Adj EPS -191.49 -2.59 34.57 -7.91 -21.00 -8.85 18.69 -25.98
Adj EV To Cash EBITDA 34.57 18.23 12.79 37.40 27.69 64.07 - 82.65
Adj EV To EBITDA 41.78 24.83 10.46 19.80 20.84 50.25 70.87 73.04
Adj Number Of Shares 26.35 26.39 26.24 26.18 25.80 24.41 22.79 15.63
Adj PE - - 1.84 - - - 49.45 -
Bvps -120.08 5.99 11.89 -4.43 5.23 22.12 31.24 20.54
Cash Conversion Cycle 60.00 81.00 98.00 66.00 34.00 54.00 39.00 32.00
Cash ROCE -102.38 1.45 11.17 3.15 3.43 0.83 7.83 1.39
Cash Roic -64.66 0.36 3.48 2.11 2.82 -0.17 7.14 1.13
Cash Revenue 154.00 143.00 150.00 143.00 294.00 289.00 259.00 269.00
Cash Revenue To Revenue 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Dso 60.00 81.00 98.00 66.00 34.00 54.00 39.00 32.00
Dividend Yield - - - - - - - -
EV 2,005 1,167 1,841 2,020 2,188 2,563 3,898 3,141
EV To EBITDA 0.88 - - 19.42 11.96 - - 47.58
EV To Fcff 60.22 242.62 40.79 57.39 33.98 - 20.94 117.32
Fcfe -4,925 5.66 894.14 -173.81 -425.28 -134.34 407.18 -324.23
Fcfe Margin -3,198 3.96 596.09 -121.55 -144.65 -46.48 157.21 -120.53
Fcfe To Adj PAT 0.98 -0.08 0.99 0.84 0.78 0.62 0.96 0.80
Fcff 33.30 4.81 45.14 35.19 64.38 -4.34 186.18 26.77
Fcff Margin 21.62 3.36 30.09 24.61 21.90 -1.50 71.88 9.95
Fcff To NOPAT -0.38 -0.10 6.45 2.93 -1.23 0.06 -2.91 -0.38
Market Cap 171.28 127.99 766.21 763.67 162.80 748.90 1,533 890.60
PB -0.05 0.81 2.46 -6.58 1.21 1.39 2.15 2.77
PE - - 1.81 - - - 49.46 -
PS 1.11 0.90 5.11 5.34 0.55 2.59 5.92 3.31
ROCE 118.24 -2.48 8.17 1.75 -1.72 -1.73 -1.81 -2.75
ROE 335.72 -29.12 925.51 -2,179 -160.56 -34.50 82.48 3,530
Roic 170.95 -3.49 0.54 0.72 -2.29 -2.71 -2.45 -2.99
Share Price 6.50 4.85 29.20 29.17 6.31 30.68 67.27 56.98

๐Ÿ“Š Quarterly Results

Metric Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021 Jun 2021 Mar 2021 Dec 2020
Sales 34.00 41.00 40.00 36.00 35.00 37.00 37.00 35.00 39.00 37.00 36.00 40.00 36.00 36.00
Interest 181.00 122.00 57.00 55.00 108.00 45.00 57.00 43.00 -30.00 66.00 64.00 100.00 59.00 59.00
Expenses - 30.00 19.00 17.00 63.00 30.00 24.00 27.00 16.00 27.00 17.00 14.00 17.00 23.00 14.00
Other Income - 20.00 1.00 1.00 1.00 8.00 2.00 3.00 9.00 91.00 2.00 2.00 2.00 8.00 1.96
Exceptional Items -2,226 - - - - - - 82.00 487.00 -2.00 -2.00 - - -
Depreciation 34.00 27.00 21.00 20.00 24.00 20.00 20.00 20.00 18.00 18.00 18.00 28.00 18.00 19.00
Profit Before Tax -2,417 -125.00 -53.00 -102.00 -120.00 -51.00 -64.00 47.00 602.00 -64.00 -60.00 -103.00 -55.00 -53.00
Tax % - - -1.89 - - - -1.56 - - - - - - -
Net Profit - -2,417 -125.00 -54.00 -102.00 -120.00 -51.00 -65.00 47.00 602.00 -64.00 -60.00 -103.00 -55.00 -53.00
Exceptional Items At -2,226 - - - - - - 82.00 487.00 -2.00 -2.00 - - -
Profit For PE -191.00 -125.00 -54.00 -102.00 -120.00 -51.00 -65.00 -35.00 115.00 -62.00 -57.00 -103.00 -55.00 -53.00
Profit For EPS -2,417 -125.00 -54.00 -102.00 -120.00 -51.00 -65.00 47.00 602.00 -64.00 -60.00 -103.00 -55.00 -53.00
EPS In Rs -91.74 -4.73 -2.04 -3.86 -4.54 -1.93 -2.47 1.81 22.94 -2.45 -2.28 -3.94 -2.08 -2.06
PAT Margin % -7,109 -304.88 -135.00 -283.33 -342.86 -137.84 -175.68 134.29 1,544 -172.97 -166.67 -257.50 -152.78 -147.22
PBT Margin -7,109 -304.88 -132.50 -283.33 -342.86 -137.84 -172.97 134.29 1,544 -172.97 -166.67 -257.50 -152.78 -147.22
Tax - - 1.00 - - - 1.00 - - - - - - -
Adj Ebit -10.00 -4.00 3.00 -46.00 -11.00 -5.00 -7.00 8.00 85.00 4.00 6.00 -3.00 3.00 4.96
Adj EBITDA 24.00 23.00 24.00 -26.00 13.00 15.00 13.00 28.00 103.00 22.00 24.00 25.00 21.00 23.96
Adj EBITDA Margin 70.59 56.10 60.00 -72.22 37.14 40.54 35.14 80.00 264.10 59.46 66.67 62.50 58.33 66.56
Adj Ebit Margin -29.41 -9.76 7.50 -127.78 -31.43 -13.51 -18.92 22.86 217.95 10.81 16.67 -7.50 8.33 13.78
Adj PAT -4,643 -125.00 -54.00 -102.00 -120.00 -51.00 -65.00 129.00 1,089 -66.00 -62.00 -103.00 -55.00 -53.00
Adj PAT Margin -13,656 -304.88 -135.00 -283.33 -342.86 -137.84 -175.68 368.57 2,792 -178.38 -172.22 -257.50 -152.78 -147.22
Ebit 2,216 -4.00 3.00 -46.00 -11.00 -5.00 -7.00 -74.00 -402.00 6.00 8.00 -3.00 3.00 4.96
EBITDA 2,250 23.00 24.00 -26.00 13.00 15.00 13.00 -54.00 -384.00 24.00 26.00 25.00 21.00 23.96
EBITDA Margin 6,618 56.10 60.00 -72.22 37.14 40.54 35.14 -154.29 -984.62 64.86 72.22 62.50 58.33 66.56
Ebit Margin 6,518 -9.76 7.50 -127.78 -31.43 -13.51 -18.92 -211.43 -1,031 16.22 22.22 -7.50 8.33 13.78
NOPAT -30.00 -5.00 2.04 -47.00 -19.00 -7.00 -10.16 -1.00 -6.00 2.00 4.00 -5.00 -5.00 3.00
NOPAT Margin -88.24 -12.20 5.10 -130.56 -54.29 -18.92 -27.46 -2.86 -15.38 5.41 11.11 -12.50 -13.89 8.33
Operating Profit -30.00 -5.00 2.00 -47.00 -19.00 -7.00 -10.00 -1.00 -6.00 2.00 4.00 -5.00 -5.00 3.00
Operating Profit Margin -88.24 -12.20 5.00 -130.56 -54.29 -18.92 -27.03 -2.86 -15.38 5.41 11.11 -12.50 -13.89 8.33

๐Ÿ’ฐ Profit & Loss

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Sales 154.00 143.00 150.00 143.00 294.00 289.00 259.00 269.00 309.00 324.00 517.00 1,140
Interest 528.00 212.00 162.00 232.00 336.00 276.00 316.00 295.00 343.00 404.00 366.00 251.00
Expenses - 129.00 110.00 71.00 58.00 202.00 263.00 221.00 232.00 254.00 295.00 698.00 963.00
Other Income - 23.00 14.00 97.00 17.00 13.00 25.00 17.00 6.00 2.00 6.00 169.00 7.00
Exceptional Items -2,226 88.00 483.00 -2.00 -78.00 52.00 395.00 -23.00 -222.00 -10.00 -363.00 -5.00
Depreciation 113.00 79.00 72.00 73.00 143.00 94.00 102.00 108.00 92.00 101.00 84.00 60.00
Profit Before Tax -2,818 -156.00 424.00 -205.00 -451.00 -268.00 31.00 -383.00 -601.00 -480.00 -825.00 -133.00
Tax % -0.04 -0.64 - - -2.44 - - - -0.50 1.25 -2.55 4.51
Net Profit - -2,819 -157.00 424.00 -205.00 -462.00 -268.00 31.00 -383.00 -604.00 -474.00 -846.00 -127.00
Exceptional Items At -2,226 -88.00 -490.00 - 78.00 -52.00 -395.00 23.00 222.00 10.00 363.00 5.00
Profit For PE -593.00 -245.00 -66.00 -206.00 -384.00 -319.00 -364.00 -359.00 -382.00 -464.00 -483.00 -122.00
Profit For EPS -2,819 -157.00 424.00 -205.00 -462.00 -268.00 31.00 -383.00 -604.00 -474.00 -846.00 -127.00
EPS In Rs -106.98 -5.95 16.16 -7.83 -17.91 -10.98 1.36 -24.50 -38.65 -37.21 -126.11 -20.54
Dividend Payout % - - - - - - - - - - - -
PAT Margin % -1,831 -109.79 282.67 -143.36 -157.14 -92.73 11.97 -142.38 -195.47 -146.30 -163.64 -11.14
PBT Margin -1,830 -109.09 282.67 -143.36 -153.40 -92.73 11.97 -142.38 -194.50 -148.15 -159.57 -11.67
Tax 1.00 1.00 - - 11.00 - - - 3.00 -6.00 21.00 -6.00
Adj Ebit -65.00 -32.00 104.00 29.00 -38.00 -43.00 -47.00 -65.00 -35.00 -66.00 -96.00 124.00
Adj EBITDA 48.00 47.00 176.00 102.00 105.00 51.00 55.00 43.00 57.00 35.00 -12.00 184.00
Adj EBITDA Margin 31.17 32.87 117.33 71.33 35.71 17.65 21.24 15.99 18.45 10.80 -2.32 16.14
Adj Ebit Margin -42.21 -22.38 69.33 20.28 -12.93 -14.88 -18.15 -24.16 -11.33 -20.37 -18.57 10.88
Adj PAT -5,046 -68.44 907.00 -207.00 -541.90 -216.00 426.00 -406.00 -827.11 -483.88 -1,218 -131.77
Adj PAT Margin -3,277 -47.86 604.67 -144.76 -184.32 -74.74 164.48 -150.93 -267.67 -149.35 -235.64 -11.56
Ebit 2,161 -120.00 -379.00 31.00 40.00 -95.00 -442.00 -42.00 187.00 -56.00 267.00 129.00
EBITDA 2,274 -41.00 -307.00 104.00 183.00 -1.00 -340.00 66.00 279.00 45.00 351.00 189.00
EBITDA Margin 1,477 -28.67 -204.67 72.73 62.24 -0.35 -131.27 24.54 90.29 13.89 67.89 16.58
Ebit Margin 1,403 -83.92 -252.67 21.68 13.61 -32.87 -170.66 -15.61 60.52 -17.28 51.64 11.32
NOPAT -88.04 -46.29 7.00 12.00 -52.24 -68.00 -64.00 -71.00 -37.18 -71.10 -271.76 111.72
NOPAT Margin -57.17 -32.37 4.67 8.39 -17.77 -23.53 -24.71 -26.39 -12.03 -21.94 -52.56 9.80
Operating Profit -88.00 -46.00 7.00 12.00 -51.00 -68.00 -64.00 -71.00 -37.00 -72.00 -265.00 117.00
Operating Profit Margin -57.14 -32.17 4.67 8.39 -17.35 -23.53 -24.71 -26.39 -11.97 -22.22 -51.26 10.26

๐Ÿฆ Balance Sheet

Metric Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
Accumulated Depreciation - - 382.58 303.24 231.42 422.11 284.60 192.44 107.85 378.17
Advance From Customers - - 3.00 3.00 3.00 1.00 3.00 3.00 1.00 1.00
Average Capital Employed -55.00 - 1,301 1,272 1,655 2,262 2,488 2,596 2,364 2,459
Average Invested Capital -51.50 - 1,327 1,296 1,671 2,284 2,507 2,608 2,378 2,473
Average Total Assets 2,191 - 1,856 1,924 2,524 3,082 3,107 3,228 3,366 3,598
Average Total Equity -1,503 - 235.00 98.00 9.50 337.50 626.00 516.50 -11.50 -61.00
Cwip 2.00 2.00 2.00 2.00 2.00 1.00 2.00 - - -
Capital Employed -1,317 1,016 1,207 1,395 1,150 2,160 2,364 2,613 2,580 2,149
Cash Equivalents 14.00 21.00 10.00 8.00 9.00 12.00 14.00 18.00 9.00 12.00
Fixed Assets 2,093 1,269 1,308 1,484 1,439 2,635 2,623 2,874 3,190 3,272
Gross Block - - 1,690 1,788 1,670 3,057 2,908 3,067 3,298 3,650
Inventory 165.00 125.00 125.00 125.00 125.00 125.00 165.00 - - 2.00
Invested Capital -1,332 1,023 1,229 1,425 1,167 2,175 2,393 2,621 2,595 2,161
Investments - - - - - - - - - -
Lease Liabilities 88.00 113.00 148.00 213.00 148.00 191.00 - - - -
Long Term Borrowings - - - 184.00 455.00 1,102 1,262 1,401 1,463 553.00
Net Debt 1,834 992.00 1,039 1,075 1,256 2,025 1,814 2,365 2,250 2,481
Net Working Capital -3,427 -248.00 -81.00 -61.00 -274.00 -461.00 -232.00 -253.00 -595.00 -1,111
Other Asset Items 271.00 284.00 332.00 243.00 341.00 302.00 208.00 236.00 77.00 123.00
Other Borrowings - - - - - 619.00 441.00 845.00 726.00 1,759
Other Liability Items 3,851 689.00 576.00 484.00 770.00 917.00 660.00 522.00 702.00 1,267
Reserves -3,217 -50.00 105.00 260.00 -168.00 83.00 491.00 666.00 290.00 -375.00
Share Capital 53.00 53.00 53.00 52.00 52.00 52.00 49.00 46.00 31.00 31.00
Short Term Borrowings 1,760 901.00 901.00 686.00 662.00 125.00 125.00 138.00 70.00 180.00
Short Term Loans And Advances 2.00 3.00 - - 1.00 4.00 3.00 - - -
Total Assets 2,573 1,732 1,809 1,904 1,943 3,106 3,058 3,156 3,300 3,431
Total Borrowings 1,848 1,013 1,049 1,083 1,265 2,037 1,828 2,383 2,259 2,493
Total Equity -3,164 3.00 158.00 312.00 -116.00 135.00 540.00 712.00 321.00 -344.00
Total Equity And Liabilities 2,573 1,732 1,809 1,904 1,943 3,106 3,058 3,156 3,300 3,431
Total Liabilities 5,737 1,729 1,651 1,592 2,059 2,971 2,518 2,444 2,979 3,775
Trade Payables 39.00 27.00 23.00 22.00 20.00 28.00 31.00 18.00 17.00 14.00
Trade Receivables 25.00 56.00 64.00 80.00 52.00 54.00 86.00 54.00 48.00 46.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity -96.00 -70.00 -227.00 -37.00 -47.00 2.00 -218.00 -34.00
Cash From Investing Activity -1.00 -29.00 154.00 -27.00 -35.00 -19.00 367.00 -5.00
Cash From Operating Activity 95.00 100.00 70.00 59.00 81.00 14.00 -140.00 36.00
Cash Paid For Purchase Of Fixed Assets -0.14 -44.90 -1.00 -0.46 -0.39 -18.69 -68.77 -5.23
Cash Paid For Purchase Of Investments - - - - - - - -
Cash Paid For Redemption And Cancellation Of Shares - - 89.02 - 0.06 - - -
Cash Paid For Repayment Of Borrowings - -5.00 -51.00 - - -38.00 -369.00 -110.00
Cash Paid Towards Cwip -1.52 - -0.86 -1.35 - -0.68 - -
Cash Received From Borrowings - 28.00 - 10.00 - 56.00 100.00 94.00
Cash Received From Issue Of Shares - - - - - - 161.00 -
Cash Received From Sale Of Fixed Assets - - - - 0.01 0.03 434.95 -
Cash Received From Sale Of Investments - - - - - - - -
Change In Inventory - - - - - - - 1.00
Change In Other Working Capital Items 10.00 17.00 -32.00 -48.00 -26.00 -11.00 -218.00 -6.00
Change In Payables - - - - - - - -
Change In Receivables - - - - - - - -
Change In Working Capital 10.00 17.00 -32.00 -48.00 -26.00 -11.00 -218.00 -5.00
Direct Taxes Paid 2.00 1.00 3.00 3.00 6.00 -5.00 -5.00 3.00
Dividends Paid - - - - - - - -
Dividends Received - - - - - - 0.01 -
Interest Paid - -9.00 -43.00 -14.00 -26.00 -17.00 -110.00 -18.00
Interest Received 0.75 2.13 0.05 0.01 2.86 0.40 0.54 0.41
Investment Income - - - - - - - -
Net Cash Flow -2.00 2.00 -4.00 -4.00 -1.00 -3.00 9.00 -3.00
Other Cash Financing Items Paid -96.00 -84.00 -133.00 -33.00 -21.00 - - -
Other Cash Investing Items Paid - 14.04 66.64 -25.20 -36.07 0.96 - 0.08
Other Cash Operating Items Paid - - -1.00 -2.00 -1.00 - - -
Profit From Operations 84.00 82.00 100.00 107.00 102.00 30.00 83.00 37.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Arshiya 2024-06-30 - 0.05 1.06 84.51 0.00
Arshiya 2024-03-31 - 0.05 1.06 84.51 0.00
Arshiya 2023-12-31 - 0.00 1.06 84.55 0.00
Arshiya 2023-09-30 - 0.50 1.06 72.67 0.00
๐Ÿ’ฌ
Stock Chat