Ladderup Finance Ltd

About [ edit ]

Ladderup Finance is engaged in the business of Non-Banking Finance Companies.(Source : 201903 Annual Report Page No:21)

  • Market Cap 20.5 Cr.
  • Current Price 16.0
  • High / Low 29.4 / 12.4
  • Stock P/E
  • Book Value 42.1
  • Dividend Yield 0.00 %
  • ROCE -0.28 %
  • ROE -2.31 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.38 times its book value
  • Promoter holding has increased by 1.44% over last quarter.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -6.91% over past five years.
  • Company has a low return on equity of 2.89% for last 3 years.
  • Company has high debtors of 208.01 days.
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1.22 0.55 0.76 0.78 0.85 0.71 0.82 0.73 -0.39 0.42 0.45 0.35
1.04 0.39 0.92 0.32 0.47 0.42 0.42 0.41 0.70 0.34 0.35 0.52
Operating Profit 0.18 0.16 -0.16 0.46 0.38 0.29 0.40 0.32 -1.09 0.08 0.10 -0.17
OPM % 14.75% 29.09% -21.05% 58.97% 44.71% 40.85% 48.78% 43.84% 19.05% 22.22% -48.57%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.33 0.32 0.32 0.34 0.68 0.48 0.43 0.32 -0.01 0.02 0.02 0.01
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.08 0.03 0.03 0.03
Profit before tax -0.16 -0.17 -0.49 0.11 -0.31 -0.20 -0.04 -0.01 -1.16 0.03 0.05 -0.21
Tax % 62.50% 0.00% 20.41% 81.82% 32.26% 0.00% 0.00% -100.00% 2.59% 133.33% 60.00% -14.29%
Net Profit -0.05 -0.16 -0.38 0.01 -0.20 -0.19 -0.03 -0.02 -1.13 -0.01 0.03 -0.24
EPS in Rs -0.04 -0.12 -0.30 0.01 -0.16 -0.15 -0.02 -0.02 -0.88 -0.01 0.02 -0.19

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2.23 1.46 1.43 1.67 3.07 2.67 2.66 3.70 15.34 10.66 2.97 1.86 0.83
1.51 0.50 0.64 0.16 0.09 0.13 0.34 0.60 1.71 2.52 1.64 1.94 1.91
Operating Profit 0.72 0.96 0.79 1.51 2.98 2.54 2.32 3.10 13.63 8.14 1.33 -0.08 -1.08
OPM % 32.29% 65.75% 55.24% 90.42% 97.07% 95.13% 87.22% 83.78% 88.85% 76.36% 44.78% -4.30% -130.12%
Other Income 0.02 0.13 0.34 -0.04 0.00 -0.05 0.00 -0.04 0.00 -0.36 0.00 0.00 0.00
Interest 0.04 0.00 0.00 0.01 0.00 0.02 0.41 0.46 0.91 1.36 1.66 1.22 0.04
Depreciation 0.05 0.03 0.04 0.04 0.03 0.02 0.03 0.01 0.01 0.04 0.04 0.11 0.17
Profit before tax 0.65 1.06 1.09 1.42 2.95 2.45 1.88 2.59 12.71 6.38 -0.37 -1.41 -1.29
Tax % 7.69% 16.98% 12.84% 11.97% 13.56% 4.08% 7.45% 1.54% 0.79% 0.63% 35.14% 2.84%
Net Profit 0.60 0.88 0.95 1.25 2.56 2.35 1.75 2.55 12.62 6.35 -0.24 -1.37 -1.35
EPS in Rs 1.12 1.21 1.59 1.99 1.83 1.36 1.98 9.82 4.94 -0.19 -1.07 -1.06
Dividend Payout % 0.00% 0.00% 82.63% 47.10% 25.10% 27.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:2%
5 Years:-7%
3 Years:-51%
TTM:-73%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-207%
Stock Price CAGR
10 Years:-8%
5 Years:6%
3 Years:-22%
1 Year:-24%
Return on Equity
10 Years:8%
5 Years:8%
3 Years:3%
Last Year:-2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
4.00 7.85 7.85 7.85 12.85 12.85 12.85 12.85 12.85 12.85 12.85 12.85 12.85
Reserves 2.13 6.89 7.05 7.34 19.14 20.73 22.48 25.03 37.64 43.99 52.94 40.03 41.22
Borrowings 0.53 1.17 0.08 0.05 0.01 0.50 3.26 3.26 9.28 11.41 14.20 1.52 0.37
7.63 0.23 11.68 14.06 1.12 1.26 0.41 0.59 1.21 0.87 0.62 0.99 1.18
Total Liabilities 14.29 16.14 26.66 29.30 33.12 35.34 39.00 41.73 60.98 69.12 80.61 55.39 55.62
0.39 0.36 0.49 0.37 0.34 0.26 0.23 0.22 0.21 0.40 0.36 0.38 0.36
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 0.00
Investments 10.88 12.28 17.12 19.89 22.27 21.78 26.19 27.02 34.29 39.57 52.24 31.49 32.83
3.02 3.50 9.05 9.04 10.51 13.30 12.58 14.49 26.48 29.15 28.01 23.52 22.43
Total Assets 14.29 16.14 26.66 29.30 33.12 35.34 39.00 41.73 60.98 69.12 80.61 55.39 55.62

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.52 0.70 -4.75 -1.03 -2.20 0.29 -2.06 0.29 -4.10 4.73 -3.94 13.46
-6.97 -1.47 -5.01 -0.40 1.10 0.00 0.71 -0.05 -0.63 -0.19 0.00 -0.10
6.64 0.81 9.62 1.44 1.04 -0.26 1.60 -0.46 4.76 -0.12 1.13 -13.95
Net Cash Flow 0.19 0.04 -0.14 0.01 -0.06 0.03 0.25 -0.22 0.03 4.42 -2.81 -0.59

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 10.14% 9.39% 7.06% 9.73% 12.49% 7.63% 6.30% 7.75% 26.99% 12.65% 1.74% -0.28%
Debtor Days 14.73 55.00 0.00 0.00 0.00 0.00 0.00 0.00 4.28 0.00 0.00 208.01
Inventory Turnover 0.97 0.00 1.52 2.00

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
53.68 53.68 53.68 53.70 53.70 53.70 53.70 53.70 53.70 53.70 53.70 55.14
46.32 46.32 46.32 46.30 46.30 46.30 46.30 46.30 46.30 46.30 46.30 44.86

Documents