Onesource Ideas Venture Ltd

Onesource Ideas Venture Ltd

₹ 74.5 5.05%
12 Jul - close price
About

Incorporated in 1994, Onesource Ideas Venture Limited is in the business of providing Consulting services

Key Points

Services Offered:[1]
Company provides financial and corporate advisory services to various clients

  • Market Cap 22.9 Cr.
  • Current Price 74.5
  • High / Low 94.5 / 51.6
  • Stock P/E 572
  • Book Value 9.43
  • Dividend Yield 0.00 %
  • ROCE 1.20 %
  • ROE 1.39 %
  • Face Value 10.0

Pros

  • Company's working capital requirements have reduced from 696 days to 97.3 days

Cons

  • Stock is trading at 7.90 times its book value
  • Company has a low return on equity of 2.15% over last 3 years.
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.20 0.00 0.04 0.00 4.30 3.76
0.06 0.03 0.09 0.04 0.08 0.02 0.05 0.09 0.08 0.05 0.05 3.95 4.25
Operating Profit 0.00 -0.03 -0.09 -0.04 -0.08 -0.02 -0.05 0.11 -0.08 -0.01 -0.05 0.35 -0.49
OPM % 0.00% 55.00% -25.00% 8.14% -13.03%
0.03 0.14 0.05 0.02 0.07 0.03 0.05 0.06 0.04 0.06 0.03 -0.09 0.24
Interest 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
Depreciation 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.02 0.10 -0.05 -0.03 -0.01 0.01 0.00 0.17 -0.04 0.05 -0.02 0.26 -0.25
Tax % 100.00% 0.00% 0.00% 0.00% -100.00% 0.00% 23.53% 125.00% 20.00% 0.00% 23.08% 28.00%
0.01 0.10 -0.05 -0.02 -0.03 0.01 0.00 0.13 0.00 0.04 -0.01 0.20 -0.18
EPS in Rs 0.03 0.33 -0.16 -0.07 -0.10 0.03 0.00 0.42 0.00 0.13 -0.03 0.65 -0.59
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.30 2.38 0.09 0.09 0.10 0.36 0.26 0.02 0.39 0.28 0.39 8.10
0.38 2.77 0.21 0.17 0.14 0.25 0.25 0.23 0.21 0.24 0.25 8.30
Operating Profit -0.08 -0.39 -0.12 -0.08 -0.04 0.11 0.01 -0.21 0.18 0.04 0.14 -0.20
OPM % -26.67% -16.39% -133.33% -88.89% -40.00% 30.56% 3.85% -1,050.00% 46.15% 14.29% 35.90% -2.47%
0.04 -1.48 0.01 0.00 0.00 -0.10 -0.07 0.00 0.00 0.00 0.00 0.24
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.03 0.02 0.00 0.00 0.00 0.00 0.00 1.74 0.02 0.02 0.00 0.00
Profit before tax -0.07 -1.89 -0.11 -0.08 -0.04 0.01 -0.06 -1.95 0.16 0.02 0.14 0.04
Tax % 0.00% 2.65% 0.00% 0.00% 0.00% 100.00% 66.67% -0.51% 12.50% 50.00% 0.00% 0.00%
-0.07 -1.84 -0.11 -0.08 -0.04 0.00 -0.03 -1.96 0.13 0.00 0.14 0.04
EPS in Rs -4.89 -3.56 -1.78 0.00 -0.10 -6.37 0.42 0.00 0.46 0.13
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 13%
5 Years: 99%
3 Years: 175%
TTM: 1977%
Compounded Profit Growth
10 Years: 7%
5 Years: 27%
3 Years: -32%
TTM: -71%
Stock Price CAGR
10 Years: %
5 Years: 32%
3 Years: 80%
1 Year: 16%
Return on Equity
10 Years: -9%
5 Years: -11%
3 Years: 2%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 4.50 4.50 0.23 0.23 0.23 3.08 3.08 3.08 3.08 3.08 3.08 3.08
Reserves -2.41 -4.26 -0.09 -0.17 -0.21 1.50 1.47 -0.49 -0.36 -0.37 -0.22 -0.18
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.30 0.60
0.24 0.00 0.01 0.00 0.02 0.01 0.02 0.01 0.01 0.01 0.11 0.08
Total Liabilities 2.33 0.24 0.15 0.06 0.04 4.59 4.57 2.60 2.73 2.72 3.27 3.58
1.43 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.02 0.00 0.00 0.00
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 0.00 0.00 0.00 0.00 3.61 3.28 2.04 2.20 2.20 0.00 0.00
0.90 0.24 0.15 0.06 0.04 0.98 1.29 0.51 0.51 0.52 3.27 3.58
Total Assets 2.33 0.24 0.15 0.06 0.04 4.59 4.57 2.60 2.73 2.72 3.27 3.58

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.28 -2.09 0.08 -0.08 -0.02 -0.10 0.09 -0.25 -0.12 -0.28 -2.55 -0.47
-0.13 1.92 0.00 0.00 0.00 -4.44 -0.11 0.30 0.15 0.25 2.20 0.18
0.00 0.00 0.01 0.00 0.00 4.56 0.00 0.00 0.00 0.00 0.30 0.30
Net Cash Flow 0.15 -0.17 0.09 -0.08 -0.02 0.02 -0.01 0.05 0.03 -0.03 -0.05 0.00

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 0.00 0.00 0.00 0.00 10.14 0.00 0.00 0.00 0.00 224.62 11.27
Inventory Days 102.20 0.00 0.00
Days Payable 292.00
Cash Conversion Cycle -189.80 0.00 0.00 0.00 0.00 10.14 0.00 0.00 0.00 0.00 224.62 11.27
Working Capital Days -146.00 30.67 0.00 40.56 -36.50 30.42 1,137.12 912.50 18.72 52.14 1,937.31 97.33
ROCE % -3.27% -206.01% -57.89% -80.00% -100.00% 0.43% -1.31% -54.62% 6.03% 0.74% 4.77% 1.20%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
40.01% 40.01% 40.01% 40.01% 40.01% 40.02% 0.00% 0.00% 65.00% 0.00% 65.00% 65.00%
59.99% 59.99% 59.99% 59.99% 59.99% 60.00% 100.00% 100.00% 34.99% 100.00% 34.99% 35.01%
No. of Shareholders 2,6182,6402,6522,6202,6202,6172,6002,5972,5922,6322,6762,762

Documents