Devine Impex Ltd
Devine Impex is engaged in the business of trading of bullion, jewellery and ornaments.
- Market Cap ₹ 7.11 Cr.
- Current Price ₹ 7.46
- High / Low ₹ 9.43 / 5.54
- Stock P/E 142
- Book Value ₹ 14.3
- Dividend Yield 0.00 %
- ROCE 0.37 %
- ROE 0.37 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.52 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -8.86% over past five years.
- Promoter holding is low: 34.5%
- Company has a low return on equity of 0.25% over last 3 years.
- Company has high debtors of 203 days.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2.85 | 4.11 | 5.53 | 4.65 | 2.57 | 3.55 | 2.83 | 2.91 | 2.77 | 2.10 | 1.90 | 1.78 | 1.64 | |
2.83 | 4.08 | 5.51 | 4.61 | 2.56 | 3.52 | 2.80 | 2.88 | 2.73 | 2.06 | 1.86 | 1.73 | 1.57 | |
Operating Profit | 0.02 | 0.03 | 0.02 | 0.04 | 0.01 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.07 |
OPM % | 0.70% | 0.73% | 0.36% | 0.86% | 0.39% | 0.85% | 1.06% | 1.03% | 1.44% | 1.90% | 2.11% | 2.81% | 4.27% |
0.15 | 0.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
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 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit before tax | 0.17 | 0.57 | 0.01 | 0.03 | 0.00 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.07 |
Tax % | 29.41% | 12.28% | 0.00% | 33.33% | 50.00% | 33.33% | 33.33% | 25.00% | 25.00% | 50.00% | 0.00% | ||
0.12 | 0.50 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.05 | 0.05 | |
EPS in Rs | 0.23 | 0.52 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.05 | 0.05 |
Dividend Payout % | 0.00% | 0.00% | 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: | -8% |
5 Years: | -9% |
3 Years: | -14% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | -13% |
5 Years: | 20% |
3 Years: | 19% |
TTM: | -29% |
Stock Price CAGR | |
---|---|
10 Years: | -15% |
5 Years: | % |
3 Years: | 48% |
1 Year: | 29% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | 0% |
3 Years: | 0% |
Last Year: | 0% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5.22 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
Reserves | -0.43 | 3.81 | 3.81 | 3.82 | 3.83 | 3.85 | 3.86 | 3.88 | 3.91 | 3.94 | 3.96 | 4.01 | 3.98 |
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 | |
0.06 | 0.09 | 0.04 | 0.02 | 0.22 | 0.02 | 0.02 | 0.03 | 0.05 | 0.04 | 0.09 | 0.04 | 0.09 | |
Total Liabilities | 4.85 | 13.52 | 13.47 | 13.46 | 13.67 | 13.49 | 13.50 | 13.53 | 13.58 | 13.60 | 13.67 | 13.67 | 13.69 |
0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 |
Investments | 1.69 | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
3.15 | 9.59 | 9.54 | 9.53 | 9.74 | 9.57 | 9.58 | 12.31 | 12.36 | 12.38 | 12.45 | 12.45 | 12.47 | |
Total Assets | 4.85 | 13.52 | 13.47 | 13.46 | 13.67 | 13.49 | 13.50 | 13.53 | 13.58 | 13.60 | 13.67 | 13.67 | 13.69 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.66 | -6.70 | -2.07 | 0.38 | -0.49 | 0.19 | -0.18 | -0.80 | -1.92 | 0.39 | -0.41 | 0.00 | |
-0.62 | 0.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.70 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.00 | 8.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 0.04 | 2.15 | -2.07 | 0.38 | -0.49 | 0.19 | -0.18 | 1.90 | -1.92 | 0.39 | -0.41 | 0.00 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 166.07 | 311.54 | 195.45 | 612.12 | 323.87 | 247.63 | 407.65 | 185.79 | 260.71 | 280.47 | 203.01 |
Inventory Days | 65.27 | 489.12 | 301.26 | 508.91 | 771.38 | 643.55 | 993.01 | 905.94 | 1,476.78 | 1,923.85 | 2,242.75 | 2,578.25 |
Days Payable | 0.00 | 0.00 | 0.00 | 0.00 | 29.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.33 | 0.00 |
Cash Conversion Cycle | 65.27 | 655.19 | 612.80 | 704.36 | 1,353.94 | 967.43 | 1,240.65 | 1,313.58 | 1,662.58 | 2,184.57 | 2,516.89 | 2,781.25 |
Working Capital Days | 60.19 | 629.65 | 605.91 | 691.54 | 1,322.24 | 941.80 | 1,208.50 | 1,276.87 | 1,600.99 | 2,050.95 | 2,353.29 | 2,518.09 |
ROCE % | 5.07% | 2.31% | 0.07% | 0.22% | 0.00% | 0.15% | 0.22% | 0.22% | 0.30% | 0.30% | 0.29% | 0.37% |
Documents
Announcements
- Compliance Certificate For The Period Ended 31.03.2024 20 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 13 Apr
- Closure of Trading Window 27 Mar
- Announcement under Regulation 30 (LODR)-Newspaper Publication 5 Feb
- Unaudited Financial Results For The Quarter Ended 31.12.2023 3 Feb
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2008
from bse
-
Financial Year 2007
from bse
Products[1]
The company deals in a range of Earthing Accessories, Valve Accessories, Electrical Wiring Accessories, Brass Precision Components, S.S. Components, Sanitary Parts, General Engineering Products, Casting, Forging, etc.