Thirdwave Financial Intermediaries Ltd
₹ 76.4
4.99%
28 Mar
- close price
About
Incorporated in 1989, Thirdwave Financial Intermediaries Ltd deals in food and beverage processing and other allied services[1]
Key Points
- Market Cap ₹ 16.9 Cr.
- Current Price ₹ 76.4
- High / Low ₹ 76.4 / 23.4
- Stock P/E 88.8
- Book Value ₹ 6.52
- Dividend Yield 0.00 %
- ROCE -6.45 %
- ROE -6.45 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Stock is trading at 11.7 times its book value
- The company has delivered a poor sales growth of -8.51% over past five years.
- Company has a low return on equity of -2.60% over last 3 years.
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.02 | 0.05 | 0.04 | 0.06 | 0.06 | 0.40 | 2.20 | 0.82 | 4.90 | 1.03 | 1.83 | 1.41 | 0.54 | |
0.05 | 0.14 | 0.05 | 0.06 | 0.06 | 0.35 | 1.88 | 0.84 | 4.28 | 1.21 | 1.86 | 1.60 | 0.58 | |
Operating Profit | -0.03 | -0.09 | -0.01 | 0.00 | 0.00 | 0.05 | 0.32 | -0.02 | 0.62 | -0.18 | -0.03 | -0.19 | -0.04 |
OPM % | -150.00% | -180.00% | -25.00% | 0.00% | 0.00% | 12.50% | 14.55% | -2.44% | 12.65% | -17.48% | -1.64% | -13.48% | -7.41% |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | 0.01 | 0.09 | 0.10 | 0.10 | 0.10 | 0.24 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.07 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 |
Depreciation | 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 |
Profit before tax | -0.03 | -0.09 | -0.01 | 0.00 | 0.00 | 0.04 | 0.21 | -0.08 | 0.69 | -0.08 | 0.07 | -0.09 | 0.19 |
Tax % | 0.00% | 0.00% | 0.00% | 25.00% | 19.05% | 0.00% | 17.39% | 0.00% | 14.29% | 0.00% | |||
-0.03 | -0.09 | -0.02 | 0.00 | 0.00 | 0.03 | 0.17 | -0.08 | 0.58 | -0.08 | 0.06 | -0.09 | 0.19 | |
EPS in Rs | -0.14 | -0.41 | -0.09 | 0.00 | 0.00 | 0.14 | 0.77 | -0.36 | 2.63 | -0.36 | 0.27 | -0.41 | 0.87 |
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: | 40% |
5 Years: | -9% |
3 Years: | -34% |
TTM: | -37% |
Compounded Profit Growth | |
---|---|
10 Years: | 0% |
5 Years: | % |
3 Years: | % |
TTM: | 200% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 20% |
3 Years: | 43% |
1 Year: | 227% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | -3% |
Last Year: | -6% |
Balance Sheet
Figures in Rs. Crores
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 | 2.83 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.83 | 2.83 | 2.83 | 2.83 | 2.83 | 2.83 |
Reserves | -1.81 | -1.27 | -1.29 | -1.29 | -1.29 | -1.25 | -1.09 | -1.95 | -1.37 | -1.45 | -1.39 | -1.48 | -1.39 |
0.00 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.87 | 0.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.05 | 0.01 | 0.13 | 0.02 | 0.01 | 0.01 | 0.01 | |
Total Liabilities | 1.02 | 0.98 | 0.92 | 0.92 | 0.93 | 0.97 | 2.04 | 1.64 | 1.59 | 1.40 | 1.45 | 1.36 | 1.45 |
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 | |
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 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
0.47 | 0.43 | 0.37 | 0.37 | 0.38 | 0.81 | 2.04 | 1.64 | 1.59 | 1.40 | 1.45 | 1.36 | 1.45 | |
Total Assets | 1.02 | 0.98 | 0.92 | 0.92 | 0.93 | 0.97 | 2.04 | 1.64 | 1.59 | 1.40 | 1.45 | 1.36 | 1.45 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.02 | -0.06 | -0.02 | 0.02 | -0.03 | -0.03 | -1.47 | 0.10 | 2.16 | -0.54 | -0.91 | 1.28 | |
0.00 | 0.00 | 0.17 | 0.00 | 0.03 | 0.03 | 0.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.00 | 0.04 | -0.15 | 0.00 | 0.00 | 0.00 | 0.87 | -0.20 | -0.67 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 0.02 | -0.02 | 0.00 | 0.02 | 0.00 | 0.00 | 0.09 | -0.10 | 1.49 | -0.54 | -0.91 | 1.28 |
Ratios
Figures in Rs. Crores
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 | 0.00 | 91.25 | 121.67 | 182.50 | 63.88 | 14.93 | 0.00 | 0.00 | 7.09 | 13.96 | 0.00 |
Inventory Days | 194.67 | 365.00 | 840.61 | 0.00 | 138.70 | 120.16 | 0.00 | |||||
Days Payable | 0.00 | 0.00 | 0.00 | 3.65 | 0.00 | |||||||
Cash Conversion Cycle | 0.00 | 0.00 | 91.25 | 121.67 | 182.50 | 258.54 | 379.93 | 840.61 | 0.00 | 142.14 | 134.12 | 0.00 |
Working Capital Days | 7,117.50 | 2,628.00 | 1,733.75 | 1,034.17 | 973.33 | 209.88 | 310.25 | 681.04 | -2.98 | 141.75 | 123.66 | 5.18 |
ROCE % | -2.90% | -9.00% | -1.05% | 0.00% | 0.00% | 5.32% | 21.69% | -1.10% | 45.95% | -5.63% | 4.96% | -6.45% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 12 Mar
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 12 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2 Mar - Announcement under Regulation 30 of SEBI LODR for News Paper Publication
- Corrigendum To The Postal Ballot Notice Dated 27Th January, 2024 1 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13 Feb - Copies of newspaper clippings published today (i.e. 13th February, 2024) in English newspaper and Bangla newspaper with respect to the unaudited financial results of the …
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 2015
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 2009
from bse
Business Overview:[1][2]
Company was operating as a non-banking financial company but later it ventured in the Food and Beverage processing industry and other allied services. Company plans to setup food kiosks in high footfall areas and plans to become a franchisor