Landmarc Leisure Corporation Ltd
₹ 0.95
-4.04%
22 Apr
- close price
About
Incorporated in 2011, Landmarc Leisure Corporation Ltd provides wellness, education and entertainment
services[1]
Key Points
- Market Cap ₹ 76.0 Cr.
- Current Price ₹ 0.95
- High / Low ₹ 1.23 / 0.63
- Stock P/E
- Book Value ₹ 0.32
- Dividend Yield 0.00 %
- ROCE -9.12 %
- ROE -12.6 %
- Face Value ₹ 1.00
Pros
- Debtor days have improved from 1,599 to 51.2 days.
Cons
- Stock is trading at 2.95 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -24.5% over past five years.
- Company has a low return on equity of -6.22% 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: Entertainment Industry: Entertainment / Electronic Media Software
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Sep 2011 | Sep 2012 | Sep 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5.17 | 1.42 | 2.44 | 1.60 | 0.94 | 1.01 | 4.37 | 2.14 | 1.23 | 0.01 | 0.01 | 1.07 | 0.94 | |
| 2.82 | 4.64 | 5.63 | 7.28 | 2.46 | 4.73 | 2.73 | 4.40 | 1.26 | 0.73 | 1.37 | 4.58 | 2.12 | |
| Operating Profit | 2.35 | -3.22 | -3.19 | -5.68 | -1.52 | -3.72 | 1.64 | -2.26 | -0.03 | -0.72 | -1.36 | -3.51 | -1.18 |
| OPM % | 45.45% | -226.76% | -130.74% | -355.00% | -161.70% | -368.32% | 37.53% | -105.61% | -2.44% | -7,200.00% | -13,600.00% | -328.04% | -125.53% |
| 0.01 | 0.77 | 0.32 | 0.07 | 0.04 | 0.11 | -1.16 | 0.00 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | |
| Interest | 0.01 | 0.02 | 0.05 | 0.09 | 0.06 | 0.03 | 0.01 | 0.01 | 0.02 | 0.04 | 0.01 | 0.00 | 0.00 |
| Depreciation | 4.08 | 1.03 | 1.66 | 1.71 | 1.52 | 0.93 | 0.34 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Profit before tax | -1.73 | -3.50 | -4.58 | -7.41 | -3.06 | -4.57 | 0.13 | -2.28 | -0.04 | -0.75 | -1.37 | -3.51 | -1.16 |
| Tax % | -9.25% | -1.43% | 4.80% | -1.89% | 4.90% | 0.00% | 23.08% | 0.00% | 0.00% | 4.00% | 2.19% | 0.00% | |
| -1.89 | -3.54 | -4.37 | -7.54 | -2.91 | -4.58 | 0.11 | -2.28 | -0.04 | -0.72 | -1.33 | -3.50 | -1.16 | |
| EPS in Rs | -0.02 | -0.04 | -0.05 | -0.09 | -0.04 | -0.06 | 0.00 | -0.03 | -0.00 | -0.01 | -0.02 | -0.04 | -0.01 |
| 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: | -3% |
| 5 Years: | -25% |
| 3 Years: | -5% |
| TTM: | 104% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 2% |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 67% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 23% |
| 3 Years: | 38% |
| 1 Year: | 42% |
| Return on Equity | |
|---|---|
| 10 Years: | -7% |
| 5 Years: | -5% |
| 3 Years: | -6% |
| Last Year: | -13% |
Balance Sheet
Figures in Rs. Crores
| Sep 2011 | Sep 2012 | Sep 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Reserves | -23.00 | -26.64 | -31.01 | -38.69 | -41.60 | -46.17 | -46.09 | -48.37 | -48.40 | -49.12 | -50.48 | -53.99 | -54.24 |
| Preference Capital | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 10.52 | 15.07 | 17.41 | 8.84 | 2.28 | 5.09 | 3.21 | 3.07 | 5.29 | 9.19 | 9.67 | 11.80 | 12.07 | |
| 3.48 | 5.52 | 5.33 | 5.99 | 6.74 | 6.59 | 6.50 | 4.90 | 5.15 | 5.04 | 5.43 | 4.75 | 4.88 | |
| Total Liabilities | 71.00 | 73.95 | 71.73 | 56.14 | 47.42 | 45.51 | 43.62 | 39.60 | 42.04 | 45.11 | 44.62 | 42.56 | 42.71 |
| 5.02 | 5.64 | 6.27 | 4.40 | 2.87 | 1.65 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | |
| CWIP | 1.42 | 2.54 | 0.34 | 0.00 | 0.00 | 2.72 | 2.89 | 1.40 | 2.54 | 3.00 | 4.00 | 1.15 | 1.17 |
| Investments | 0.81 | 0.06 | 0.05 | 0.05 | 0.33 | 0.09 | 0.12 | 0.00 | 0.00 | 0.08 | 0.03 | 0.28 | 0.07 |
| 63.75 | 65.71 | 65.07 | 51.69 | 44.22 | 41.05 | 40.58 | 38.18 | 39.49 | 42.02 | 40.58 | 41.11 | 41.46 | |
| Total Assets | 71.00 | 73.95 | 71.73 | 56.14 | 47.42 | 45.51 | 43.62 | 39.60 | 42.04 | 45.11 | 44.62 | 42.56 | 42.71 |
Cash Flows
Figures in Rs. Crores
| Sep 2011 | Sep 2012 | Sep 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -35.33 | -4.01 | -4.34 | 5.40 | 9.14 | -3.55 | -0.16 | -1.15 | -0.93 | -0.41 | 0.26 | -4.17 | |
| -4.54 | -0.05 | -1.95 | -0.31 | -2.88 | 0.79 | -0.24 | 1.37 | -1.16 | -0.52 | -0.97 | 2.58 | |
| 39.78 | 4.29 | 5.91 | -5.10 | -6.13 | 2.80 | 0.18 | -0.14 | 2.22 | 0.95 | 0.48 | 2.12 | |
| Net Cash Flow | -0.09 | 0.23 | -0.38 | -0.01 | 0.12 | 0.03 | -0.22 | 0.08 | 0.12 | 0.02 | -0.22 | 0.53 |
Ratios
Figures in Rs. Crores
| Sep 2011 | Sep 2012 | Sep 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.71 | 12.85 | 23.93 | 36.50 | 19.41 | 86.73 | 15.03 | 5.12 | 35.61 | 3,650.00 | 1,095.00 | 51.17 |
| Inventory Days | 282.05 | 74.87 | 84.23 | |||||||||
| Days Payable | 3,235.23 | 1,834.36 | 6,120.77 | |||||||||
| Cash Conversion Cycle | 0.71 | -2,940.33 | -1,735.55 | -6,000.04 | 19.41 | 86.73 | 15.03 | 5.12 | 35.61 | 3,650.00 | 1,095.00 | 51.17 |
| Working Capital Days | 54.36 | 6,400.35 | 4,239.39 | 3,873.56 | 2,520.05 | 2,414.06 | 533.72 | 902.27 | 1,881.38 | 335,070.00 | 279,225.00 | 2,804.02 |
| ROCE % | -3.74% | -5.90% | -6.48% | -12.02% | -6.26% | -11.05% | 3.63% | -6.32% | -0.06% | -1.85% | -3.43% | -9.12% |
Documents
Announcements
- Compliance Certificate For The Financial Year Ended On March 31, 2024 13h
- Compliance Certificate Under Regulation 40(10) For The Year Ended March 31, 2024 19 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
19 Apr - Compliance certificate under regulation 74(5) of SEBI (DP) regulation 2018 for the quarter ended March 31, 2024
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 3 Apr
- Closure of Trading Window 28 Mar
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 2009
from bse
-
Financial Year 2008
from bse
Services Offered:[1]
a) Svastii Spa & Salon:
Company provides Unisex Wellness services through its spa & salon
b) Svastii Wellness Academy, LLCL:
Company provides eductaional services through its academy
c) Landmarc Films:
It is a multidisciplinary production house, involved in development, production, marketing & distribution of feature films, short films, documentaries, and promote all kinds of cinema, filmmaking and creativity