Franklin Industries Ltd

Franklin Industries Ltd

₹ 7.00 4.95%
22 Feb 2:12 p.m.
About

Incorporated in 1983, Franklin Industries Ltd does Wholesale trading of Agriculture Commodities and Jewelry[1]

Key Points

Business Overview:[1]
a) Company is in the business of manufacturing, buying and selling gold, silver, bullion, jewelry, diamond and other precious and articles
b) Company is also in the business
of manufacturers, importers and exporters,
whole sale and retail dealers of men’s, women’s and children clothing and wearing apparel viz. shirts, bush shirts, pyjama suits, vests, underwears, suits, foundation garments for ladies dresses, brassieres, maternity belts, knee caps, coats, panties, nighties and all type of textile and textile products
c) Company also deals in shares, stocks, debenture stocks, bonds, negotiable instruments, mutual fund, derivatives, securities of any company, Government, Public Body or authority, Municipal and Local Bodies

  • Market Cap 25.3 Cr.
  • Current Price 7.00
  • High / Low 7.00 / 0.89
  • Stock P/E 3.61
  • Book Value 1.51
  • Dividend Yield 0.00 %
  • ROCE 70.7 %
  • ROE 52.6 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Working capital days have increased from 42.3 days to 67.1 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.

Peer comparison

Sector: Retail Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1.90 4.79 1.47 7.57 6.88 1.09 2.52 1.70 8.10 8.19 7.27 8.53 16.73
1.87 4.87 1.45 7.37 6.74 1.48 2.42 1.46 7.67 6.10 6.52 7.52 12.05
Operating Profit 0.03 -0.08 0.02 0.20 0.14 -0.39 0.10 0.24 0.43 2.09 0.75 1.01 4.68
OPM % 1.58% -1.67% 1.36% 2.64% 2.03% -35.78% 3.97% 14.12% 5.31% 25.52% 10.32% 11.84% 27.97%
0.00 0.15 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -2.55 0.07 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 0.03 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.01 0.00 0.01
Profit before tax 0.03 0.04 0.02 0.20 0.14 -0.35 0.10 0.24 0.43 -0.46 0.81 1.01 4.67
Tax % 0.00% 25.00% 0.00% 25.00% 28.57% -2.86% 30.00% 25.00% 25.58% 28.26% 25.93% 25.74% 25.91%
0.03 0.04 0.02 0.15 0.10 -0.36 0.08 0.18 0.32 -0.34 0.60 0.75 3.45
EPS in Rs 0.01 0.01 0.01 0.04 0.03 -0.10 0.02 0.05 0.09 -0.09 0.17 0.21 0.95
Raw PDF

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 0.00 0.00 0.50 1.44 1.46 20.77 17.39 13.14 15.02 17.01 20.52 40.72
0.02 0.02 0.01 0.51 1.43 1.47 20.63 17.24 13.14 15.09 17.04 17.65 32.19
Operating Profit 0.00 -0.02 -0.01 -0.01 0.01 -0.01 0.14 0.15 0.00 -0.07 -0.03 2.87 8.53
OPM % 0.00% -2.00% 0.69% -0.68% 0.67% 0.86% 0.00% -0.47% -0.18% 13.99% 20.95%
0.00 0.02 0.02 0.02 0.01 0.03 0.01 0.00 0.08 0.15 0.07 -2.55 -2.48
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 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03 0.03 0.02
Profit before tax 0.00 0.00 0.01 0.01 0.02 0.02 0.12 0.12 0.05 0.05 0.01 0.29 6.03
Tax % 0.00% 0.00% 0.00% 50.00% 0.00% 25.00% 40.00% 20.00% 0.00% 24.14%
0.00 0.00 0.01 0.01 0.01 0.01 0.13 0.09 0.04 0.04 0.01 0.21 4.46
EPS in Rs 0.00 0.00 0.04 0.00 0.00 0.00 0.04 0.02 0.01 0.01 0.00 0.06 1.24
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: %
5 Years: 0%
3 Years: 16%
TTM: 204%
Compounded Profit Growth
10 Years: %
5 Years: 77%
3 Years: 274%
TTM: 3086%
Stock Price CAGR
10 Years: %
5 Years: 40%
3 Years: 61%
1 Year: 480%
Return on Equity
10 Years: 8%
5 Years: 12%
3 Years: 18%
Last Year: 53%

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 0.24 0.24 0.24 3.62 3.62 3.62 3.62 3.62 3.62 3.62 3.62 3.62 3.62
Reserves -0.09 -0.09 -0.08 -0.07 -0.06 -0.05 0.08 0.17 0.21 0.25 0.26 0.48 1.83
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.05
0.00 0.00 0.00 0.01 0.09 0.01 0.68 1.28 3.49 2.47 7.45 5.66 6.82
Total Liabilities 0.15 0.15 0.16 3.56 3.65 3.58 4.38 5.07 7.32 6.34 11.33 9.81 12.32
0.00 0.00 0.00 0.00 0.00 0.00 0.51 0.49 0.46 0.44 0.41 0.38 0.38
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 0.12 0.12 0.12 0.12 0.59 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.03 0.03 0.04 3.44 3.06 3.11 3.87 4.58 6.86 5.90 10.92 9.43 11.94
Total Assets 0.15 0.15 0.16 3.56 3.65 3.58 4.38 5.07 7.32 6.34 11.33 9.81 12.32

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
0.01 -3.33 0.42 -0.07 0.03 0.10 -1.18 1.44 -0.70 -1.62
0.00 0.00 -0.48 0.12 -0.07 0.00 0.00 0.00 0.00 0.00
0.00 3.38 0.00 0.00 0.00 0.00 1.04 -1.26 0.53 1.61
Net Cash Flow 0.01 0.04 -0.05 0.05 -0.04 0.10 -0.14 0.18 -0.17 -0.01

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 0.00 146.00 27.88 35.00 26.18 20.99 25.28 83.11 119.95 78.09
Inventory Days 23.30 5.21 146.65 8.17 24.53 52.30 0.00 0.00 0.00
Days Payable 0.00 20.86 0.00 11.90 26.45 96.73
Cash Conversion Cycle 0.00 169.30 12.24 181.65 22.45 19.07 -19.15 83.11 119.95 78.09
Working Capital Days 0.00 153.30 10.14 145.00 22.14 27.08 70.83 28.68 31.11 67.06
ROCE % 0.00% 0.00% 6.45% 0.54% 0.56% 0.56% 3.03% 3.20% 1.31% 1.30% 0.26% 70.73%

Shareholding Pattern

Numbers in percentages

87 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 99.99%
No. of Shareholders 6677267467767828068148288611,0151,3654,239

Documents