Capri Global Capital Ltd
Capri Global is a diversified Non-Banking Financial Company (NBFC) with a presence across diverse segments like MSME, Affordable Housing, Construction Finance segments, and Car Loan distribution; forayed into Gold Loans in Aug 22.[1]
- Market Cap ₹ 18,759 Cr.
- Current Price ₹ 227
- High / Low ₹ 289 / 160
- Stock P/E 71.7
- Book Value ₹ 44.6
- Dividend Yield 0.06 %
- ROCE 8.98 %
- ROE 7.46 %
- Face Value ₹ 1.00
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 5.09 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of 9.48% over last 3 years.
- Dividend payout has been low at 4.76% of profits over last 3 years
- Promoter holding has decreased over last 3 years: -4.98%
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
595 | 1,998 | 162 | 198 | 189 | 229 | 351 | 589 | 717 | 737 | 981 | 1,464 | 2,117 | |
534 | 1,901 | 41 | 48 | 120 | 97 | 140 | 191 | 203 | 201 | 368 | 621 | 940 | |
Operating Profit | 61 | 97 | 121 | 150 | 69 | 132 | 211 | 398 | 514 | 536 | 613 | 843 | 1,177 |
OPM % | 10% | 5% | 75% | 76% | 37% | 58% | 60% | 68% | 72% | 73% | 63% | 58% | 56% |
1 | 13 | 6 | 8 | 2 | 6 | 1 | 3 | 2 | 0 | 1 | 1 | 1 | |
Interest | 0 | 0 | 2 | 5 | 12 | 38 | 97 | 207 | 283 | 290 | 332 | 532 | 757 |
Depreciation | 1 | 1 | 3 | 4 | 3 | 4 | 6 | 7 | 11 | 11 | 10 | 44 | 83 |
Profit before tax | 60 | 109 | 123 | 149 | 56 | 96 | 108 | 187 | 222 | 236 | 273 | 268 | 338 |
Tax % | 32% | 30% | 33% | 36% | 22% | 39% | 40% | 27% | 27% | 25% | 25% | 24% | |
41 | 77 | 82 | 95 | 44 | 58 | 65 | 136 | 161 | 177 | 205 | 205 | 262 | |
EPS in Rs | 0.50 | 0.94 | 1.00 | 1.16 | 0.53 | 0.71 | 0.79 | 1.65 | 1.96 | 2.15 | 2.49 | 2.48 | 3.17 |
Dividend Payout % | 9% | 7% | 6% | 6% | 12% | 9% | 8% | 5% | 2% | 5% | 4% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | -3% |
5 Years: | 33% |
3 Years: | 27% |
TTM: | 63% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | 26% |
3 Years: | 8% |
TTM: | 44% |
Stock Price CAGR | |
---|---|
10 Years: | 43% |
5 Years: | 41% |
3 Years: | 34% |
1 Year: | 39% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 10% |
3 Years: | 9% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 41 | 41 |
Reserves | 794 | 865 | 941 | 1,030 | 1,068 | 1,126 | 1,217 | 1,348 | 1,504 | 1,682 | 1,887 | 3,524 | 3,642 |
0 | 0 | 0 | 50 | 141 | 728 | 1,566 | 2,769 | 2,837 | 3,774 | 4,832 | 7,511 | 8,801 | |
15 | 14 | 15 | 49 | 77 | 98 | 153 | 126 | 66 | 322 | 398 | 718 | 628 | |
Total Liabilities | 844 | 913 | 991 | 1,164 | 1,320 | 1,986 | 2,971 | 4,277 | 4,441 | 5,813 | 7,153 | 11,795 | 13,112 |
5 | 5 | 12 | 9 | 8 | 13 | 15 | 14 | 32 | 28 | 34 | 291 | 372 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 17 | 0 |
Investments | 52 | 23 | 31 | 117 | 110 | 68 | 56 | 9 | 361 | 807 | 377 | 215 | 239 |
787 | 885 | 948 | 1,038 | 1,202 | 1,905 | 2,900 | 4,254 | 4,048 | 4,978 | 6,739 | 11,271 | 12,501 | |
Total Assets | 844 | 913 | 991 | 1,164 | 1,320 | 1,986 | 2,971 | 4,277 | 4,441 | 5,813 | 7,153 | 11,795 | 13,112 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-162 | -59 | -102 | 59 | -73 | -511 | -857 | -1,115 | 210 | -319 | -1,340 | -2,994 | |
156 | 34 | 102 | -88 | 2 | 46 | 40 | 41 | -352 | -465 | 317 | 52 | |
-34 | -4 | -6 | 44 | 69 | 460 | 835 | 1,196 | 54 | 892 | 1,176 | 4,096 | |
Net Cash Flow | -40 | -29 | -6 | 15 | -1 | -6 | 18 | 122 | -88 | 108 | 152 | 1,154 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 2 | 8 | 20 | 48 | 16 | 1 | 1 | 5 | 0 | 1 | 3 | 8 |
Inventory Days | 148 | 54 | ||||||||||
Days Payable | 0 | 0 | ||||||||||
Cash Conversion Cycle | 150 | 62 | 20 | 48 | 16 | 1 | 1 | 5 | 0 | 1 | 3 | 8 |
Working Capital Days | 231 | 81 | 892 | 553 | 293 | 101 | -153 | -54 | -18 | -139 | -119 | -120 |
ROCE % | 7% | 13% | 13% | 15% | 6% | 9% | 9% | 11% | 12% | 11% | 10% | 9% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 1d
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
18 Apr - Disclosure under Regulation 30 of the SEBI (LODR) Regulations, 2015 - Investor / Analyst Interaction
- Regulation 40(9) Certificate For Year Ended March 31, 2024 10 Apr
- Board Meeting Intimation for Board Meeting To Be Held On May 08, 2024 10 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - Certificate under SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2024
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 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Nov 2023Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Sep 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Nov 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
-
Aug 2022Transcript PPT
-
Aug 2022TranscriptNotesPPT
-
May 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Apr 2022TranscriptPPT
-
Mar 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Jan 2022TranscriptNotesPPT
-
Dec 2021TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Dec 2020TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
May 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Jan 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019Transcript PPT
-
May 2019TranscriptNotesPPT
-
Apr 2019TranscriptNotesPPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Sep 2018TranscriptNotesPPT
Company Timeline[1]
FY11 : Raised Rs. 450 crs. equity capital and started Construction Finance Business
FY13 : MSME Lending
FY17 : Housing Finance
FY22 : Car Loans & Gold Loans.