Stampede Capital Ltd

  • Market Cap 115 Cr.
  • Current Price 0.90
  • High / Low 0.90 / 0.40
  • Stock P/E
  • Book Value 0.11
  • Dividend Yield 0.00 %
  • ROCE -111 %
  • ROE -132 %
  • Face Value 1.00

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 8.42 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -25.70% over past five years.
  • Promoter holding is low: 18.68%
  • Company has a low return on equity of -61.74% for last 3 years.
  • Company might be capitalizing the interest cost

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
149.30 87.40 27.16 20.39 98.39 82.16 55.57 6.82 17.85 3.07 10.97 2.36
132.49 78.06 24.04 20.39 99.56 81.84 55.93 7.41 33.33 3.87 12.06 2.74
Operating Profit 16.81 9.34 3.12 -0.00 -1.17 0.32 -0.36 -0.59 -15.48 -0.80 -1.09 -0.38
OPM % 11.26% 10.69% 11.49% -0.00% -1.19% 0.39% -0.65% -8.65% -86.72% -26.06% -9.94% -16.10%
Other Income 0.14 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.90 -22.48 -0.00 -0.00 -3.75
Interest -0.01 -0.01 -0.01 -0.01 0.86 0.52 -0.02 -0.02 -0.05 -0.00 -0.00 -0.00
Depreciation 7.51 7.93 3.72 3.59 13.55 4.30 4.63 4.75 -0.74 0.63 0.97 0.97
Profit before tax 9.45 1.42 -0.59 -3.58 -15.58 -4.50 -4.97 -6.22 -37.17 -1.43 -2.06 -5.10
Tax % 64.55% -145.77% 135.59% 4.19% -5.91% 30.67% -1.01% 1.45% -1.94% 2.80% 20.39% 2.16%
Net Profit 1.63 3.24 1.53 -1.84 -54.62 -12.37 -5.02 -6.14 -37.89 -1.40 -1.64 -4.99
EPS in Rs 0.06 0.11 0.05 -0.06 -1.91 -0.43 -0.18 -0.21 -1.32 -0.05 -0.06 -0.17

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1.55 6.16 37.66 24.03 74.28 195.29 385.56 233.33 157.73 16.82
1.91 4.60 26.86 16.72 53.51 113.11 293.13 221.88 180.62 23.36
Operating Profit -0.36 1.56 10.80 7.31 20.77 82.18 92.43 11.45 -22.89 -6.54
OPM % -23.23% 25.32% 28.68% 30.42% 27.96% 42.08% 23.97% 4.91% -14.51% -38.88%
Other Income -0.00 0.11 0.23 -5.12 0.40 0.15 0.13 -0.00 -16.57 0.05
Interest 0.06 0.25 0.13 -0.00 -0.00 0.17 0.18 0.99 0.46 -0.00
Depreciation 0.04 2.60 3.03 3.21 4.76 15.45 28.13 28.80 12.94 2.99
Profit before tax -0.46 -1.18 7.87 -1.02 16.41 66.71 64.25 -18.34 -52.86 -9.48
Tax % -0.00% -25.42% -3.05% 85.29% 11.46% 0.52% 25.40% 11.45% 1.32% 6.22%
Net Profit -0.46 -1.48 8.10 -0.15 14.53 66.35 33.20 -52.94 -61.42 -8.88
EPS in Rs -0.06 -0.06 0.31 -0.01 0.51 2.33 1.16 -1.85 -2.15 -0.31
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:-26%
3 Years:-65%
TTM:-89%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:78%
Stock Price CAGR
10 Years:-15%
5 Years:-48%
3 Years:-18%
1 Year:50%
Return on Equity
10 Years:%
5 Years:-1%
3 Years:-62%
Last Year:-132%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
5.65 20.65 20.65 21.00 22.81 22.81 28.63 28.63 28.63 28.63
Reserves -4.38 -5.86 2.25 3.39 49.52 118.42 136.22 42.26 -18.17 -25.57
Borrowings 1.05 -0.00 -0.00 -0.00 2.92 1.15 17.17 107.68 2.33 1.31
0.94 6.18 5.16 13.63 4.98 12.10 103.12 29.02 22.92 1.49
Total Liabilities 3.26 20.97 28.06 38.02 80.23 154.48 285.14 207.59 35.71 5.86
0.18 12.81 13.76 11.47 41.35 92.10 101.86 41.35 6.59 0.57
CWIP -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Investments -0.00 -0.00 -0.00 -0.00 3.13 0.18 5.14 15.29 4.45 -0.00
3.08 8.16 14.30 26.55 35.75 62.20 178.14 150.95 24.67 5.29
Total Assets 3.26 20.97 28.06 38.02 80.23 154.48 285.14 207.59 35.71 5.86

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.07 -0.55 3.97 4.93 9.35 59.10 48.23 8.63 11.25 -3.99
0.11 -0.14 -3.89 -6.79 -37.65 -62.09 -44.16 -24.10 -1.26 3.17
0.83 -0.02 -0.12 1.71 36.17 -1.80 16.41 89.68 -105.79 -1.02
Net Cash Flow 0.87 -0.71 -0.04 -0.15 7.86 -4.79 20.48 74.21 -95.79 -1.84

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Debtor Days -0.00 95.99 74.82 271.59 111.79 79.51 132.20 69.06 41.93 -0.00
Inventory Days -0.00 -0.00
Days Payable
Cash Conversion Cycle -0.00 95.99 74.82 271.59 111.79 79.51 132.20 69.06 41.93 -0.00
Working Capital Days 129.52 66.36 72.11 159.64 110.07 87.40 81.75 40.77 -3.66 50.78
ROCE % -10.87% 42.45% 20.43% 32.94% 61.46% 39.72% -9.62% -32.58% -111.07%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
17.28 17.28 17.28 17.28 17.28 17.28 0.25 0.25 0.25 18.68 18.68 18.68
6.05 6.05 6.05 6.05 6.05 1.63 1.63 1.54 1.54 1.54 1.54 1.54
0.41 0.41 0.41 0.40 0.04 0.13 0.05 0.05 0.05 0.05 0.05 0.05
76.26 76.26 76.26 76.27 76.62 80.96 98.07 98.16 98.16 79.73 79.73 79.73

Documents