Nifty
Sensex
:
:
11414.85
38474.07
73.70 (0.65%)
259.60 (0.68%)

Miscellaneous

Rating :
51/99  (View)

BSE: 533296 | NSE: FMNL

35.10
1.65 (4.93%)
15-Oct-2019 | 11:39AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.40
  •  35.10
  •  33.35
  •  33.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11162
  •  3.92
  •  76.80
  •  20.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 194.21
  • 22.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 341.74
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.16%
  • 14.41%
  • 11.21%
  • FII
  • DII
  • Others
  • 0.47%
  • 0.07%
  • 0.68%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.31
  • 7.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.61
  • 30.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.60
  • 2.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.69
  • 16.46
  • 15.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
25.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
9.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
16.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
63.93%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
4.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
8.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
12.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-0.26
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-1.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.04
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
108.60
84.25
87.01
89.17
156.86
160.68
158.91
165.18
104.14
0.00
Net Sales Growth
-
28.90%
-3.17%
-2.42%
-43.15%
-2.38%
1.11%
-3.80%
58.61%
0
 
Cost Of Goods Sold
-
0.04
0.39
3.85
2.61
14.98
17.12
-10.67
-3.61
4.58
0.00
Gross Profit
-
108.57
83.85
83.16
86.56
141.88
143.56
169.58
168.78
99.55
0.00
GP Margin
-
99.97%
99.53%
95.58%
97.07%
90.45%
89.35%
106.71%
102.18%
95.59%
0
Total Expenditure
-
70.09
64.65
77.97
61.22
126.16
131.22
121.63
123.48
91.15
0.01
Power & Fuel Cost
-
4.91
2.13
0.59
1.22
2.88
5.10
13.34
6.84
3.77
0.00
% Of Sales
-
4.52%
2.53%
0.68%
1.37%
1.84%
3.17%
8.39%
4.14%
3.62%
0
Employee Cost
-
4.18
4.70
4.68
4.40
8.86
7.35
8.63
17.21
11.93
0.00
% Of Sales
-
3.85%
5.58%
5.38%
4.93%
5.65%
4.57%
5.43%
10.42%
11.46%
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
6.54
6.15
10.97
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
4.17%
3.83%
6.90%
0%
0%
0
General & Admin Exp.
-
58.55
55.28
57.18
50.48
87.84
91.70
80.75
92.23
66.24
0.00
% Of Sales
-
53.91%
65.61%
65.72%
56.61%
56.00%
57.07%
50.81%
55.84%
63.61%
0
Selling & Distn. Exp.
-
0.25
0.00
0.01
0.03
0.88
0.92
0.66
0.00
0.00
0.00
% Of Sales
-
0.23%
0%
0.01%
0.03%
0.56%
0.57%
0.42%
0%
0%
0
Miscellaneous Exp.
-
2.15
2.15
11.67
2.47
4.18
2.88
17.94
10.80
4.63
0.00
% Of Sales
-
1.98%
2.55%
13.41%
2.77%
2.66%
1.79%
11.29%
6.54%
4.45%
0
EBITDA
-
38.51
19.60
9.04
27.95
30.70
29.46
37.28
41.70
12.99
-0.01
EBITDA Margin
-
35.46%
23.26%
10.39%
31.34%
19.57%
18.33%
23.46%
25.25%
12.47%
0
Other Income
-
17.15
33.74
33.07
26.25
9.47
6.51
19.29
63.82
1.12
0.00
Interest
-
20.26
24.57
43.61
55.63
74.90
79.98
85.39
88.11
0.45
0.00
Depreciation
-
24.37
24.25
25.80
30.64
41.70
28.58
27.83
24.99
10.30
0.00
PBT
-
11.04
4.51
-27.30
-32.07
-76.43
-72.60
-56.65
-7.59
3.35
-0.01
Tax
-
2.92
4.20
0.79
-66.37
1.14
-0.04
-4.48
-7.27
2.94
0.00
Tax Rate
-
26.45%
70.00%
-2.89%
-177.75%
-1.49%
0.06%
7.91%
95.78%
87.76%
0.00%
PAT
-
8.01
1.76
-28.13
103.73
-77.64
-72.46
-51.16
0.27
0.41
-0.01
PAT before Minority Interest
-
8.12
1.81
-28.09
103.71
-77.57
-72.56
-52.17
-0.32
0.41
-0.01
Minority Interest
-
-0.11
-0.05
-0.04
0.02
-0.07
0.10
1.01
0.59
0.00
0.00
PAT Margin
-
7.38%
2.09%
-32.33%
116.33%
-49.50%
-45.10%
-32.19%
0.16%
0.39%
0
PAT Growth
-
355.11%
106.26%
-127.12%
233.60%
-7.15%
-41.63%
-19048.15%
-34.15%
4200%
 
Unadjusted EPS
-
1.68
-2.60
-4.79
18.51
-13.98
-13.67
-10.90
0.01
0.36
-1.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
198.83
178.91
193.64
199.93
157.59
231.60
307.38
419.95
263.96
0.04
Share Capital
56.29
56.29
56.29
56.17
55.85
55.85
55.85
55.85
11.17
0.05
Total Reserves
142.53
122.61
137.35
143.56
101.37
175.16
251.52
363.00
252.79
-0.01
Non-Current Liabilities
-36.99
66.23
59.13
164.80
671.90
977.63
534.83
604.38
7.71
0.00
Secured Loans
0.00
37.33
84.12
161.30
305.29
762.96
324.45
522.26
5.23
0.00
Unsecured Loans
0.00
3.11
2.68
2.44
168.62
80.06
88.45
4.26
0.00
0.00
Long Term Provisions
0.27
0.32
0.21
0.20
0.15
0.11
0.06
0.15
0.36
0.00
Current Liabilities
408.74
389.93
558.88
441.35
498.20
470.53
407.29
286.63
96.25
0.06
Trade Payables
4.59
14.23
16.32
25.89
38.50
58.53
32.63
29.32
61.75
0.06
Other Current Liabilities
286.95
225.16
363.82
260.60
262.63
146.82
149.55
183.65
9.35
0.00
Short Term Borrowings
117.07
150.40
178.74
154.81
196.86
264.58
224.38
73.01
24.85
0.00
Short Term Provisions
0.13
0.14
0.00
0.04
0.22
0.61
0.72
0.64
0.30
0.00
Total Liabilities
575.53
653.92
815.75
810.44
1,347.59
1,699.59
1,269.43
1,331.90
367.92
0.10
Net Block
106.99
130.83
189.92
226.51
656.56
656.07
556.04
542.52
194.72
0.01
Gross Block
200.28
199.75
239.32
252.83
807.22
766.08
637.46
596.85
267.20
0.01
Accumulated Depreciation
93.29
68.92
49.40
26.32
150.66
110.01
81.42
54.33
72.48
0.00
Non Current Assets
315.02
407.43
460.90
609.98
1,011.85
1,242.49
982.66
951.98
329.29
0.01
Capital Work in Progress
6.33
9.95
3.48
12.47
18.65
105.06
66.44
133.89
57.06
0.00
Non Current Investment
155.72
181.25
171.84
247.38
131.47
77.06
104.21
99.24
7.69
0.00
Long Term Loans & Adv.
42.63
81.83
91.67
115.83
205.17
404.31
255.97
176.33
69.82
0.00
Other Non Current Assets
3.35
3.57
3.99
7.78
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
260.50
246.48
354.85
200.46
335.74
457.09
286.76
379.92
38.63
0.09
Current Investments
23.44
23.70
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Inventories
9.18
9.19
9.30
10.65
46.36
40.66
34.77
24.11
0.00
0.00
Sundry Debtors
11.49
16.64
14.60
27.91
93.51
95.16
89.63
92.87
27.17
0.00
Cash & Bank
6.47
10.98
7.03
1.02
2.95
11.53
21.34
7.43
2.08
0.09
Other Current Assets
209.93
65.04
208.54
12.61
192.93
309.74
141.01
255.51
9.38
0.00
Short Term Loans & Adv.
101.89
120.93
115.38
148.28
192.80
309.72
140.85
255.51
9.38
0.00
Net Current Assets
-148.24
-143.45
-204.02
-240.88
-162.46
-13.44
-120.53
93.28
-57.62
0.02
Total Assets
575.52
653.91
815.75
810.44
1,347.59
1,699.58
1,269.42
1,331.90
367.92
0.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
25.84
99.43
-6.27
-4.76
356.62
-57.74
52.81
70.76
18.17
0.00
PBT
12.50
-10.39
-26.11
37.20
-76.43
-72.60
-56.65
-7.59
3.35
0.00
Adjustment
31.02
34.15
47.94
-1.47
110.78
108.08
100.25
48.13
50.32
0.00
Changes in Working Capital
-14.39
76.17
-37.39
-42.81
322.86
-92.44
10.34
35.93
-35.49
0.00
Cash after chg. in Working capital
29.13
99.93
-15.56
-7.09
357.21
-56.96
53.95
76.48
18.17
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.29
-0.50
9.29
2.33
-0.59
-0.78
-1.14
-5.72
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
65.13
53.39
79.96
47.20
-281.29
-39.07
-25.05
-152.81
-43.70
0.00
Net Fixed Assets
-1.28
1.94
22.99
176.92
-6.05
2.87
-371.94
2.15
-6.30
Net Investments
31.68
-15.82
73.59
-60.26
-3.15
13.51
267.02
-229.62
-254.75
Others
34.73
67.27
-16.62
-69.46
-272.09
-55.45
79.87
74.66
217.35
Cash from Financing Activity
-86.76
-123.38
-69.01
-43.17
-83.91
87.00
-13.85
87.40
27.55
0.00
Net Cash Inflow / Outflow
4.22
29.45
4.68
-0.73
-8.58
-9.81
13.91
5.35
2.03
0.00
Opening Cash & Equivalents
32.61
0.04
-4.64
-3.90
11.53
21.34
7.43
2.08
0.05
0.00
Closing Cash & Equivalent
27.71
32.61
0.04
-4.64
2.95
11.53
21.34
7.43
2.08
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
35.32
31.78
34.40
35.56
28.15
41.36
55.03
74.99
236.29
7.17
ROA
1.32%
0.25%
-3.45%
9.61%
-5.09%
-4.89%
-4.01%
-0.04%
0.22%
-7.62%
ROE
4.30%
0.97%
-14.28%
58.11%
-39.96%
-26.95%
-14.37%
-0.09%
0.31%
-20.91%
ROCE
8.14%
6.41%
2.91%
12.63%
-0.13%
0.59%
2.64%
11.47%
2.59%
-19.74%
Fixed Asset Turnover
0.54
0.38
0.35
0.17
0.20
0.23
0.26
0.38
0.78
0.00
Receivable days
47.28
67.69
89.17
248.49
219.50
209.88
209.59
132.63
95.24
0.00
Inventory Days
30.86
40.04
41.84
116.67
101.24
85.68
67.62
53.27
0.00
0.00
Payable days
100.85
175.34
218.48
299.81
232.67
232.45
182.57
340.14
368.65
0.00
Cash Conversion Cycle
-22.72
-67.61
-87.47
65.35
88.07
63.11
94.64
-154.23
-273.41
0.00
Total Debt/Equity
0.77
1.33
1.77
1.93
4.64
5.31
2.46
1.65
0.11
0.00
Interest Cover
1.54
1.24
0.37
1.67
-0.02
0.09
0.34
0.91
8.43
-16.85

News Update


  • ESR India Investments Holdings partners with Future Market Networks
    4th Sep 2019, 10:10 AM

    This collaboration is aimed to set new standards for the warehousing and industrial real estate sector

    Read More
  • Future MarketNetwork - Quarterly Results
    13th Aug 2019, 14:19 PM

    Read More
  • Future Market Networks gets NCLT’s nod for merger of Star Shopping Centres
    3rd Aug 2019, 15:57 PM

    The company has received approval for the same on August 02, 2019

    Read More
  • Future Market Networks planning to sell warehouses in Haryana, Maharashtra
    16th Jul 2019, 10:08 AM

    The company shall dilute its holding in its SPY’s by way of sale of 51% of its investment to respective

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.