Fervent Synergies Live BSE/NSE | Fervent Synergies Fundamenta data | Fervent Synergies Balance sheet | Fervent Synergies Quarterly Results | Fervent Synergies Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

27.06
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13.89
N/A
0.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
36.56
-24.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-13.55
-12.12

PAT CAGR (%)

10 Years
5 Years
3 Years

44.97
-8.80
-20.08

P:E (Median)

8 Years
5 Years
3 Years

60.36
48.16
68.56

P:BV (Average)

8 Years
5 Years
3 Years

0.77
0.77
0.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

36.06
37.01
48.26

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 1 0 265% 1 0 57% 1 4 -80% 6 12 -51%
Expenses 1 0 823% 0 0 227% 1 4 -82% 6 11 -47%
EBITDA 0 0 -82% 0 0 -70% 0 0 - 0 1 -
EBIDTM 3% 63% 12% 57% 11% -1% -1% 7%
Other Income 0 0 -100% 0 0 0 0 0 -100% 0 0 -94%
Interest 0 0 0 0 0 -50% 0 0 0% 0 0 250%
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 -82% 0 0 -72% 0 0 - 0 1 -
Tax 0 0 -75% 0 0 -80% 0 0 0 0 0 -
PAT 0 0 -83% 0 0 -75% 0 0 - 0 1 -
PATM 2% 53% 6% 35% 2% -1% -1% 7%
EPS 0.01 0.06 -83% 0.01 0.04 -75% 0.01 -0.02 - -0.03 0.27 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 8 17 6 39 4 4 3 2 2 1 0 Net Sales Growth -49% 203% -86% 967% 5% 33% 9% 18% 54% 0 Cost Of Goods Sold 8 13 3 32 0 0 0 0 0 0 0 Gross Profit 1 4 2 7 4 4 3 2 2 1 0 GP Margin 9% 22% 37% 18% 100% 100% 100% 100% 97% 100% 0 Total Expenditure 8 15 4 36 1 1 1 2 1 1 0 Power & Fuel Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 1% 0% 1% 2% 2% 2% 2% 2% 0 Employee Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 1% 3% 0% 4% 3% 4% 4% 12% 11% 0 Manufacturing Exp. - 1 0 3 0 0 0 0 0 0 0 % Of Sales - 9% 6% 9% 0% 0% 0% 0% 0% 0% 0 General & Admin Exp. - 0 0 0 1 0 0 0 0 0 0 % Of Sales - 2% 6% 1% 16% 11% 13% 12% 6% 13% 0 Selling & Distn. Exp. - 0 0 1 0 0 0 0 0 0 0 % Of Sales - 1% 2% 1% 0% 0% 0% 0% 0% 0% 0 Miscellaneous Exp. - 0 0 0 0 0 0 1 1 1 0 % Of Sales - 0% 0% 0% 1% 1% 3% 44% 34% 74% 0 EBITDA 0 1 1 3 3 3 2 1 1 0 0 EBITDA Margin 2% 8% 20% 7% 78% 83% 78% 38% 42% -1% 0 Other Income 0 0 0 1 0 0 0 0 0 0 0 Interest 0 0 0 0 0 0 0 0 0 0 0 Depreciation 0 0 0 0 0 0 0 0 0 0 0 PBT 0 2 1 3 3 3 2 1 1 0 0 Tax 0 0 0 1 1 1 1 0 0 0 0 Tax Rate 0% 29% 27% 27% 34% 33% 33% 30% 17% -20% 20% PAT 0 1 1 2 2 2 1 1 1 0 0 PAT before Minority Interest 0 1 1 2 2 2 1 1 1 0 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 0% 7% 15% 6% 52% 56% 51% 24% 36% 9% 0 PAT Growth -101% 48% -66% 26% -2% 47% 133% -22% 508% 300% EPS 0.00 0.41 0.28 0.80 0.64 0.65 0.44 0.19 0.24 0.04 0.01

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Net Sales

Net Sales Growth

-49%

203%

-86%

967%

33%

18%

54%

Cost Of Goods Sold

Gross Profit

GP Margin

22%

37%

18%

100%

97%

100%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

12%

11%

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

16%

11%

13%

12%

13%

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

44%

34%

74%

EBITDA

EBITDA Margin

20%

78%

83%

78%

38%

42%

-1%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

29%

27%

34%

33%

30%

17%

-20%

20%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

15%

52%

56%

51%

24%

36%

PAT Growth

-101%

48%

-66%

26%

-2%

47%

133%

-22%

508%

300%

EPS

0.00

0.41

0.28

0.80

0.64

0.65

0.44

0.19

0.24

0.04

0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 43 42 41 38 36 28 27 27 26 5 Share Capital 30 30 30 30 30 25 25 25 25 5 Total Reserves 13 12 11 8 6 3 2 2 1 0 Non-Current Liabilities 0 0 0 0 0 0 0 0 0 0 Secured Loans 0 0 0 0 0 0 0 0 0 0 Unsecured Loans 0 0 0 0 0 0 0 0 0 0 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 1 0 1 1 1 1 0 1 0 0 Trade Payables 0 0 0 0 0 0 0 0 0 0 Other Current Liabilities 0 0 1 0 0 0 0 1 0 0 Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 Short Term Provisions 0 0 1 1 1 1 0 0 0 0 Total Liabilities 43 42 42 39 37 29 27 27 26 5 Net Block 0 0 0 0 0 0 0 1 1 0 Gross Block 1 1 1 1 1 1 1 1 1 0 Accumulated Depreciation 0 0 0 0 0 0 0 0 0 0 Non Current Assets 18 5 2 0 0 1 2 4 5 0 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 18 4 1 0 0 1 1 3 5 0 Long Term Loans & Adv. 0 0 0 0 0 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 25 38 40 39 37 28 26 23 21 5 Current Investments 0 0 0 2 0 0 0 0 0 0 Inventories 0 0 1 0 0 0 0 0 0 0 Sundry Debtors 3 1 5 0 0 0 0 0 0 0 Cash & Bank 13 16 11 12 21 13 16 13 4 5 Other Current Assets 9 1 1 1 16 15 9 10 17 0 Short Term Loans & Adv. 7 20 22 24 16 15 9 10 17 0 Net Current Assets 25 37 39 38 36 27 26 23 21 5 Total Assets 43 42 42 39 37 29 27 27 26 5

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

Cash Flow

Standalone Figures in Rs. Crores

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 12 3 -2 -6 1 -4 3 8 -16 0 PBT 2 1 3 3 3 2 1 1 0 0 Adjustment 0 0 -1 0 0 0 1 1 1 0 Changes in Working Capital 10 2 -4 -8 -1 -5 1 7 -17 0 Cash after chg. in Working capital 12 3 -1 -5 2 -3 3 8 -16 0 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid 0 -1 -1 -1 -1 -1 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 1 0 0 0 Cash From Investing Activity -14 -2 1 -2 1 0 0 1 -5 0 Net Fixed Assets 0 0 0 0 0 0 0 0 -1 Net Investments -14 -3 1 -2 1 0 2 1 -5 Others 0 0 1 0 0 0 -2 -1 0 Cash from Financing Activity 0 0 0 0 6 0 0 0 0 5 Net Cash Inflow / Outflow -2 0 -1 -8 8 -4 3 9 -21 5 Opening Cash & Equivalents 1 0 1 21 13 16 13 4 5 0 Closing Cash & Equivalent -2 1 0 12 21 13 16 13 4 5

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

-2

-6

-4

-16

PBT

Adjustment

-1

Changes in Working Capital

-4

-8

-1

-5

-17

Cash after chg. in Working capital

-1

-5

-3

-16

Interest Paid

Tax Paid

-1

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-14

-2

-5

Net Fixed Assets

-1

Net Investments

-14

-3

-2

-5

Others

-2

-1

Cash from Financing Activity

Net Cash Inflow / Outflow

-2

-1

-8

-4

-21

Opening Cash & Equivalents

Closing Cash & Equivalent

-2

Financial Ratios

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.) 14 14 14 13 12 11 11 11 10 10 ROA 3% 2% 6% 5% 6% 5% 2% 3% 1% 1% ROE 3% 2% 6% 5% 6% 5% 2% 3% 1% 1% ROCE 4% 3% 9% 8% 9% 7% 3% 3% 1% 1% Fixed Asset Turnover 28.57 9.48 67.73 6.39 6.09 4.57 4.18 2.95 1.64 0.00 Receivable days 41 175 43 0 0 0 0 0 0 0 Inventory Days 0 0 11 0 0 0 0 0 0 0 Payable days 0 0 0 0 0 0 0 0 0 0 Cash Conversion Cycle 41 175 54 0 0 0 0 0 0 0 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 26 155 18 237 72 34 37 2,104 4 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Book Value (Rs.)

ROA

ROE

ROCE

Fixed Asset Turnover

28.57

9.48

67.73

6.39

6.09

4.57

4.18

2.95

1.64

0.00

Receivable days

175

Inventory Days

Payable days

Cash Conversion Cycle

175

Total Debt/Equity

0.00

Interest Cover

155

237

2,104

Fervent Synergies Ltd.

Trading

BSE: 533896 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Fervent Synergies Ltd.

Trading

BSE: 533896 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update