login
Current Deals

company details

MANASH LIFESTYLE PRIVATE LIMITED

  • www.purplle.com
  • Sector: E-Commerce
  • CHRYSEUM SCORE: 3.50/10.00
    ×

    MANASH LIFESTYLE PRIVATE LIMITED

    • Sector: E-Commerce
    • CHRYSEUM SCORE: 3.50/10.00

    Description: Purplle operates as a online store which offers personal care products for men and women. The products lines include skin care, fragrances, make up, hair care, and body care

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    -43.35

    AVG P/E of Key Peer/s

    2971.40

    Valuation Score

    0.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    73.20%

    PAT Growth

    NA

    ROE

    -19.69%

    Growth Score

    1.00

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.05

    AVG Industry Debt / Equity

    0.77

    Leverage Score

    3.00

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    0.00

    Management Score

    1.00

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹875781.00 0.00 (0.00%)

As on 13 Sep, 2024
L 831875.00 52 Week Range H 875781.00
Company Description : Purplle is one of India's largest e-beauty destinations with more than 7 million monthly active users.
Company Overview
  • Name of Company MANASH LIFESTYLE PRIVATE LIMITED
  • Sector E-Commerce
  • ISIN INE070701011
  • Scrip Code PURPLLE
  • CIN U51101MH2011PTC224903
  • Pan No AAHCM7396M
  • Face Value 10
  • Price ₹ 875781.00
  • No. of Shares outstanding 0.01 Cr.
  • Market Cap ₹ 9,959.99 Cr
Financials
  • Revenue from operations ₹ 474.96 Cr.
  • EBITDA ₹ -197.42 Cr.
  • EBITDA Margin % -41.57%
  • Profit After Tax ₹ -229.75 Cr.
  • PAT Margin % -45.17%
  • EPS -20,201.89
  • Stock P/E -43.35
  • Book Value Per Share 102,622.95
  • P/B 8.53
  • Debt/Equity 0.05
Other Key Statistics
  • 52 week High/Low 875781.00/831875.00
  • Dividend Per Share 0.00
  • Dividend Yield 0.00
  • Sales Growth - 3 years 73.20%
  • EBITDA Growth - 3 years NA
  • PAT Growth - 3 years NA
  • EPS Growth - 3 years NA
  • ROE -19.69%
  • ROCE -18.16%
  • Cash Equivalents 86.09
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY23
Company Name Manash Lifestyle Pvt Ltd FSN E-Commerce Ventures Ltd
Listing Status Unlisted Listed
Revenue from Operations 474.96 5,143.80
Total Income 508.61 5,174.01
Finance Cost 10.20 74.61
Depreciation & Amortization 22.12 173.26
Total Expenses 738.35 5,135.62
EBITDA -197.42 286.26
PAT -229.75 20.96
No. of Shares Outstanding 0.01 285.60
EPS (in ₹) -20,201.89 0.07
Share Capital 0.03 285.25
Total Net Worth 1,167.10 1,392.16
Total Assets 1,402.87 2,949.98
Total Debt 60.29 460.36
Key Metrics:
CMP* 875,781.00 199.33
Market Cap (In Cr.) 9,959.99 56,928.65
Market Cap/Sales 19.58 11.00
EPS (Earnings Per Share) -20,201.89 0.07
BVPS (Book Value Per Share) 102,622.95 4.72
P/E -43.35 2,847.57
P/BV 8.53 42.23
EBITDA Margin -41.57% 5.57%
ROE -19.69% 1.51%
ROA -16.38% 0.71%
*Market Price in ₹ as on 13 Sep, 2024

Profit Loss

FY23 FY22 FY21 FY20 FY19
Revenue from operations 474.96 219.89 128.16 91.41 100.35
Y-o-Y Revenue Growth 116.00% 71.57% 40.20% -8.91% 221.43%
Other Income 33.65 7.52 10.92 7.29 1.13
Total Income 508.61 227.41 139.08 98.70 101.48
Total Expenses (Excludes Interest and Depreciation) 706.03 414.21 182.69 118.24 104.94
Operating Profit (After deducting Depreciation) -253.19 -204.91 -60.30 -29.23 -4.77
OPM % -53.31 -93.19 -47.05 -31.98 -4.75
EBITDA -197.42 -186.80 -43.61 -19.54 -3.46
Depreciation 22.12 10.59 5.77 2.40 0.18
EBIT -219.54 -197.39 -49.38 -21.94 -3.64
Interest 10.20 6.41 2.67 2.44 0.44
EBT before Exceptional Items -229.74 -203.80 -52.05 -24.38 -4.08
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.01 0.00
Profit before tax/EBT -229.74 -203.80 -52.05 -24.39 -4.08
Tax 0.01 0.00 0.00 0.00 0.00
Net Profit -229.75 -203.80 -52.05 -24.39 -4.08
Profit (loss) of minority interest 0.30 -0.17 0.12 0.00 0.00
Total profit (loss) for period -230.05 -203.63 -52.17 -24.39 -4.08
EPS in Rs -20,201.89 -17,920.11 -4,576.75 -2,144.61 -358.75
EPS Change % 12.73% 291.55% 113.41% 497.79% -70.61%
EBITDA Change % 5.69% 328.34% 123.18% 464.74% -74.67%
Profit growth 12.73% 291.55% 113.41% 497.79% -70.61%
ROCE -18.16% -17.43% -19.14% -8.03% -18.14%
ROE -19.69% -18.62% -22.80% -9.18% -23.02%
Debt / Equity Ratio 0.05 0.05 0.07 0.05 0.45
Sales growth 3Years 73.20%
Sales growth 5Years 72.36%
Dividend per share 0.00

Balance Sheet

FY23 FY22 FY21 FY20 FY19
Share Capital 0.03 0.02 0.02 0.02 0.02
Reserves 1,167.07 1,094.73 228.28 265.58 17.70
Total shareholders' funds 1,167.10 1,094.75 228.30 265.60 17.72
Borrowings 60.29 56.85 14.87 13.18 8.05
Other Liabilities 71.99 50.06 33.97 15.08 12.19
Total Liabilities 235.76 179.62 80.95 49.46 35.80
Fixed Assets 359.83 296.55 26.24 4.56 1.25
Capital WIP 0.00 0.00 11.40 7.16 1.82
Investments 525.79 22.80 17.11 0.00 0.00
Other Assets 261.16 157.96 82.34 24.92 16.45
Total Assets 1,402.87 1,274.36 309.26 315.06 53.52
Cash Equivalents 86.09 684.66 135.77 226.86 10.09
Total Current liability 194.09 142.06 51.33 41.73 33.45
Total Assets -Total Current liabilty 1,208.78 1,132.30 257.93 273.33 20.07

Cash Flow

FY23 FY22 FY21 FY20 FY19
Net Cash from / (used in) Operating Activity -313.07 -275.07 -81.73 -56.18 -22.27
Net Cash from / (used in) Investing Activity -165.42 -569.91 -123.90 -26.64 -5.93
Net Cash from / (used in) Financing Activity 192.95 1,090.62 1.36 273.91 32.19
Net Inc/Dec In Cash And Cash Equivalents -285.54 245.64 -204.27 191.09 3.99

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.00 0.00%
Non Promoters 0.01 100.00%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in