Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Finance - NBFC

Rating :
65/99  (View)

BSE: 539844 | NSE: EQUITAS

115.25
-7.50 (-6.11%)
19-Jul-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  123.80
  •  124.90
  •  114.70
  •  122.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5211275
  •  6005.99
  •  163.25
  •  77.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,193.24
  • 449.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,642.65
  • N/A
  • 2.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 6.11%
  • 18.84%
  • FII
  • DII
  • Others
  • 1.99%
  • 37.49%
  • 35.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.11
  • 18.29
  • 18.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.48
  • 22.03
  • 8.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.58
  • 41.24
  • 25.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 457.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 625.70

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
473.65
-100.00%
0.00
429.86
-100.00%
0.00
417.31
-100.00%
0.00
453.24
-100.00%
Expenses
0.00
202.04
-100.00%
0.00
295.82
-100.00%
0.00
223.91
-100.00%
0.00
251.71
-100.00%
EBITDA
0.00
271.61
-100.00%
0.00
134.03
-100.00%
0.00
193.40
-100.00%
0.00
201.53
-100.00%
EBIDTM
0.00%
57.34%
0.00%
31.18%
0.00%
46.34%
0.00%
44.46%
Other Income
0.00
0.00
0.00
0.00
5.02
-100.00%
0.00
4.91
-100.00%
0.00
3.43
-100.00%
Interest
0.00
194.71
-100.00%
0.00
161.77
-100.00%
0.00
158.51
-100.00%
0.00
158.63
-100.00%
Depreciation
0.00
23.27
-100.00%
0.00
22.53
-100.00%
0.00
22.36
-100.00%
0.00
20.97
-100.00%
PBT
0.00
53.63
-100.00%
0.00
-45.25
-
0.00
17.43
-100.00%
0.00
25.36
-100.00%
Tax
0.00
18.74
-100.00%
0.00
-15.20
-
0.00
6.52
-100.00%
0.00
9.76
-100.00%
PAT
0.00
34.89
-100.00%
0.00
-30.05
-
0.00
10.91
-100.00%
0.00
15.60
-100.00%
PATM
0.00%
7.37%
0.00%
-6.99%
0.00%
2.61%
0.00%
3.44%
EPS
0.00
1.02
-100.00%
0.00
-0.88
-
0.00
0.32
-100.00%
0.00
0.46
-100.00%

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
Net Sales
-
2,275.30
1,786.01
1,527.76
1,110.93
755.06
482.43
282.15
198.06
238.81
Net Sales Growth
-
27.40%
16.90%
37.52%
47.13%
56.51%
70.98%
42.46%
-17.06%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.97
Gross Profit
-
2,275.30
1,786.01
1,527.76
1,110.93
755.06
482.43
282.15
198.06
237.84
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
99.59%
Total Expenditure
-
1,035.53
998.94
703.98
407.54
289.70
173.99
127.94
116.39
121.49
Power & Fuel Cost
-
12.56
10.31
3.59
2.07
1.57
0.91
0.82
0.59
0.42
% Of Sales
-
0.55%
0.58%
0.23%
0.19%
0.21%
0.19%
0.29%
0.30%
0.18%
Employee Cost
-
567.66
519.99
396.09
233.80
155.10
100.31
78.05
63.83
45.20
% Of Sales
-
24.95%
29.11%
25.93%
21.05%
20.54%
20.79%
27.66%
32.23%
18.93%
Manufacturing Exp.
-
172.83
159.31
73.88
37.55
27.77
13.98
8.88
8.43
5.54
% Of Sales
-
7.60%
8.92%
4.84%
3.38%
3.68%
2.90%
3.15%
4.26%
2.32%
General & Admin Exp.
-
148.56
111.25
89.13
65.52
50.85
36.72
28.57
19.74
23.34
% Of Sales
-
6.53%
6.23%
5.83%
5.90%
6.73%
7.61%
10.13%
9.97%
9.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
146.48
208.38
144.89
70.67
55.99
22.98
12.45
24.39
46.43
% Of Sales
-
6.44%
11.67%
9.48%
6.36%
7.42%
4.76%
4.41%
12.31%
19.44%
EBITDA
-
1,239.77
787.07
823.78
703.39
465.36
308.44
154.21
81.67
117.32
EBITDA Margin
-
54.49%
44.07%
53.92%
63.32%
61.63%
63.93%
54.66%
41.23%
49.13%
Other Income
-
83.23
26.85
52.69
7.23
1.67
1.09
1.02
0.59
0.39
Interest
-
958.93
673.63
576.35
436.79
295.04
189.52
107.63
64.21
68.83
Depreciation
-
92.76
89.13
37.47
13.71
8.43
6.20
6.96
7.26
4.85
PBT
-
271.31
51.16
262.63
260.12
163.56
113.81
40.64
10.79
44.04
Tax
-
94.74
19.81
92.20
92.98
56.60
39.49
7.87
14.36
15.52
Tax Rate
-
34.92%
38.72%
36.65%
35.75%
34.61%
34.70%
19.79%
123.05%
35.24%
PAT
-
176.59
31.43
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
PAT before Minority Interest
-
176.57
31.35
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
Minority Interest
-
0.02
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.76%
1.76%
10.43%
15.05%
14.17%
15.41%
11.31%
-1.36%
11.94%
PAT Growth
-
461.85%
-80.28%
-4.65%
56.26%
43.92%
132.98%
1285.87%
-109.43%
 
Unadjusted EPS
-
5.18
0.92
4.79
6.21
4.49
3.99
2.10
-0.26
2.18

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
Shareholder's Funds
2,443.70
2,276.96
2,230.87
1,341.35
1,170.74
742.02
472.14
301.66
Share Capital
341.46
340.43
337.81
269.92
268.87
72.62
57.76
44.43
Total Reserves
2,063.84
1,935.86
1,892.79
1,071.43
901.74
669.06
414.38
257.23
Non-Current Liabilities
421.58
3,661.50
3,705.68
2,884.58
1,598.51
679.44
639.66
303.85
Secured Loans
59.93
408.73
562.86
2,338.75
1,337.00
625.91
590.39
245.00
Unsecured Loans
419.11
3,245.20
2,876.17
270.00
120.00
50.00
50.00
50.00
Long Term Provisions
65.97
70.57
310.47
239.80
151.07
9.69
8.75
5.12
Current Liabilities
12,724.54
7,512.94
3,722.94
2,457.47
1,805.94
1,315.26
728.20
348.48
Trade Payables
84.26
77.36
74.65
37.13
21.53
13.94
9.23
7.91
Other Current Liabilities
9,147.90
1,078.72
1,961.18
2,121.86
1,331.93
900.53
497.85
248.64
Short Term Borrowings
3,492.38
6,232.60
1,561.07
235.18
418.10
376.79
204.45
63.85
Short Term Provisions
0.00
124.27
126.04
63.30
34.39
24.00
16.67
28.08
Total Liabilities
15,589.82
13,451.42
9,659.49
6,683.40
4,575.19
2,736.72
1,840.00
953.99
Net Block
235.97
328.22
313.43
62.84
45.60
24.93
23.60
25.51
Gross Block
409.56
498.91
396.60
109.98
80.27
52.56
45.17
40.67
Accumulated Depreciation
173.59
170.10
83.17
47.14
34.67
27.63
21.58
15.16
Non Current Assets
320.88
5,784.84
4,228.62
3,073.31
2,072.37
1,103.81
591.67
317.13
Capital Work in Progress
1.62
2.22
15.36
0.10
1.65
2.72
0.57
0.06
Non Current Investment
54.50
957.21
602.42
0.20
0.20
0.20
3.60
0.20
Long Term Loans & Adv.
14.48
69.19
327.23
270.69
150.74
1,020.53
518.45
241.83
Other Non Current Assets
14.31
4.33
46.56
123.07
62.49
55.44
45.45
49.53
Current Assets
15,268.94
7,666.58
5,430.87
3,610.09
2,502.82
1,632.91
1,248.32
636.86
Current Investments
2,345.90
2,899.73
1,293.51
11.87
175.50
3.40
3.95
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1,260.68
1,192.12
1,065.06
946.97
557.38
414.71
445.99
184.46
Other Current Assets
11,662.36
136.90
123.18
157.02
1,769.94
1,214.80
798.38
452.39
Short Term Loans & Adv.
11,592.83
3,437.83
2,949.13
2,494.23
1,673.07
1,150.30
749.74
422.75
Net Current Assets
2,544.40
153.64
1,707.93
1,152.62
696.88
317.65
520.12
288.38
Total Assets
15,589.82
13,451.42
9,659.49
6,683.40
4,575.19
2,736.72
1,839.99
953.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
1,831.66
-1,301.17
244.20
-1,372.98
-788.02
-780.75
PBT
271.31
51.16
251.56
260.12
113.82
40.64
Adjustment
707.11
897.71
544.37
376.30
168.59
86.97
Changes in Working Capital
1,000.87
-2,221.04
-474.06
-1,508.79
-872.60
-801.10
Cash after chg. in Working capital
1,979.29
-1,272.17
321.87
-872.37
-590.19
-673.50
Interest Paid
0.00
0.00
0.00
-415.97
0.00
0.00
Tax Paid
-147.63
-38.49
-96.87
-108.74
-40.92
-16.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
9.49
19.20
24.10
0.00
0.00
Cash From Investing Activity
4.50
-1,968.55
-2,152.68
92.09
86.07
-125.18
Net Fixed Assets
53.10
-10.34
-6.31
-14.50
-4.44
Net Investments
-149.51
-5.00
-616.00
-314.56
-124.94
Others
100.91
-1,953.21
-1,530.37
421.15
215.45
Cash from Financing Activity
-1,729.09
3,420.42
2,033.41
1,654.58
770.52
1,053.29
Net Cash Inflow / Outflow
107.07
150.69
124.93
373.69
68.57
147.36
Opening Cash & Equivalents
1,148.31
995.82
870.89
497.20
308.87
161.51
Closing Cash & Equivalent
1,255.38
1,146.51
995.82
870.89
377.44
308.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
70.44
66.87
66.03
49.69
43.54
34.04
27.23
22.68
22.64
ROA
1.22%
0.27%
1.95%
2.97%
2.93%
3.25%
2.28%
-0.28%
2.96%
ROE
7.66%
1.39%
8.92%
13.31%
11.19%
12.25%
8.24%
-0.89%
9.45%
ROCE
17.74%
6.69%
11.19%
13.63%
13.50%
13.99%
11.28%
8.62%
12.63%
Fixed Asset Turnover
5.86
3.99
6.03
11.68
11.37
9.87
6.57
5.56
7.80
Receivable days
0.00
0.00
0.00
0.00
0.00
696.70
723.59
811.73
735.51
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
33.36
35.40
39.74
36.94
32.80
33.93
32.64
34.43
46.18
Cash Conversion Cycle
-33.36
-35.40
-39.74
-36.94
-32.80
662.77
690.95
777.30
689.33
Total Debt/Equity
1.65
4.66
2.93
3.49
2.59
2.49
2.70
1.87
1.96
Interest Cover
1.28
1.08
1.44
1.60
1.55
1.60
1.37
1.18
1.64

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.