Nifty
Sensex
:
:
10061.55
34070.54
82.45 (0.83%)
-39.00 (-0.11%)

Trading

Rating :
43/99  (View)

BSE: 530135 | NSE: OPTIEMUS

21.50
0.00 (0%)
04-Jun-2020 | 9:00AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.00
  •  0.00
  •  0.00
  •  21.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  0
  •  0.00
  •  106.50
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 184.07
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 414.47
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 0.00%
  • 8.24%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 16.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.25
  • -14.18
  • -8.26

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.18
  • -40.43
  • -38.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.19
  • 37.44
  • 41.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.56
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.99
  • 13.92
  • 18.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
89
267
-67%
140
473
-70%
102
263
-61%
0
0
0
Expenses
92
266
-65%
142
476
-70%
110
258
-57%
0
0
0
EBITDA
-3
1
-
-2
-3
-
-9
5
-
0
0
0
EBIDTM
-3%
0%
-1%
-1%
-8%
2%
0%
0%
Other Income
0
2
-69%
0
4
-96%
1
1
-17%
0
0
0
Interest
7
11
-36%
6
8
-22%
6
16
-63%
0
0
0
Depreciation
3
4
-34%
3
4
-35%
3
4
-28%
0
0
0
PBT
-12
-12
-
-11
-11
-
-17
-14
-
0
0
0
Tax
-1
-1
-
-4
1
-
-5
0
-
0
0
0
PAT
-11
-11
-
-7
-12
-
-12
-14
-
0
0
0
PATM
-12%
-4%
-5%
-3%
-11%
-5%
0%
0%
EPS
-1.23
-1.30
-
-0.86
-1.39
-
-1.34
-1.60
-
0.00
0.00
0

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
-
1,196
722
1,549
1,922
2,570
4,106
2,832
1,855
1,208
Net Sales Growth
-
66%
-53%
-19%
-25%
-37%
45%
53%
54%
 
Cost Of Goods Sold
-
1,065
538
1,410
1,763
2,336
3,798
2,624
1,699
1,114
Gross Profit
-
131
184
139
159
233
308
208
155
93
GP Margin
-
11%
26%
9%
8%
9%
8%
7%
8%
8%
Total Expenditure
-
1,256
669
1,504
1,842
2,461
3,986
2,753
1,795
1,168
Power & Fuel Cost
-
6
5
5
2
3
2
0
0
0
% Of Sales
-
0%
1%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
55
32
32
20
22
19
16
12
9
% Of Sales
-
5%
4%
2%
1%
1%
0%
1%
1%
1%
Manufacturing Exp.
-
13
6
5
5
8
4
4
3
3
% Of Sales
-
1%
1%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
33
23
20
25
26
36
19
16
16
% Of Sales
-
3%
3%
1%
1%
1%
1%
1%
1%
1%
Selling & Distn. Exp.
-
53
58
27
25
6
4
5
11
8
% Of Sales
-
4%
8%
2%
1%
0%
0%
0%
1%
1%
Miscellaneous Exp.
-
31
7
5
2
60
124
85
52
18
% Of Sales
-
3%
1%
0%
0%
2%
3%
3%
3%
1%
EBITDA
-
-60
53
45
80
109
120
79
60
39
EBITDA Margin
-
-5%
7%
3%
4%
4%
3%
3%
3%
3%
Other Income
-
63
16
29
10
8
7
3
2
5
Interest
-
42
33
44
43
40
39
28
16
12
Depreciation
-
17
16
19
23
33
13
6
6
9
PBT
-
-56
20
11
23
43
75
48
40
23
Tax
-
2
6
4
10
16
27
17
12
8
Tax Rate
-
-4%
31%
39%
43%
36%
35%
35%
30%
33%
PAT
-
-59
14
7
13
27
49
31
28
16
PAT before Minority Interest
-
-59
14
7
13
27
49
31
28
16
Minority Interest
-
0
0
0
0
0
0
0
0
0
PAT Margin
-
-5%
2%
0%
1%
1%
1%
1%
2%
1%
PAT Growth
-
-522%
106%
-48%
-53%
-44%
59%
9%
80%
 
EPS
-
-6.82
1.62
0.79
1.51
3.20
5.67
3.56
3.27
1.82

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
Shareholder's Funds
321
311
293
247
246
220
171
140
114
Share Capital
86
86
86
86
86
86
86
86
86
Total Reserves
235
225
207
162
161
134
85
55
26
Non-Current Liabilities
185
229
211
153
186
185
123
112
8
Secured Loans
186
239
215
156
185
174
73
65
2
Unsecured Loans
13
5
5
3
3
6
46
45
5
Long Term Provisions
1
2
0
0
1
1
1
0
0
Current Liabilities
333
454
539
264
485
471
393
296
256
Trade Payables
229
226
300
148
319
228
229
169
154
Other Current Liabilities
55
79
123
45
17
20
14
1
2
Short Term Borrowings
49
140
114
67
147
221
134
121
92
Short Term Provisions
0
9
2
3
2
2
16
5
8
Total Liabilities
839
989
1,046
668
918
876
687
548
379
Net Block
39
103
181
181
205
228
136
141
19
Gross Block
187
277
322
300
302
291
186
185
57
Accumulated Depreciation
148
174
141
119
97
63
50
44
38
Non Current Assets
268
296
252
204
218
244
177
148
20
Capital Work in Progress
1
0
0
4
0
0
37
0
0
Non Current Investment
175
131
16
5
4
6
1
1
1
Long Term Loans & Adv.
45
57
54
14
9
11
3
6
0
Other Non Current Assets
7
4
1
0
0
0
0
0
0
Current Assets
571
693
794
464
700
631
510
400
358
Current Investments
1
1
0
0
0
0
0
1
0
Inventories
61
157
121
10
43
124
69
43
42
Sundry Debtors
348
204
284
224
421
281
251
244
210
Cash & Bank
33
102
123
120
118
119
72
55
34
Other Current Assets
128
69
108
2
117
107
117
58
73
Short Term Loans & Adv.
87
161
159
108
112
105
115
57
42
Net Current Assets
238
239
255
200
215
160
117
104
102
Total Assets
839
989
1,046
668
918
876
687
548
379

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
Cash From Operating Activity
73
-26
91
124
107
-1
70
61
-66
PBT
-60
20
11
23
42
75
47
40
23
Adjustment
146
40
57
50
68
46
34
20
20
Changes in Working Capital
-2
-80
32
63
15
-98
8
14
-107
Cash after chg. in Working capital
85
-19
100
136
125
23
89
74
-63
Interest Paid
0
0
0
0
0
0
0
0
0
Tax Paid
-12
-7
-9
-12
-19
-24
-20
-13
-3
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
57
77
-81
26
-2
-68
-39
-126
7
Net Fixed Assets
-3
136
0
2
-2
-68
-37
-128
Net Investments
-4
-111
-37
-12
-8
-16
-3
-1
Others
64
52
-44
36
8
15
1
2
Cash from Financing Activity
-177
-102
-8
-120
-105
116
-14
86
57
Net Cash Inflow / Outflow
-47
-52
2
30
-1
47
17
21
-2
Opening Cash & Equivalents
64
87
66
46
119
72
55
34
36
Closing Cash & Equivalent
17
64
87
76
118
119
72
55
34

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.)
37
36
34
29
29
26
20
16
13
ROA
-6%
1%
1%
2%
3%
6%
5%
6%
4%
ROE
-19%
5%
2%
5%
12%
25%
20%
22%
14%
ROCE
-2%
8%
10%
12%
14%
22%
19%
19%
17%
Fixed Asset Turnover
5.16
2.41
5.02
6.38
8.67
17.23
15.27
15.28
21.01
Receivable days
84
123
59
61
50
24
32
45
63
Inventory Days
33
70
15
5
12
9
7
8
13
Payable days
71
163
53
47
43
21
27
34
48
Cash Conversion Cycle
47
30
22
19
19
11
12
19
28
Total Debt/Equity
0.82
1.28
1.15
1.03
1.36
1.82
1.48
1.65
0.88
Interest Cover
0
2
1
2
2
3
3
4
3

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.