Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

IT - Networking

Rating :
62/99  (View)

BSE: 532419 | NSE: SMARTLINK

80.30
-0.70 (-0.86%)
23-Sep-2019 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  78.30
  •  82.00
  •  78.25
  •  81.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2250
  •  1.81
  •  112.70
  •  72.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 138.14
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 148.03
  • N/A
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.37%
  • 0.00%
  • 20.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.70
  • -27.25
  • 1.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.15
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -36.55

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.43
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.78
  • -8.55
  • -14.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
20.36
26.36
-22.76%
27.00
23.65
14.16%
24.89
24.56
1.34%
29.40
29.05
1.20%
Expenses
20.15
23.98
-15.97%
27.69
24.20
14.42%
25.78
21.71
18.75%
27.93
26.62
4.92%
EBITDA
0.21
2.38
-91.18%
-0.69
-0.55
-
-0.89
2.84
-
1.48
2.43
-39.09%
EBIDTM
1.01%
9.03%
-2.55%
-2.31%
-3.58%
11.58%
5.03%
8.36%
Other Income
0.22
0.12
83.33%
0.30
0.10
200.00%
0.57
0.40
42.50%
0.17
0.28
-39.29%
Interest
0.58
0.20
190.00%
0.31
0.07
342.86%
0.22
0.02
1,000.00%
0.15
0.08
87.50%
Depreciation
0.65
0.42
54.76%
0.40
0.45
-11.11%
0.42
0.47
-10.64%
0.41
0.46
-10.87%
PBT
-0.81
1.89
-
-1.09
-0.96
-
-0.96
2.75
-
1.09
2.17
-49.77%
Tax
0.50
1.26
-60.32%
1.33
0.65
104.62%
0.81
0.46
76.09%
0.03
1.19
-97.48%
PAT
-1.31
0.64
-
-2.43
-1.62
-
-1.76
2.29
-
1.07
0.98
9.18%
PATM
-6.44%
2.41%
-8.99%
-6.83%
-7.07%
9.33%
3.64%
3.36%
EPS
-0.74
0.31
-
-1.42
-0.70
-
-1.01
1.03
-
0.65
0.44
47.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Mar 07
Mar 06
Net Sales
101.65
107.68
97.42
103.74
150.08
118.46
83.43
193.47
320.42
333.10
315.27
Net Sales Growth
-1.90%
10.53%
-6.09%
-30.88%
26.69%
41.99%
-56.88%
-39.62%
-3.81%
5.66%
 
Cost Of Goods Sold
67.35
69.60
62.04
65.26
121.27
97.24
46.64
13.16
221.91
255.86
241.47
Gross Profit
34.30
38.08
35.38
38.48
28.81
21.22
36.79
180.31
98.51
77.24
73.80
GP Margin
33.74%
35.36%
36.32%
37.09%
19.20%
17.91%
44.10%
93.20%
30.74%
23.19%
23.41%
Total Expenditure
101.55
105.37
96.15
108.26
175.61
152.73
113.68
174.10
287.99
306.85
287.91
Power & Fuel Cost
-
1.11
1.10
1.20
1.38
1.40
1.27
0.99
2.91
2.42
2.68
% Of Sales
-
1.03%
1.13%
1.16%
0.92%
1.18%
1.52%
0.51%
0.91%
0.73%
0.85%
Employee Cost
-
16.33
17.10
20.88
24.40
26.18
25.89
17.53
28.48
23.46
18.02
% Of Sales
-
15.17%
17.55%
20.13%
16.26%
22.10%
31.03%
9.06%
8.89%
7.04%
5.72%
Manufacturing Exp.
-
0.80
1.29
2.96
2.46
2.98
2.99
1.63
3.67
3.14
4.78
% Of Sales
-
0.74%
1.32%
2.85%
1.64%
2.52%
3.58%
0.84%
1.15%
0.94%
1.52%
General & Admin Exp.
-
9.58
7.91
9.13
9.72
10.64
9.91
5.09
10.48
6.95
6.47
% Of Sales
-
8.90%
8.12%
8.80%
6.48%
8.98%
11.88%
2.63%
3.27%
2.09%
2.05%
Selling & Distn. Exp.
-
3.60
4.74
5.55
9.46
12.53
10.50
2.83
9.72
6.01
7.89
% Of Sales
-
3.34%
4.87%
5.35%
6.30%
10.58%
12.59%
1.46%
3.03%
1.80%
2.50%
Miscellaneous Exp.
-
4.34
1.97
3.29
6.92
1.78
16.49
132.87
10.81
9.02
7.89
% Of Sales
-
4.03%
2.02%
3.17%
4.61%
1.50%
19.77%
68.68%
3.37%
2.71%
2.09%
EBITDA
0.11
2.31
1.27
-4.52
-25.53
-34.27
-30.25
19.37
32.43
26.25
27.36
EBITDA Margin
0.11%
2.15%
1.30%
-4.36%
-17.01%
-28.93%
-36.26%
10.01%
10.12%
7.88%
8.68%
Other Income
1.26
1.14
1.03
1.55
23.39
36.23
31.31
7.70
15.72
9.59
6.63
Interest
1.26
0.87
0.19
0.17
0.01
0.07
0.05
0.13
0.54
0.48
0.33
Depreciation
1.88
1.64
1.85
1.65
3.70
3.89
4.30
6.33
7.58
7.79
6.11
PBT
-1.77
0.93
0.26
-4.79
-5.84
-2.00
-3.30
20.61
40.03
27.56
27.55
Tax
2.67
3.42
3.57
4.92
-3.85
-0.03
101.14
4.70
10.15
5.66
5.07
Tax Rate
-150.85%
367.74%
1373.08%
-102.71%
65.92%
1.50%
21.63%
22.80%
28.36%
20.54%
18.40%
PAT
-4.43
-2.48
-3.31
-9.71
-2.00
-1.97
366.51
15.91
29.14
21.84
22.88
PAT before Minority Interest
-4.29
-2.48
-3.31
-9.71
-2.00
-1.97
366.51
15.91
25.63
21.90
22.48
Minority Interest
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.51
-0.06
0.40
PAT Margin
-4.36%
-2.30%
-3.40%
-9.36%
-1.33%
-1.66%
439.30%
8.22%
9.09%
6.56%
7.26%
PAT Growth
-293.45%
25.08%
65.91%
-385.50%
-1.52%
-100.54%
2203.65%
-45.40%
33.42%
-4.55%
 
Unadjusted EPS
-2.52
-1.26
-1.43
-3.98
-0.66
-0.66
122.15
5.30
9.71
7.45
7.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Mar 07
Mar 06
Shareholder's Funds
246.54
316.06
324.71
406.23
415.11
424.10
169.07
212.49
190.36
174.70
Share Capital
3.39
4.51
4.51
6.00
6.00
6.00
6.00
6.00
6.00
6.00
Total Reserves
243.15
311.55
320.20
398.86
407.74
416.73
161.70
205.16
183.22
167.98
Non-Current Liabilities
7.57
9.48
8.02
0.74
108.47
108.56
2.21
5.36
7.09
7.55
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
0.63
1.10
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.23
8.31
6.62
0.63
108.20
108.28
0.97
0.00
0.00
0.00
Current Liabilities
51.78
35.08
29.96
37.73
40.93
42.42
35.89
59.85
54.60
83.88
Trade Payables
13.82
15.09
13.26
17.44
20.40
12.11
24.05
43.37
40.65
57.88
Other Current Liabilities
2.39
3.41
5.41
2.41
2.66
3.96
4.06
5.94
4.93
5.23
Short Term Borrowings
19.75
3.96
0.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
15.82
12.62
10.61
17.88
17.87
26.35
7.78
10.54
9.02
20.77
Total Liabilities
306.36
361.25
362.69
444.70
564.51
575.08
207.17
277.70
258.70
272.72
Net Block
20.40
21.27
22.38
26.45
29.44
30.68
37.72
60.31
60.08
61.87
Gross Block
63.83
66.03
65.54
82.79
82.31
82.67
93.88
90.50
89.85
86.40
Accumulated Depreciation
43.43
44.77
43.16
56.34
52.87
51.99
56.16
30.19
29.77
24.53
Non Current Assets
30.05
32.75
30.88
36.23
144.50
143.73
41.52
60.82
65.46
66.04
Capital Work in Progress
0.00
0.00
0.00
0.35
0.00
0.49
0.00
0.80
5.29
3.89
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.30
0.09
0.28
Long Term Loans & Adv.
8.93
10.73
8.28
8.66
113.70
111.19
2.39
0.00
0.00
0.00
Other Non Current Assets
0.72
0.75
0.22
0.76
1.37
1.36
1.41
0.00
0.00
0.00
Current Assets
276.30
328.49
331.80
408.47
420.01
431.36
165.65
216.89
193.23
206.66
Current Investments
209.49
273.25
258.75
280.72
268.47
158.62
88.15
104.57
71.79
43.49
Inventories
16.90
15.22
28.75
27.51
15.95
32.96
23.52
33.90
35.74
51.95
Sundry Debtors
14.85
13.47
14.67
29.20
25.09
15.65
36.11
58.55
63.57
80.79
Cash & Bank
9.86
5.60
13.65
52.23
88.11
191.57
13.33
4.52
10.25
3.42
Other Current Assets
25.20
7.75
4.64
6.55
22.39
32.56
4.53
15.35
11.88
27.01
Short Term Loans & Adv.
16.37
13.19
11.34
12.26
11.20
20.67
1.08
15.35
11.88
27.01
Net Current Assets
224.53
293.42
301.84
370.74
379.08
388.94
129.76
157.03
138.63
122.78
Total Assets
306.35
361.24
362.68
444.70
564.51
575.09
207.17
277.71
258.70
272.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
-22.33
-9.03
-33.71
-39.95
-17.42
-161.97
10.43
34.25
47.74
4.02
PBT
0.93
0.26
-4.79
-5.84
-2.00
467.65
20.61
35.78
27.56
27.55
Adjustment
-15.42
-14.40
-19.36
-14.74
-29.53
-495.92
3.10
7.25
6.47
5.41
Changes in Working Capital
-4.71
9.02
-9.47
-18.93
16.07
-30.94
-8.61
1.39
18.20
-24.97
Cash after chg. in Working capital
-19.20
-5.12
-33.62
-39.52
-15.46
-59.21
15.10
44.42
52.23
7.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.14
-3.91
-0.10
-0.43
-1.96
-102.76
-4.67
-10.17
-4.49
-3.96
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
72.09
13.50
115.04
47.16
20.66
274.22
6.49
-30.23
-33.14
-6.50
Net Fixed Assets
-0.06
-0.14
38.02
-0.83
0.85
10.72
-3.02
3.39
-4.80
-8.20
Net Investments
97.68
-15.70
-22.25
-12.07
-110.31
-70.47
14.35
-25.03
-27.85
-7.67
Others
-25.53
29.34
99.27
60.06
130.12
333.97
-4.84
-8.59
-0.49
9.37
Cash from Financing Activity
-52.34
-1.97
-81.49
-7.03
-7.04
-111.64
-8.97
-7.82
-7.80
0.43
Net Cash Inflow / Outflow
-2.58
2.51
-0.17
0.17
-3.80
0.60
7.96
-3.81
6.80
-2.04
Opening Cash & Equivalents
3.44
0.93
1.09
4.73
8.53
7.80
5.26
10.20
3.40
5.44
Closing Cash & Equivalent
0.86
3.44
0.93
4.91
4.73
8.53
13.22
4.48
10.20
3.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
143.26
138.51
142.34
133.69
136.63
139.60
54.57
68.98
61.64
56.53
ROA
-0.74%
-0.91%
-2.41%
-0.40%
-0.35%
93.71%
6.56%
9.56%
8.24%
8.89%
ROE
-0.90%
-1.04%
-2.69%
-0.49%
-0.48%
125.82%
8.58%
13.08%
12.35%
13.91%
ROCE
0.62%
0.14%
-1.28%
-1.43%
-0.46%
159.80%
11.10%
18.38%
15.66%
17.07%
Fixed Asset Turnover
1.66
1.49
1.45
1.87
1.48
0.98
2.12
3.72
4.08
4.10
Receivable days
48.00
52.35
74.55
64.10
60.73
108.80
88.53
66.43
73.35
80.53
Inventory Days
54.44
81.81
95.60
51.32
72.92
118.72
53.71
37.89
44.56
45.24
Payable days
53.92
68.40
48.95
39.81
43.01
61.03
256.65
54.04
62.34
64.66
Cash Conversion Cycle
48.52
65.76
121.20
75.61
90.65
166.50
-114.41
50.28
55.57
61.11
Total Debt/Equity
0.08
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
2.07
2.39
-27.51
-447.58
-28.39
8884.13
159.75
66.90
57.87
84.60

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.