Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

SBI Cards And Payment Services Ltd.

Finance - NBFC

Rating :

N/A

BSE: 543066 | NSE: SBICARD

Watchlist

NSE BSE

721.95

05-Jul-2024

Open
High
Low
Previous Close

718.90
724.00
714.35
718.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

546703
3933.98
817.40
647.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

64,674.42
29.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

98,201.97
0.37%
4.94

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.02
12.84
16.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.16
18.55
18.69

PAT CAGR (%)

10 Years
5 Years
3 Years

24.61
14.11
14.21

P:E (Median)

8 Years
5 Years
3 Years

-
-
34.81

P:BV (Average)

8 Years
5 Years
3 Years

-
-
8.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
23.11

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 4,421.04 4,087.35 8.16% 4,358.64 3,911.88 11.42% 4,347.72 3,762.16 15.56% 4,621.70 3,507.12 31.78%
Expenses 3,172.58 2,760.33 14.93% 2,867.22 2,630.91 8.98% 2,810.96 2,564.58 9.61% 3,257.74 2,466.51 32.08%
EBITDA 1,248.46 1,327.02 -5.92% 1,491.42 1,280.97 16.43% 1,536.76 1,197.58 28.32% 1,363.96 1,040.61 31.07%
EBIDTM 28.24% 32.47% 34.22% 32.75% 35.35% 31.83% 29.51% 29.67%
Other Income 134.78 134.05 0.54% 123.95 134.23 -7.66% 126.85 154.41 -17.85% 119.90 149.03 -19.55%
Interest 787.68 604.86 30.23% 766.83 571.07 34.28% 723.82 507.26 42.69% 695.49 464.28 49.80%
Depreciation 50.35 46.80 7.59% 49.37 47.56 3.81% 51.63 45.06 14.58% 50.78 41.03 23.76%
PBT 545.21 809.41 -32.64% 799.17 796.57 0.33% 888.16 799.67 11.07% 737.59 684.33 7.78%
Tax 140.79 206.43 -31.80% 204.72 203.26 0.72% 225.79 203.20 11.12% 188.51 174.87 7.80%
PAT 404.42 602.98 -32.93% 594.45 593.31 0.19% 662.37 596.47 11.05% 549.08 509.46 7.78%
PATM 9.15% 14.75% 13.64% 15.17% 15.23% 15.85% 11.88% 14.53%
EPS 4.25 6.34 -32.97% 6.25 6.24 0.16% 6.96 6.27 11.00% 5.77 5.36 7.65%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 17,749.10 16,968.42 13,666.64 10,677.27 9,296.46 9,276.40 6,999.11 5,186.98 3,346.20 2,386.82 1,819.74 Net Sales Growth 16.25% 24.16% 28.00% 14.85% 0.22% 32.54% 34.94% 55.01% 40.19% 31.16% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.19 0.00 Gross Profit 17,749.10 16,968.42 13,666.64 10,677.27 9,296.46 9,276.40 6,999.11 5,186.98 3,346.20 2,369.63 1,819.74 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 99.28% 100% Total Expenditure 12,108.50 10,742.34 8,807.25 8,033.71 7,223.19 6,617.92 4,887.20 3,065.53 1,767.60 1,520.73 1,256.27 Power & Fuel Cost - 4.31 4.41 5.26 4.43 5.42 6.32 4.79 2.52 2.39 2.82 % Of Sales - 0.03% 0.03% 0.05% 0.05% 0.06% 0.09% 0.09% 0.08% 0.10% 0.15% Employee Cost - 569.69 561.89 472.71 491.58 468.38 378.93 193.09 95.31 79.17 62.12 % Of Sales - 3.36% 4.11% 4.43% 5.29% 5.05% 5.41% 3.72% 2.85% 3.32% 3.41% Manufacturing Exp. - 3,505.04 3,033.46 2,285.30 1,460.64 1,488.34 1,073.37 364.46 256.51 20.70 19.36 % Of Sales - 20.66% 22.20% 21.40% 15.71% 16.04% 15.34% 7.03% 7.67% 0.87% 1.06% General & Admin Exp. - 3,247.82 2,940.09 2,368.70 2,535.43 2,697.33 2,271.73 1,669.90 840.72 1,129.53 937.75 % Of Sales - 19.14% 21.51% 22.18% 27.27% 29.08% 32.46% 32.19% 25.12% 47.32% 51.53% Selling & Distn. Exp. - 0.00 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% 0% Miscellaneous Exp. - 3,419.79 2,271.81 2,907.00 2,735.54 1,963.87 1,163.16 838.09 575.07 274.14 0.00 % Of Sales - 20.15% 16.62% 27.23% 29.43% 21.17% 16.62% 16.16% 17.19% 11.49% 13.03% EBITDA 5,640.60 6,226.08 4,859.39 2,643.56 2,073.27 2,658.48 2,111.91 2,121.45 1,578.60 866.09 563.47 EBITDA Margin 31.78% 36.69% 35.56% 24.76% 22.30% 28.66% 30.17% 40.90% 47.18% 36.29% 30.96% Other Income 505.48 515.08 619.03 1,180.50 417.12 475.89 287.74 183.22 124.83 106.25 85.74 Interest 2,973.82 3,312.61 2,284.04 1,503.34 1,043.40 1,300.93 1,009.36 1,360.82 1,127.02 533.32 377.77 Depreciation 202.13 196.75 163.81 148.56 123.26 103.80 55.22 24.49 4.79 0.84 0.78 PBT 2,970.13 3,231.80 3,030.57 2,172.16 1,323.73 1,729.64 1,335.08 919.35 571.62 438.18 270.67 Tax 759.81 823.92 772.10 556.02 339.21 484.82 470.12 318.20 198.76 154.28 3.98 Tax Rate 25.58% 25.49% 25.48% 25.60% 25.63% 28.03% 35.21% 34.61% 34.77% 35.21% 1.47% PAT 2,210.32 2,407.88 2,258.47 1,616.14 984.52 1,244.82 864.97 601.14 372.86 283.90 266.69 PAT before Minority Interest 2,210.32 2,407.88 2,258.47 1,616.14 984.52 1,244.82 864.97 601.14 372.86 283.90 266.69 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 12.45% 14.19% 16.53% 15.14% 10.59% 13.42% 12.36% 11.59% 11.14% 11.89% 14.66% PAT Growth -3.99% 6.62% 39.74% 64.16% -20.91% 43.91% 43.89% 61.22% 31.33% 6.45% EPS 23.23 25.31 23.74 16.99 10.35 13.09 9.09 6.32 3.92 2.98 2.80

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 12,084.03 9,830.05 7,752.70 6,302.03 5,341.22 3,587.78 2,353.06 1,448.82 1,155.04 965.63 Share Capital 950.97 946.07 943.18 940.53 938.96 837.22 785.00 785.00 785.00 785.00 Total Reserves 11,120.27 8,843.85 6,761.55 5,318.08 4,384.08 2,655.44 1,472.95 663.82 370.04 180.63 Non-Current Liabilities 7,737.82 7,909.06 7,428.12 4,754.34 4,595.78 3,167.24 1,683.45 434.15 296.26 173.36 Secured Loans 0.00 0.00 0.00 0.00 0.00 7.14 0.00 0.00 1.14 0.74 Unsecured Loans 7,897.87 7,966.75 7,487.20 5,019.12 4,732.89 3,224.87 1,771.45 563.36 340.00 240.00 Long Term Provisions 194.54 188.98 159.45 130.31 138.02 98.49 0.00 0.00 45.33 31.91 Current Liabilities 37,994.77 27,559.78 19,249.08 15,561.40 15,094.58 13,227.89 11,561.49 8,752.81 6,338.82 5,019.06 Trade Payables 1,528.63 1,405.96 1,127.67 892.72 728.84 665.06 529.56 119.07 85.89 90.51 Other Current Liabilities 4,031.84 2,561.94 2,308.21 1,513.68 1,061.27 1,639.32 987.75 431.73 287.01 233.72 Short Term Borrowings 31,993.21 23,142.87 15,495.26 12,875.66 12,839.86 10,317.36 9,641.37 7,705.06 5,586.99 4,458.06 Short Term Provisions 441.09 449.01 317.94 279.34 464.61 606.15 402.82 496.95 378.92 236.78 Total Liabilities 57,816.62 45,298.89 34,429.90 26,617.77 25,031.58 19,982.91 15,598.00 10,635.78 7,790.12 6,158.05 Net Block 542.10 550.96 439.46 308.10 310.91 196.22 241.76 23.85 2.06 1.62 Gross Block 1,195.46 1,067.66 831.51 596.45 478.77 264.40 270.80 28.64 5.60 6.99 Accumulated Depreciation 653.36 516.70 392.05 288.35 167.86 68.18 29.04 4.79 3.53 5.37 Non Current Assets 3,090.53 2,176.54 933.88 724.55 383.90 290.50 429.88 55.81 594.23 538.38 Capital Work in Progress 22.31 22.69 14.24 10.07 23.66 20.17 35.06 0.00 0.00 0.00 Non Current Investment 2,504.15 1,572.08 418.88 334.31 1.46 1.46 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 21.97 30.81 61.30 72.07 31.51 65.35 63.77 31.94 592.14 536.77 Other Non Current Assets 0.00 0.00 0.00 0.00 16.36 7.30 89.30 0.02 0.02 0.00 Current Assets 54,726.09 43,122.35 33,496.02 25,893.22 24,647.68 19,692.40 15,168.11 10,579.97 7,195.89 5,619.67 Current Investments 1,014.98 567.61 878.31 623.25 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 243.08 142.16 168.47 81.52 54.45 148.82 150.73 132.48 0.00 0.00 Cash & Bank 2,729.62 1,354.47 1,106.39 720.10 677.36 776.77 472.68 282.95 274.44 291.46 Other Current Assets 50,738.41 1,098.89 789.52 908.44 23,915.87 18,766.81 14,544.71 10,164.54 6,921.44 5,328.21 Short Term Loans & Adv. 49,579.82 39,959.22 30,553.33 23,559.91 22,929.08 17,927.20 14,065.07 9,985.16 6,849.29 5,291.80 Net Current Assets 16,731.32 15,562.57 14,246.94 10,331.82 9,553.10 6,464.52 3,606.63 1,827.16 857.07 600.61 Total Assets 57,816.62 45,298.89 34,429.90 26,617.77 25,031.58 19,982.90 15,597.99 10,635.78 7,790.12 6,158.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -5,451.54 -6,670.51 -4,391.46 692.32 -4,062.93 -2,326.74 -2,877.09 -2,234.88 -1,158.21 -878.88 PBT 3,231.80 3,030.57 2,172.16 1,323.73 1,729.64 1,335.08 919.35 571.62 438.18 270.67 Adjustment 6,093.62 3,970.18 3,456.01 3,881.07 1,994.41 1,256.09 1,529.70 1,062.55 723.61 687.06 Changes in Working Capital -11,236.82 -11,322.91 -8,621.29 -2,933.35 -7,105.57 -4,439.07 -4,376.16 -3,028.20 -1,793.27 -1,444.63 Cash after chg. in Working capital -1,911.40 -4,322.16 -2,993.12 2,271.45 -3,381.52 -1,847.90 -1,927.12 -1,394.03 -631.48 -486.90 Interest Paid -2,604.21 -1,583.98 -1,026.69 -1,096.30 0.00 0.00 -691.72 -502.30 -440.43 -318.49 Tax Paid -935.93 -764.37 -371.65 -482.83 -681.41 -478.84 -258.25 -338.55 -86.30 -73.49 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 -1,457.37 -921.44 -538.12 -996.78 -77.17 -75.79 -31.48 -0.85 0.65 0.63 Net Fixed Assets -127.42 -244.60 -239.23 -104.09 -217.86 21.29 -277.22 -23.04 1.39 -0.77 Net Investments -1,379.44 -842.50 -339.63 -956.10 0.00 -1.46 0.00 0.00 0.00 0.00 Others 49.49 165.66 40.74 63.41 140.69 -95.62 245.74 22.19 -0.74 1.40 Cash from Financing Activity 8,401.17 7,823.58 5,044.54 431.75 3,922.51 2,824.13 2,934.90 2,244.23 1,140.56 1,007.75 Net Cash Inflow / Outflow 1,492.26 231.63 114.96 127.29 -217.59 421.60 26.33 8.51 -17.00 129.51 Opening Cash & Equivalents 989.79 758.16 643.20 515.91 733.50 311.90 282.94 274.44 291.44 161.96 Closing Cash & Equivalent 2,482.05 989.79 758.16 643.20 515.91 733.50 472.68 282.95 274.44 291.46

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 126.94 103.48 81.69 66.54 56.69 41.72 28.76 18.46 14.71 12.30 ROA 4.67% 5.67% 5.29% 3.81% 5.53% 4.86% 4.58% 4.05% 4.07% 4.78% ROE 22.03% 25.82% 23.15% 17.00% 28.24% 30.08% 32.43% 28.64% 26.77% 31.16% ROCE 14.09% 14.83% 13.38% 10.05% 15.13% 15.17% 19.42% 20.22% 15.24% 13.09% Fixed Asset Turnover 15.00 14.39 14.95 17.29 24.96 26.16 34.65 195.51 379.28 275.47 Receivable days 4.14 4.15 4.27 2.67 4.00 7.81 9.96 14.45 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 122.29 142.96 200.20 103.71 264.28 207.66 Cash Conversion Cycle 4.14 4.15 4.27 2.67 -118.29 -135.14 -190.24 -89.26 -264.28 -207.66 Total Debt/Equity 3.30 3.18 2.98 2.86 3.30 3.88 5.05 5.71 5.13 4.87 Interest Cover 1.98 2.33 2.44 2.27 2.33 2.32 1.68 1.51 1.82 1.72

Top Investors:

life insurance corporation of india - p & gs fund

icici prudential multi-asset fund

nippon life india trustee ltd-a/c nippon india multi cap fund

government pension fund global

Annual Reports:

News Update:

SBI Cards AndPayment - Quarterly Results
29th Oct 2024, 15:15 PM

Read More
SBI Card, Singapore Airlines launch KrisFlyer SBI Card
30th Sep 2024, 15:27 PM

The newly launched credit card is available in two variants, KrisFlyer SBI Card and KrisFlyer SBI Card Apex
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback