Servotech Power Systems, SERVOTECH, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,797.36
186.88
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,832.70
0.13%
27.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.14
23.00
47.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

20.15
20.67
31.20

PAT CAGR (%)

10 Years
5 Years
3 Years

28.82
28.64
129.01

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 182.34 67.12 171.66% 97.51 68.14 43.10% 120.78 96.16 25.60% 49.65 82.49 -39.81%
Expenses 163.44 61.96 163.78% 89.06 61.42 45.00% 115.43 87.75 31.54% 46.66 76.81 -39.25%
EBITDA 18.91 5.16 266.47% 8.45 6.72 25.74% 5.36 8.42 -36.34% 2.99 5.68 -47.36%
EBIDTM 10.37% 7.68% 8.66% 9.86% 4.44% 8.75% 6.03% 6.88%
Other Income 0.41 0.66 -37.88% 0.25 0.25 0.00% 0.41 0.26 57.69% 0.19 0.05 280.00%
Interest 2.48 1.07 131.78% 1.43 0.93 53.76% 0.61 0.73 -16.44% 0.61 0.55 10.91%
Depreciation 1.47 0.73 101.37% 0.96 0.65 47.69% 0.86 0.55 56.36% 0.75 0.38 97.37%
PBT 15.38 4.01 283.54% 6.30 5.38 17.10% 4.30 7.40 -41.89% 1.83 4.80 -61.88%
Tax 4.00 1.01 296.04% 1.56 1.36 14.71% 1.11 1.59 -30.19% 0.74 1.21 -38.84%
PAT 11.38 3.01 278.07% 4.74 4.03 17.62% 3.19 5.81 -45.09% 1.09 3.59 -69.64%
PATM 6.24% 4.48% 4.87% 5.91% 2.65% 6.05% 2.20% 4.35%
EPS 0.51 0.13 292.31% 0.21 0.18 16.67% 0.14 0.26 -46.15% 0.05 0.16 -68.75%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 199.67 85.93 132.36% 112.19 79.57 41.00% 136.17 115.31 18.09% 52.01 86.31 -39.74%
Expenses 180.78 80.62 124.24% 103.90 72.68 42.96% 130.60 110.94 17.72% 48.99 80.24 -38.95%
EBITDA 18.89 5.31 255.74% 8.29 6.88 20.49% 5.57 4.36 27.75% 3.02 6.08 -50.33%
EBIDTM 9.46% 6.18% 7.39% 8.65% 4.09% 3.78% 5.81% 7.04%
Other Income 0.40 0.66 -39.39% 0.25 0.25 0.00% 0.48 4.67 -89.72% 0.19 0.05 280.00%
Interest 2.48 1.07 131.78% 1.43 0.93 53.76% 0.55 0.73 -24.66% 0.61 0.55 10.91%
Depreciation 1.48 0.73 102.74% 0.96 0.71 35.21% 0.86 0.59 45.76% 0.75 0.38 97.37%
PBT 15.33 4.17 267.63% 6.15 5.49 12.02% 4.65 7.73 -39.84% 1.86 5.19 -64.16%
Tax 4.09 1.05 289.52% 1.66 1.38 20.29% 1.19 1.67 -28.74% 0.74 1.32 -43.94%
PAT 11.24 3.12 260.26% 4.49 4.11 9.25% 3.45 6.05 -42.98% 1.11 3.87 -71.32%
PATM 5.63% 3.63% 4.00% 5.17% 2.54% 5.25% 2.14% 4.49%
EPS 0.51 0.15 240.00% 0.20 0.19 5.26% 0.16 0.28 -42.86% 0.05 0.18 -72.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 450.28 249.15 133.70 86.99 87.44 88.50 113.62 80.95 51.31 31.72 33.72 Net Sales Growth 43.44% 86.35% 53.70% -0.51% -1.20% -22.11% 40.36% 57.77% 61.76% -5.93% Cost Of Goods Sold 366.21 202.84 115.61 74.32 69.46 67.42 90.55 57.68 34.52 21.29 23.87 Gross Profit 84.07 46.31 18.09 12.67 17.98 21.08 23.07 23.27 16.79 10.43 9.85 GP Margin 18.67% 18.59% 13.53% 14.56% 20.56% 23.82% 20.30% 28.75% 32.72% 32.88% 29.21% Total Expenditure 414.59 231.34 125.13 82.16 83.08 81.54 106.14 72.70 46.65 28.48 30.88 Power & Fuel Cost - 0.10 0.08 0.07 0.14 0.17 0.15 0.13 0.11 0.10 0.10 % Of Sales - 0.04% 0.06% 0.08% 0.16% 0.19% 0.13% 0.16% 0.21% 0.32% 0.30% Employee Cost - 8.67 4.67 3.46 4.09 6.09 6.74 6.46 3.03 2.71 3.14 % Of Sales - 3.48% 3.49% 3.98% 4.68% 6.88% 5.93% 7.98% 5.91% 8.54% 9.31% Manufacturing Exp. - 1.71 0.64 1.10 0.74 1.93 1.97 2.12 5.79 1.86 1.63 % Of Sales - 0.69% 0.48% 1.26% 0.85% 2.18% 1.73% 2.62% 11.28% 5.86% 4.83% General & Admin Exp. - 5.94 2.53 1.81 2.42 2.53 1.48 1.87 2.02 1.76 1.59 % Of Sales - 2.38% 1.89% 2.08% 2.77% 2.86% 1.30% 2.31% 3.94% 5.55% 4.72% Selling & Distn. Exp. - 2.66 1.30 1.39 6.24 3.40 5.25 4.41 1.20 0.70 0.43 % Of Sales - 1.07% 0.97% 1.60% 7.14% 3.84% 4.62% 5.45% 2.34% 2.21% 1.28% Miscellaneous Exp. - 9.42 0.30 0.00 0.00 0.00 0.00 0.02 0.00 0.06 0.43 % Of Sales - 3.78% 0.22% 0% 0% 0% 0% 0.02% 0% 0.19% 0.36% EBITDA 35.71 17.81 8.57 4.83 4.36 6.96 7.48 8.25 4.66 3.24 2.84 EBITDA Margin 7.93% 7.15% 6.41% 5.55% 4.99% 7.86% 6.58% 10.19% 9.08% 10.21% 8.42% Other Income 1.26 0.41 0.56 0.91 0.53 0.51 1.06 2.55 0.40 0.55 0.25 Interest 5.13 2.38 2.45 2.90 2.77 2.39 2.18 2.33 2.53 1.98 1.61 Depreciation 4.04 2.09 1.57 1.47 0.89 0.98 0.85 0.87 0.68 0.62 0.25 PBT 27.81 13.76 5.11 1.38 1.23 4.10 5.51 7.61 1.85 1.20 1.23 Tax 7.41 3.19 1.40 0.23 0.33 1.17 1.56 2.55 0.68 0.38 0.40 Tax Rate 26.65% 23.18% 27.67% 20.00% 28.70% 27.99% 28.31% 33.73% 36.76% 31.67% 32.52% PAT 20.40 10.57 3.66 0.92 0.81 3.00 3.95 5.00 1.17 0.81 0.84 PAT before Minority Interest 20.40 10.57 3.66 0.92 0.81 3.00 3.95 5.00 1.17 0.81 0.84 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 4.53% 4.24% 2.74% 1.06% 0.93% 3.39% 3.48% 6.18% 2.28% 2.55% 2.49% PAT Growth 24.09% 188.80% 297.83% 13.58% -73.00% -24.05% -21.00% 327.35% 44.44% -3.57% EPS 0.92 0.47 0.16 0.04 0.04 0.13 0.18 0.22 0.05 0.04 0.04

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 500.04 278.48 143.67 86.99 Net Sales Growth 36.21% 93.83% 65.16% Cost Of Goods Sold 416.31 230.30 124.84 74.32 Gross Profit 83.73 48.18 18.83 12.67 GP Margin 16.74% 17.30% 13.11% 14.56% Total Expenditure 464.27 259.70 134.58 82.16 Power & Fuel Cost - 0.11 0.08 0.07 % Of Sales - 0.04% 0.06% 0.08% Employee Cost - 8.90 4.79 3.46 % Of Sales - 3.20% 3.33% 3.98% Manufacturing Exp. - 1.90 0.65 1.10 % Of Sales - 0.68% 0.45% 1.26% General & Admin Exp. - 6.35 2.55 1.81 % Of Sales - 2.28% 1.77% 2.08% Selling & Distn. Exp. - 2.73 1.37 1.39 % Of Sales - 0.98% 0.95% 1.60% Miscellaneous Exp. - 9.42 0.30 0.00 % Of Sales - 3.38% 0.21% 0% EBITDA 35.77 18.78 9.09 4.83 EBITDA Margin 7.15% 6.74% 6.33% 5.55% Other Income 1.32 0.17 0.58 0.91 Interest 5.07 2.38 2.45 2.90 Depreciation 4.05 2.13 1.58 1.47 PBT 27.99 14.44 5.64 1.38 Tax 7.68 3.37 1.53 0.23 Tax Rate 27.44% 23.34% 27.37% 20.00% PAT 20.29 11.05 4.06 0.92 PAT before Minority Interest 20.31 11.07 4.06 0.92 Minority Interest 0.02 -0.02 0.00 0.00 PAT Margin 4.06% 3.97% 2.83% 1.06% PAT Growth 18.31% 172.17% 341.30% EPS 0.91 0.50 0.18 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 81.21 45.88 39.44 36.84 36.02 33.02 13.37 8.13 5.69 4.37 Share Capital 21.27 18.67 18.31 18.31 18.31 18.31 2.56 2.56 2.11 1.96 Total Reserves 58.96 27.21 21.12 18.52 17.71 14.71 10.81 5.57 3.58 2.41 Non-Current Liabilities 9.09 11.32 22.04 7.22 9.76 11.88 10.19 7.47 5.31 5.09 Secured Loans 7.51 6.48 6.65 4.24 4.06 4.01 6.71 5.19 1.72 1.58 Unsecured Loans 0.00 0.00 0.22 0.59 2.32 3.06 1.00 2.28 3.63 3.51 Long Term Provisions 0.47 0.37 1.06 2.27 3.25 4.67 2.41 0.00 0.00 0.00 Current Liabilities 62.91 29.57 36.81 35.14 29.75 39.20 36.72 28.33 21.33 10.40 Trade Payables 16.39 9.63 10.89 17.23 16.92 24.42 16.67 12.65 8.78 3.43 Other Current Liabilities 9.34 7.24 10.60 3.74 4.84 3.50 3.46 4.85 2.01 1.14 Short Term Borrowings 33.55 11.28 14.87 13.87 6.85 9.76 13.21 10.20 10.45 5.83 Short Term Provisions 3.63 1.42 0.45 0.30 1.15 1.52 3.38 0.64 0.09 0.00 Total Liabilities 153.21 86.77 98.29 79.20 75.53 84.10 60.28 43.93 32.33 19.86 Net Block 18.83 9.60 8.57 8.43 8.16 9.01 6.57 6.61 3.88 3.56 Gross Block 27.35 16.76 14.20 13.59 12.46 12.34 6.57 8.30 5.04 3.81 Accumulated Depreciation 8.52 7.16 5.63 5.17 4.31 3.32 0.00 1.69 1.16 0.25 Non Current Assets 40.81 34.25 32.27 18.05 16.90 17.39 13.56 7.61 4.37 4.13 Capital Work in Progress 0.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.27 0.14 2.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 19.03 22.32 21.51 1.07 0.50 0.31 0.24 1.00 0.49 0.57 Other Non Current Assets 0.00 0.00 0.00 8.56 8.25 8.07 6.75 0.00 0.00 0.00 Current Assets 112.40 52.52 66.01 61.14 58.63 66.71 46.72 36.32 27.96 15.72 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.58 12.19 15.26 9.09 11.61 13.59 12.25 12.95 7.92 6.51 Sundry Debtors 78.56 27.27 40.39 43.26 39.98 43.58 27.47 18.23 17.53 7.30 Cash & Bank 14.99 7.80 3.39 3.14 2.91 5.79 4.18 1.85 1.87 1.02 Other Current Assets 4.26 0.44 0.86 0.10 4.12 3.75 2.83 3.29 0.63 0.89 Short Term Loans & Adv. 3.78 4.82 6.11 5.55 3.65 3.36 2.56 2.99 0.62 0.88 Net Current Assets 49.49 22.95 29.20 26.00 28.88 27.51 10.01 7.99 6.63 5.32 Total Assets 153.21 86.77 98.28 79.19 75.53 84.10 60.28 43.93 32.33 19.85

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 82.10 46.27 39.44 Share Capital 21.27 18.67 18.31 Total Reserves 59.85 27.60 21.12 Non-Current Liabilities 9.34 11.33 22.04 Secured Loans 7.51 6.48 6.65 Unsecured Loans 0.01 0.01 0.22 Long Term Provisions 0.69 0.37 1.06 Current Liabilities 75.02 31.79 36.81 Trade Payables 23.50 11.35 10.89 Other Current Liabilities 13.92 7.60 10.60 Short Term Borrowings 33.56 11.28 14.87 Short Term Provisions 4.04 1.55 0.45 Total Liabilities 166.53 89.40 98.29 Net Block 19.95 9.61 8.57 Gross Block 28.52 16.78 14.20 Accumulated Depreciation 8.57 7.17 5.63 Non Current Assets 38.46 34.12 32.27 Capital Work in Progress 0.51 0.00 0.00 Non Current Investment 0.00 0.00 2.19 Long Term Loans & Adv. 15.81 22.32 21.51 Other Non Current Assets 0.00 0.00 0.00 Current Assets 128.07 55.28 66.01 Current Investments 0.00 0.00 0.00 Inventories 20.86 13.78 15.26 Sundry Debtors 85.56 27.66 40.39 Cash & Bank 16.25 7.96 3.39 Other Current Assets 5.40 0.95 0.86 Short Term Loans & Adv. 3.91 4.94 6.11 Net Current Assets 53.05 23.49 29.20 Total Assets 166.53 89.40 98.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -26.81 13.24 1.21 2.74 0.97 -5.80 9.33 2.33 -2.16 -0.60 PBT 13.76 5.06 1.15 1.14 4.18 5.51 7.56 1.85 1.20 1.23 Adjustment 4.00 3.81 4.19 3.50 3.07 2.66 2.72 2.74 2.10 1.74 Changes in Working Capital -41.17 5.77 -3.90 -1.58 -5.14 -12.44 1.54 -1.64 -5.04 -3.20 Cash after chg. in Working capital -23.41 14.64 1.44 3.06 2.12 -4.27 11.82 2.96 -1.74 -0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.40 -1.40 -0.24 -0.32 -1.15 -1.53 -2.50 -0.63 -0.42 -0.37 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 -11.44 -8.28 0.25 -1.88 -0.17 -4.43 -7.28 -2.95 -0.48 -2.17 Net Fixed Assets -11.08 -2.56 -0.61 -1.13 -0.12 -5.77 1.73 -3.26 -1.23 -2.16 Net Investments -0.13 2.05 -2.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.23 -7.77 3.05 -0.75 -0.05 1.34 -9.01 0.31 0.75 -0.01 Cash from Financing Activity 45.45 -0.56 -1.21 -0.63 -3.68 11.83 0.29 0.59 3.49 2.46 Net Cash Inflow / Outflow 7.19 4.41 0.25 0.24 -2.88 1.61 2.33 -0.03 0.85 -0.31 Opening Cash & Equivalents 7.80 3.39 3.14 2.91 5.79 4.18 1.85 1.87 1.02 1.33 Closing Cash & Equivalent 14.99 7.80 3.40 3.14 2.91 5.79 4.18 1.85 1.87 1.02

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -24.28 7.51 1.21 PBT 14.44 5.59 1.15 Adjustment 4.93 3.82 4.19 Changes in Working Capital -39.97 -0.37 -3.90 Cash after chg. in Working capital -20.60 9.04 1.44 Interest Paid 0.00 0.00 0.00 Tax Paid -3.68 -1.53 -0.24 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -12.88 -2.40 0.25 Net Fixed Assets -11.08 -2.56 Net Investments -0.13 2.05 Others -1.67 -1.89 Cash from Financing Activity 45.45 -0.54 -1.21 Net Cash Inflow / Outflow 8.30 4.56 0.25 Opening Cash & Equivalents 7.96 3.39 3.14 Closing Cash & Equivalent 16.25 7.96 3.39

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 3.77 2.46 21.54 20.12 19.67 18.03 52.22 31.74 26.94 22.27 ROA 8.81% 3.96% 1.03% 1.05% 3.76% 5.47% 9.60% 3.07% 3.11% 4.68% ROE 16.77% 8.59% 2.41% 2.23% 8.70% 17.03% 46.54% 16.96% 16.15% 21.23% ROCE 17.12% 11.60% 6.74% 7.31% 12.95% 18.27% 31.38% 17.21% 16.59% 19.68% Fixed Asset Turnover 11.30 9.66 6.84 7.28 7.94 12.87 11.00 7.75 7.26 12.97 Receivable days 77.52 82.59 160.58 160.26 154.99 106.61 101.98 126.22 140.91 75.93 Inventory Days 19.61 33.50 46.75 39.86 46.74 38.76 56.23 73.70 81.93 55.22 Payable days 23.41 32.38 69.03 89.72 97.12 68.90 74.10 86.95 75.37 38.27 Cash Conversion Cycle 73.72 83.70 138.29 110.41 104.60 76.47 84.11 112.97 147.47 92.88 Total Debt/Equity 0.53 0.42 0.64 0.51 0.43 0.51 1.57 2.53 2.91 2.67 Interest Cover 6.78 3.07 1.40 1.41 2.75 3.53 4.25 1.73 1.61 1.77

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 3.81 2.48 21.54 ROA 8.65% 4.32% 0.93% ROE 17.37% 9.47% 2.33% ROCE 17.72% 12.37% 6.27% Fixed Asset Turnover 13.27 10.39 6.69 Receivable days 68.76 77.18 155.07 Inventory Days 21.03 32.93 58.59 Payable days 27.62 32.50 53.46 Cash Conversion Cycle 62.17 77.61 160.19 Total Debt/Equity 0.52 0.42 0.64 Interest Cover 7.06 3.28 1.40

Top Investors:

mahesh dinkar vaze

zenith multi trading dmcc

pankaj malik

Annual Reports:

News Update:

Servotech secures order of 2 MW solar power plant from UPNEDA
13th Nov 2024, 10:42 AM

Further, the scope of the project also encompasses Servotech to deliver comprehensive warranty maintenance for the next 5 years
Read More
Servotech Power Sys - Quarterly Results
28th Oct 2024, 12:00 AM

Read More
Servotech Power Systems bags additional order from Nashik Municipal Corporation
7th Oct 2024, 15:30 PM

This order will meet the growing need for convenient EV charging infrastructure in Nashik, supporting the city’s shift toward sustainable transport solutions
Read More
Servotech Power Systems enrolls with 62 DISCOMs
27th Aug 2024, 17:16 PM

The company's enrollment with DISCOMs under this scheme will further amplify its impact by making sustainable energy solutions more accessible and affordable for a wider audience
Read More
Servotech Power Systems to build 12 EV charging stations for ANERT
21st Aug 2024, 11:30 AM

This contract involves Servotech supplying, commissioning, and construction of EV charging stations
Read More

Servotech Power Systems Ltd.

Electric Equipment

BSE: Not Listed | NSE: SERVOTECH

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Servotech Power Systems Ltd.

Electric Equipment

BSE: Not Listed | NSE: SERVOTECH

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: