Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Electric Equipment

Rating :
N/A

BSE: Not Listed | NSE: SERVOTECH

164.70
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  170.00
  •  170.10
  •  163.00
  •  168.98
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  812781
  •  1349.14
  •  205.40
  •  73.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,622.50
  • 178.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,657.84
  • 0.15%
  • 24.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.34%
  • 2.68%
  • 29.83%
  • FII
  • DII
  • Others
  • 5.96%
  • 0.00%
  • 2.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.43
  • 28.44
  • 35.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.09
  • 35.91
  • 17.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.19
  • 69.49
  • 42.55

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
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
1.95
P/E Ratio
90.36
Revenue
81
EBITDA
8
Net Income
5
ROA
9.6
P/Bk Ratio
ROE
46.02
FCFF
FCFF Yield

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
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 24
Mar 23
Mar 22
Mar 21
Net Sales
500.04
353.68
278.48
143.67
86.99
Net Sales Growth
36.21%
27.00%
93.83%
65.16%
 
Cost Of Goods Sold
416.31
296.78
230.31
124.84
74.32
Gross Profit
83.73
56.90
48.18
18.83
12.67
GP Margin
16.74%
16.09%
17.30%
13.11%
14.56%
Total Expenditure
464.27
332.90
259.70
134.58
82.16
Power & Fuel Cost
-
0.29
0.11
0.08
0.07
% Of Sales
-
0.08%
0.04%
0.06%
0.08%
Employee Cost
-
12.59
8.90
4.79
3.46
% Of Sales
-
3.56%
3.20%
3.33%
3.98%
Manufacturing Exp.
-
0.88
0.60
0.65
1.10
% Of Sales
-
0.25%
0.22%
0.45%
1.26%
General & Admin Exp.
-
13.88
7.63
2.55
1.81
% Of Sales
-
3.92%
2.74%
1.77%
2.08%
Selling & Distn. Exp.
-
7.61
2.73
1.37
1.39
% Of Sales
-
2.15%
0.98%
0.95%
1.60%
Miscellaneous Exp.
-
0.86
9.42
0.30
0.00
% Of Sales
-
0.24%
3.38%
0.21%
0%
EBITDA
35.77
20.78
18.78
9.09
4.83
EBITDA Margin
7.15%
5.88%
6.74%
6.33%
5.55%
Other Income
1.32
1.61
0.61
0.58
0.91
Interest
5.07
3.19
2.83
2.45
2.90
Depreciation
4.05
3.04
2.13
1.58
1.47
PBT
27.99
16.17
14.44
5.64
1.38
Tax
7.68
4.36
3.37
1.53
0.23
Tax Rate
27.44%
26.96%
23.34%
27.37%
20.00%
PAT
20.29
11.76
11.05
4.06
0.92
PAT before Minority Interest
20.31
11.80
11.07
4.06
0.92
Minority Interest
0.02
-0.04
-0.02
0.00
0.00
PAT Margin
4.06%
3.33%
3.97%
2.83%
1.06%
PAT Growth
18.31%
6.43%
172.17%
341.30%
 
EPS
0.91
0.53
0.50
0.18
0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
141.86
82.09
46.27
39.44
Share Capital
21.69
21.27
18.67
18.31
Total Reserves
82.85
59.84
27.60
21.12
Non-Current Liabilities
20.48
9.34
11.33
22.04
Secured Loans
13.10
7.51
6.48
6.65
Unsecured Loans
0.01
0.01
0.01
0.22
Long Term Provisions
3.95
0.69
0.37
1.06
Current Liabilities
113.78
75.02
31.79
36.81
Trade Payables
39.36
23.50
11.35
10.89
Other Current Liabilities
12.37
13.92
7.60
10.60
Short Term Borrowings
56.26
33.56
11.28
14.87
Short Term Provisions
5.79
4.04
1.55
0.45
Total Liabilities
276.36
166.53
89.40
98.29
Net Block
29.39
19.95
9.61
8.57
Gross Block
38.37
28.53
16.78
14.20
Accumulated Depreciation
8.97
8.58
7.17
5.63
Non Current Assets
61.91
38.46
34.12
32.27
Capital Work in Progress
14.66
0.51
0.00
0.00
Non Current Investment
0.00
0.00
0.00
2.19
Long Term Loans & Adv.
15.66
15.81
22.32
21.51
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
214.45
128.07
55.28
66.01
Current Investments
0.00
0.00
0.00
0.00
Inventories
38.92
20.86
13.78
15.26
Sundry Debtors
86.42
85.56
27.66
40.39
Cash & Bank
66.43
16.25
7.96
3.39
Other Current Assets
22.68
1.41
0.95
0.86
Short Term Loans & Adv.
19.60
4.00
4.94
6.11
Net Current Assets
100.67
53.05
23.49
29.20
Total Assets
276.36
166.53
89.40
98.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
0.76
-24.28
7.51
1.21
PBT
16.17
14.44
5.59
1.15
Adjustment
5.69
4.93
3.82
4.19
Changes in Working Capital
-16.72
-39.97
-0.37
-3.90
Cash after chg. in Working capital
5.13
-20.60
9.04
1.44
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.36
-3.68
-1.53
-0.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-25.98
-12.88
-2.40
0.25
Net Fixed Assets
-24.87
-11.08
-2.56
Net Investments
-1.04
-0.13
2.05
Others
-0.07
-1.67
-1.89
Cash from Financing Activity
75.39
45.45
-0.54
-1.21
Net Cash Inflow / Outflow
50.17
8.30
4.56
0.25
Opening Cash & Equivalents
16.25
7.96
3.39
3.14
Closing Cash & Equivalent
66.43
16.25
7.96
3.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
4.82
3.81
2.48
21.54
ROA
5.33%
8.65%
4.32%
0.93%
ROE
12.71%
17.37%
9.47%
2.33%
ROCE
11.42%
18.18%
12.37%
6.27%
Fixed Asset Turnover
10.57
12.29
10.39
6.69
Receivable days
88.74
74.19
77.18
155.07
Inventory Days
30.84
22.70
32.93
58.59
Payable days
38.66
27.61
32.50
53.46
Cash Conversion Cycle
80.93
69.28
77.61
160.19
Total Debt/Equity
0.70
0.52
0.42
0.64
Interest Cover
6.07
6.11
3.28
1.40

News Update:


  • Servotech partners with LESSzwei GmbH to develop EV charging infrastructure in Germany
    9th Dec 2024, 12:21 PM

    This project, named ‘EnerMAAS’, will create a sustainable and scalable charging ecosystem

    Read More
  • 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

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.