Nifty
Sensex
:
:
23155.35
76404.99
130.70 (0.57%)
566.63 (0.75%)

Electric Equipment

Rating :
N/A

BSE: Not Listed | NSE: SERVOTECH

153.91
22-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  160.00
  •  162.40
  •  149.70
  •  156.04
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  899738
  •  1392.29
  •  205.40
  •  73.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,432.03
  • 168.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,467.37
  • 0.16%
  • 22.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.19%
  • 5.07%
  • 30.72%
  • FII
  • DII
  • Others
  • 2.77%
  • 0.00%
  • 2.25%

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
  • -
  • -
  • 124.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 76.70

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
216.30
52.01
315.88%
199.67
85.93
132.36%
112.19
79.57
41.00%
136.17
115.31
18.09%
Expenses
200.10
48.99
308.45%
180.78
80.62
124.24%
103.90
72.68
42.96%
130.60
110.94
17.72%
EBITDA
16.19
3.02
436.09%
18.89
5.31
255.74%
8.29
6.88
20.49%
5.57
4.36
27.75%
EBIDTM
7.49%
5.81%
9.46%
6.18%
7.39%
8.65%
4.09%
3.78%
Other Income
0.53
0.19
178.95%
0.40
0.66
-39.39%
0.25
0.25
0.00%
0.48
4.67
-89.72%
Interest
2.38
0.61
290.16%
2.48
1.07
131.78%
1.43
0.93
53.76%
0.55
0.73
-24.66%
Depreciation
1.52
0.75
102.67%
1.48
0.73
102.74%
0.96
0.71
35.21%
0.86
0.59
45.76%
PBT
12.82
1.86
589.25%
15.33
4.17
267.63%
6.15
5.49
12.02%
4.65
7.73
-39.84%
Tax
4.84
0.74
554.05%
4.09
1.05
289.52%
1.66
1.38
20.29%
1.19
1.67
-28.74%
PAT
7.99
1.11
619.82%
11.24
3.12
260.26%
4.49
4.11
9.25%
3.45
6.05
-42.98%
PATM
3.69%
2.14%
5.63%
3.63%
4.00%
5.17%
2.54%
5.25%
EPS
0.36
0.05
620.00%
0.51
0.15
240.00%
0.20
0.19
5.26%
0.16
0.28
-42.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
664.33
353.68
278.48
143.67
86.99
Net Sales Growth
99.61%
27.00%
93.83%
65.16%
 
Cost Of Goods Sold
556.43
296.78
230.31
124.84
74.32
Gross Profit
107.90
56.90
48.18
18.83
12.67
GP Margin
16.24%
16.09%
17.30%
13.11%
14.56%
Total Expenditure
615.38
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
48.94
20.78
18.78
9.09
4.83
EBITDA Margin
7.37%
5.88%
6.74%
6.33%
5.55%
Other Income
1.66
1.61
0.61
0.58
0.91
Interest
6.84
3.19
2.83
2.45
2.90
Depreciation
4.82
3.04
2.13
1.58
1.47
PBT
38.95
16.17
14.44
5.64
1.38
Tax
11.78
4.36
3.37
1.53
0.23
Tax Rate
30.24%
26.96%
23.34%
27.37%
20.00%
PAT
27.17
11.76
11.05
4.06
0.92
PAT before Minority Interest
27.16
11.80
11.07
4.06
0.92
Minority Interest
-0.01
-0.04
-0.02
0.00
0.00
PAT Margin
4.09%
3.33%
3.97%
2.83%
1.06%
PAT Growth
88.81%
6.43%
172.17%
341.30%
 
EPS
1.22
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 Renewable reports over 7-fold jump in Q3 consolidated net profit
    22nd Jan 2025, 15:39 PM

    Total income of the company rise by 315.38% at Rs 216.83 crore for Q3FY25

    Read More
  • Servotech Renewable secures agriculture pumps order from UPNEDA
    30th Dec 2024, 12:49 PM

    This project will be a huge step towards solarise farming of Uttar Pradesh

    Read More
  • 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

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.