Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Share India Securities Ltd.

Finance - Capital Markets

Rating :

N/A

BSE: 540725 | NSE: SHAREINDIA

Watchlist

NSE BSE

296.40

20-Dec-2024

Open
High
Low
Previous Close

316.50
318.65
293.25
315.00

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

1247363
3818.08
405.28
261.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,462.57
14.13
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,672.41
0.61%
2.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

43.56
45.65
19.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

58.04
56.24
16.67

PAT CAGR (%)

10 Years
5 Years
3 Years

56.88
60.45
28.37

P:E (Median)

8 Years
5 Years
3 Years

-
14.49
15.04

P:BV (Average)

8 Years
5 Years
3 Years

-
4.84
5.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
8.16
8.89

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 18.06
P/E Ratio 16.04
Revenue 1119
EBITDA 334
Net Income 302
ROA 16.7
P/Bk Ratio 5.63
ROE 37.7
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 366.10 275.92 32.68% 324.75 208.02 56.11% 351.33 260.64 34.80% 283.75 193.84 46.38%
Expenses 221.92 150.52 47.44% 219.91 126.40 73.98% 220.58 141.20 56.22% 148.08 110.47 34.05%
EBITDA 144.18 125.39 14.99% 104.84 81.62 28.45% 130.75 119.44 9.47% 135.66 83.37 62.72%
EBIDTM 39.38% 45.45% 32.28% 39.24% 37.22% 45.82% 47.81% 43.01%
Other Income 3.76 1.64 129.27% 6.67 0.88 657.95% 1.36 2.92 -53.42% 1.61 2.83 -43.11%
Interest 16.18 13.37 21.02% 14.20 12.33 15.17% 21.54 9.96 116.27% 23.57 10.39 126.85%
Depreciation 3.00 2.77 8.30% 3.03 2.39 26.78% 3.55 3.07 15.64% 3.16 2.86 10.49%
PBT 128.76 110.89 16.12% 94.28 67.77 39.12% 107.02 109.33 -2.11% 110.54 74.42 48.54%
Tax 31.13 31.36 -0.73% 21.46 16.70 28.50% 18.46 23.39 -21.08% 27.29 18.63 46.48%
PAT 97.62 79.53 22.75% 72.82 51.08 42.56% 88.55 85.93 3.05% 83.25 55.79 49.22%
PATM 26.67% 28.83% 22.42% 24.55% 25.20% 32.97% 29.34% 28.78%
EPS 4.66 3.79 22.96% 3.47 2.44 42.21% 4.22 4.10 2.93% 3.97 2.66 49.25%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 452.76 366.38 23.58% 414.18 277.31 49.36% 465.37 340.72 36.58% 373.76 276.65 35.10%
Expenses 266.32 190.39 39.88% 267.32 152.74 75.02% 291.65 186.52 56.36% 191.24 135.70 40.93%
EBITDA 186.43 175.99 5.93% 146.86 124.57 17.89% 173.72 154.20 12.66% 182.52 140.95 29.49%
EBIDTM 41.18% 48.04% 35.46% 44.92% 37.33% 45.26% 48.83% 50.95%
Other Income 3.55 1.57 126.11% 6.72 1.39 383.45% 1.32 2.92 -54.79% 1.66 2.87 -42.16%
Interest 21.80 16.99 28.31% 18.66 15.07 23.82% 29.71 15.49 91.80% 28.25 17.68 59.79%
Depreciation 3.81 3.27 16.51% 3.73 2.67 39.70% 4.31 3.40 26.76% 3.81 3.13 21.73%
PBT 164.38 157.30 4.50% 131.18 108.23 21.20% 141.02 138.23 2.02% 151.29 124.47 21.55%
Tax 40.11 44.67 -10.21% 28.22 25.95 8.75% 25.27 31.34 -19.37% 36.17 31.93 13.28%
PAT 124.27 112.63 10.33% 102.96 82.27 25.15% 115.75 106.89 8.29% 115.11 92.54 24.39%
PATM 27.45% 30.74% 24.86% 29.67% 24.87% 31.37% 30.80% 33.45%
EPS 5.69 6.90 -17.54% 5.08 5.03 0.99% 6.04 6.53 -7.50% 7.01 5.72 22.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

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 1,325.93 1,119.01 819.82 673.54 382.80 209.09 185.97 132.97 106.36 69.65 30.10 Net Sales Growth 41.29% 36.49% 21.72% 75.95% 83.08% 12.43% 39.86% 25.02% 52.71% 131.40% Cost Of Goods Sold 108.02 22.36 7.11 27.21 13.02 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,217.91 1,096.65 812.71 646.34 369.77 209.09 185.97 132.97 106.36 69.65 30.10 GP Margin 91.85% 98.00% 99.13% 95.96% 96.60% 100% 100% 100% 100% 100% 100% Total Expenditure 810.49 645.56 486.14 446.91 278.38 151.10 152.02 109.72 92.65 59.68 25.23 Power & Fuel Cost - 2.23 1.84 1.31 0.91 1.05 0.88 0.29 0.19 0.00 0.00 % Of Sales - 0.20% 0.22% 0.19% 0.24% 0.50% 0.47% 0.22% 0.18% 0% 0% Employee Cost - 251.12 100.60 69.89 63.39 49.88 36.53 22.13 16.88 9.21 4.17 % Of Sales - 22.44% 12.27% 10.38% 16.56% 23.86% 19.64% 16.64% 15.87% 13.22% 13.85% Manufacturing Exp. - 258.81 301.55 282.41 144.99 67.67 99.67 72.45 66.43 46.04 15.99 % Of Sales - 23.13% 36.78% 41.93% 37.88% 32.36% 53.59% 54.49% 62.46% 66.10% 53.12% General & Admin Exp. - 108.96 74.12 66.32 55.92 31.12 15.23 14.77 8.27 4.42 5.08 % Of Sales - 9.74% 9.04% 9.85% 14.61% 14.88% 8.19% 11.11% 7.78% 6.35% 16.88% 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. - 4.30 2.77 1.08 1.06 2.43 0.60 0.37 1.07 0.00 0.00 % Of Sales - 0.38% 0.34% 0.16% 0.28% 1.16% 0.32% 0.28% 1.01% 0% 0% EBITDA 515.43 473.45 333.68 226.63 104.42 57.99 33.95 23.25 13.71 9.97 4.87 EBITDA Margin 38.87% 42.31% 40.70% 33.65% 27.28% 27.73% 18.26% 17.49% 12.89% 14.31% 16.18% Other Income 13.40 5.48 11.44 9.20 0.81 0.21 11.29 7.35 3.78 4.34 3.27 Interest 75.49 70.83 36.10 24.89 15.21 10.01 6.71 5.32 3.25 3.35 2.50 Depreciation 12.74 11.88 10.95 8.73 4.36 4.40 4.61 2.07 1.85 1.59 1.01 PBT 440.60 396.22 298.08 202.22 85.65 43.78 33.91 23.21 12.40 9.37 4.63 Tax 98.34 93.81 70.52 45.62 18.32 10.28 11.45 7.70 4.31 3.09 1.28 Tax Rate 22.32% 23.68% 23.54% 22.56% 21.39% 23.48% 33.77% 33.18% 34.76% 32.98% 27.65% PAT 342.24 302.42 229.02 156.60 67.33 33.50 22.46 15.51 8.09 6.28 3.35 PAT before Minority Interest 342.24 302.42 229.02 156.60 67.33 33.50 22.46 15.51 8.09 6.28 3.35 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 25.81% 27.03% 27.94% 23.25% 17.59% 16.02% 12.08% 11.66% 7.61% 9.02% 11.13% PAT Growth 25.67% 32.05% 46.25% 132.59% 100.99% 49.15% 44.81% 91.72% 28.82% 87.46% EPS 16.33 14.43 10.93 7.47 3.21 1.60 1.07 0.74 0.39 0.30 0.16

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,706.07 1,482.81 1,088.23 861.59 447.95 226.21 195.23 133.00 106.31 69.65 Net Sales Growth 35.29% 36.26% 26.30% 92.34% 98.02% 15.87% 46.79% 25.11% 52.63% Cost Of Goods Sold 108.02 22.36 7.11 28.04 13.02 0.00 0.00 0.00 0.00 46.04 Gross Profit 1,598.05 1,460.46 1,081.12 833.56 434.93 226.21 195.23 133.00 106.31 23.61 GP Margin 93.67% 98.49% 99.35% 96.75% 97.09% 100% 100% 100% 100% 33.90% Total Expenditure 1,016.53 825.91 595.50 557.69 320.98 155.66 154.51 109.96 92.72 59.68 Power & Fuel Cost - 2.47 1.91 1.36 0.92 1.07 0.89 0.29 0.19 0.00 % Of Sales - 0.17% 0.18% 0.16% 0.21% 0.47% 0.46% 0.22% 0.18% 0% Employee Cost - 330.21 149.53 112.97 79.19 53.06 37.56 22.21 16.88 9.21 % Of Sales - 22.27% 13.74% 13.11% 17.68% 23.46% 19.24% 16.70% 15.88% 13.22% Manufacturing Exp. - 328.74 339.10 283.33 145.65 68.35 100.53 72.59 66.46 0.00 % Of Sales - 22.17% 31.16% 32.88% 32.51% 30.22% 51.49% 54.58% 62.52% 0% General & Admin Exp. - 131.98 94.04 130.41 81.62 31.42 15.57 14.79 8.27 4.42 % Of Sales - 8.90% 8.64% 15.14% 18.22% 13.89% 7.98% 11.12% 7.78% 6.35% Selling & Distn. Exp. - 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% Miscellaneous Exp. - 12.63 5.71 2.95 1.51 2.84 0.85 0.37 1.11 0.00 % Of Sales - 0.85% 0.52% 0.34% 0.34% 1.26% 0.44% 0.28% 1.04% 0% EBITDA 689.53 656.90 492.73 303.90 126.97 70.55 40.72 23.04 13.59 9.97 EBITDA Margin 40.42% 44.30% 45.28% 35.27% 28.34% 31.19% 20.86% 17.32% 12.78% 14.31% Other Income 13.25 5.93 11.47 9.42 5.86 2.45 12.01 7.49 3.78 4.34 Interest 98.42 90.11 57.67 31.63 24.96 17.85 11.40 5.41 3.25 3.35 Depreciation 15.66 14.06 12.05 9.25 4.44 4.47 4.61 2.07 1.85 1.59 PBT 587.87 558.66 434.48 272.44 103.43 50.68 36.72 23.04 12.27 9.37 Tax 129.77 132.07 105.27 63.65 22.74 10.68 11.72 7.70 4.31 3.09 Tax Rate 22.07% 23.68% 24.15% 23.98% 21.99% 21.07% 31.92% 33.42% 35.13% 32.98% PAT 458.09 425.42 328.84 201.13 80.69 40.00 24.99 15.35 7.96 6.28 PAT before Minority Interest 457.50 425.76 330.67 201.80 80.69 40.00 24.99 15.35 7.96 6.28 Minority Interest -0.59 -0.34 -1.83 -0.67 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 26.85% 28.69% 30.22% 23.34% 18.01% 17.68% 12.80% 11.54% 7.49% 9.02% PAT Growth 16.17% 29.37% 63.50% 149.26% 101.72% 60.06% 62.80% 92.84% 26.75% EPS 21.86 20.30 15.69 9.60 3.85 1.91 1.19 0.73 0.38 0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

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
Shareholder's Funds 1,455.37 837.07 377.93 257.92 184.13 153.99 72.97 33.14 24.90 17.39 Share Capital 38.29 32.54 31.91 31.91 31.91 24.42 24.42 4.62 4.62 4.24 Total Reserves 1,308.41 599.23 346.02 226.01 152.22 121.88 48.55 28.52 20.28 13.15 Non-Current Liabilities 5.35 4.03 4.54 -5.61 -5.42 -4.54 0.55 0.59 3.99 6.31 Secured Loans 0.00 0.00 0.00 0.01 0.11 0.16 0.32 0.36 0.39 0.19 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 0.00 0.00 0.00 0.94 1.02 1.13 1.17 0.82 0.53 0.34 Current Liabilities 1,020.25 761.05 875.06 510.75 210.27 140.28 84.38 69.64 52.25 34.52 Trade Payables 357.66 310.43 675.53 338.27 83.39 53.37 37.22 23.44 18.40 9.33 Other Current Liabilities 311.03 239.89 108.61 64.56 30.88 12.29 8.10 11.53 10.30 5.13 Short Term Borrowings 241.80 135.76 43.53 89.23 84.94 64.81 30.97 30.17 20.30 18.69 Short Term Provisions 109.75 74.98 47.40 18.70 11.06 9.82 8.10 4.51 3.24 1.37 Total Liabilities 2,480.97 1,602.15 1,257.53 763.06 388.98 289.73 157.90 103.37 81.14 58.22 Net Block 63.65 56.70 47.89 37.53 33.06 35.00 8.25 8.27 7.56 7.06 Gross Block 107.66 89.35 70.70 53.27 50.95 48.49 17.46 15.40 7.56 7.06 Accumulated Depreciation 44.02 32.65 22.81 15.74 17.89 13.49 9.21 7.14 0.00 0.00 Non Current Assets 202.00 115.30 113.72 199.69 95.38 103.45 20.33 12.39 10.49 10.51 Capital Work in Progress 0.00 0.00 9.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 124.56 47.87 48.36 33.19 25.84 21.05 7.63 1.98 1.18 1.18 Long Term Loans & Adv. 8.08 3.72 0.58 75.62 7.01 7.61 4.45 2.14 1.75 2.27 Other Non Current Assets 2.88 4.17 4.38 53.34 29.47 39.79 0.00 0.00 0.00 0.00 Current Assets 2,278.98 1,486.85 1,143.81 563.37 293.59 186.29 137.58 90.98 70.65 47.70 Current Investments 42.55 5.08 5.60 51.07 28.83 12.96 32.37 23.21 0.00 3.00 Inventories 103.67 39.18 27.19 64.54 16.28 20.57 7.87 4.60 2.16 0.88 Sundry Debtors 10.46 36.12 8.73 1.66 5.82 11.40 19.52 15.22 18.50 15.80 Cash & Bank 1,889.36 1,275.34 787.70 296.99 188.19 114.51 51.77 32.97 33.12 21.95 Other Current Assets 232.93 46.77 35.07 123.15 54.49 26.84 26.04 14.97 16.87 6.07 Short Term Loans & Adv. 191.71 84.36 279.53 25.97 16.19 20.28 24.79 14.46 16.09 5.59 Net Current Assets 1,258.73 725.80 268.75 52.62 83.32 46.00 53.19 21.34 18.40 13.18 Total Assets 2,480.98 1,602.15 1,257.53 763.06 388.97 289.74 157.91 103.37 81.14 58.21

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,746.78 1,005.30 446.65 280.38 192.93 158.31 73.07 33.39 25.31 Share Capital 38.29 32.54 31.91 31.91 31.91 24.42 24.42 4.62 4.62 Total Reserves 1,599.72 767.46 414.74 248.47 161.02 126.21 48.65 28.76 20.69 Non-Current Liabilities 3.97 2.53 3.07 -6.75 -6.40 -4.78 0.56 0.59 3.99 Secured Loans 0.00 0.00 0.00 0.01 0.11 0.16 0.32 0.36 0.40 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 1.03 1.06 1.13 1.17 0.82 0.53 Current Liabilities 1,239.02 922.79 1,029.20 579.85 266.09 182.96 85.03 69.65 52.25 Trade Payables 359.34 349.47 654.98 320.91 83.56 53.45 37.22 23.44 18.40 Other Current Liabilities 342.43 269.94 117.42 117.00 44.59 13.31 8.71 11.53 10.30 Short Term Borrowings 386.89 192.12 188.35 118.52 125.49 105.87 30.99 30.17 20.30 Short Term Provisions 150.36 111.26 68.45 23.41 12.45 10.33 8.10 4.51 3.24 Total Liabilities 3,003.81 1,943.82 1,490.41 853.48 452.62 336.49 158.66 103.63 81.55 Net Block 72.93 59.44 50.06 37.83 33.37 35.19 8.25 8.27 7.56 Gross Block 125.40 99.54 79.36 53.72 51.33 48.69 8.25 15.40 7.56 Accumulated Depreciation 52.48 40.09 29.30 15.88 17.96 13.49 0.00 7.14 0.00 Non Current Assets 194.33 73.92 71.33 254.14 135.47 127.78 13.45 12.52 10.90 Capital Work in Progress 0.67 0.83 9.70 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 104.98 1.04 2.62 3.28 3.18 14.15 1.59 1.56 1.59 Long Term Loans & Adv. 8.99 4.51 1.35 155.23 69.35 38.65 3.60 2.69 1.75 Other Non Current Assets 3.93 4.83 4.38 57.80 29.57 39.79 0.00 0.00 0.00 Current Assets 2,809.47 1,869.91 1,419.07 599.33 317.15 208.71 145.22 91.10 70.65 Current Investments 44.08 5.08 5.60 63.84 32.88 28.06 37.52 23.21 0.00 Inventories 104.11 44.01 44.83 64.54 16.28 20.57 7.87 4.10 2.16 Sundry Debtors 14.20 37.76 10.00 2.38 8.69 12.96 19.64 15.78 18.50 Cash & Bank 2,018.47 1,403.17 806.36 307.09 199.45 116.83 54.09 33.05 33.12 Other Current Assets 628.61 49.29 41.17 126.02 59.86 30.29 26.08 14.96 16.87 Short Term Loans & Adv. 580.06 330.59 511.11 35.46 21.27 23.21 24.83 14.42 16.09 Net Current Assets 1,570.45 947.11 389.87 19.49 51.05 25.75 60.18 21.46 18.40 Total Assets 3,003.80 1,943.83 1,490.40 853.47 452.62 336.49 158.67 103.62 81.55

Cash Flow

Consolidated Figures in Rs. Crores /

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
Cash From Operating Activity -220.04 -350.54 395.83 203.47 59.62 44.52 21.94 15.10 10.19 7.11 PBT 396.22 299.54 202.22 85.65 43.78 33.91 23.21 12.40 9.37 4.63 Adjustment 54.51 45.26 -362.86 -21.03 -3.27 -2.44 0.47 1.06 1.59 1.01 Changes in Working Capital -572.52 -620.81 600.92 149.59 28.61 21.30 6.32 6.12 2.44 2.81 Cash after chg. in Working capital -121.78 -276.01 440.28 214.20 69.13 52.78 30.00 19.57 13.40 8.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -98.26 -74.53 -44.46 -10.74 -9.51 -8.26 -8.06 -4.47 -3.21 -1.33 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 -44.77 -6.06 24.26 -134.37 -57.75 -38.45 -44.33 -20.57 -2.10 -1.85 Net Fixed Assets -18.31 -8.95 -27.13 -2.32 -2.46 -31.03 -2.06 -7.84 -0.50 -0.75 Net Investments -114.16 1.01 30.30 -29.59 -20.66 5.99 -14.81 -24.01 3.00 -2.59 Others 87.70 1.88 21.09 -102.46 -34.63 -13.41 -27.46 11.28 -4.60 1.49 Cash from Financing Activity 305.67 284.23 -77.59 -12.23 9.74 19.96 20.16 6.95 3.07 8.20 Net Cash Inflow / Outflow 40.85 -72.37 342.50 56.87 11.61 26.03 -2.22 1.48 11.16 13.46 Opening Cash & Equivalents 366.62 438.99 96.49 39.64 28.04 2.01 2.91 1.43 21.95 8.49 Closing Cash & Equivalent 407.47 366.62 438.99 96.51 39.64 28.04 0.69 2.91 33.12 21.95

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -310.45 -169.52 408.71 235.76 67.63 49.28 22.43 14.38 10.19 PBT 557.83 435.94 265.45 103.43 50.68 36.72 23.04 12.27 9.37 Adjustment 74.72 71.34 6.17 -22.84 0.12 3.62 0.56 1.01 1.59 Changes in Working Capital -803.68 -563.49 198.91 167.48 26.34 17.27 6.88 5.57 2.44 Cash after chg. in Working capital -171.13 -56.21 470.53 248.08 77.14 57.60 30.49 18.85 13.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -139.32 -113.32 -61.82 -12.32 -9.51 -8.32 -8.06 -4.47 -3.21 Other Direct Exp. Paid 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 Cash From Investing Activity -49.38 -14.88 -73.94 -146.21 -67.55 -79.46 -42.51 -19.78 -2.10 Net Fixed Assets -18.31 -8.95 -27.13 -2.32 -2.46 -31.03 -2.06 -7.84 Net Investments -114.16 1.01 30.30 -29.59 -20.66 5.99 -14.81 -24.01 Others 83.09 -6.94 -77.11 -114.30 -44.43 -54.42 -25.64 12.07 Cash from Financing Activity 375.75 174.19 12.54 -33.23 17.78 55.93 20.11 6.95 3.07 Net Cash Inflow / Outflow 15.92 -10.21 347.31 56.33 17.86 25.75 0.02 1.56 11.16 Opening Cash & Equivalents 441.28 451.49 104.18 47.87 30.00 4.25 2.99 1.43 21.95 Closing Cash & Equivalent 457.20 441.28 451.49 104.19 47.87 30.00 3.02 2.99 33.12

Financial Ratios

Consolidated /

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.) 70.34 38.82 117.48 80.83 57.71 59.90 29.88 71.68 53.87 40.97 ROA 14.81% 16.02% 15.50% 11.69% 9.87% 10.04% 11.87% 8.76% 9.01% 6.45% ROE 30.57% 45.36% 49.26% 30.46% 20.28% 20.49% 29.24% 27.86% 29.68% 21.94% ROCE 34.99% 48.15% 59.09% 32.72% 22.02% 25.09% 33.87% 28.50% 30.95% 23.25% Fixed Asset Turnover 11.36 10.24 10.87 7.35 4.21 5.64 8.09 9.27 9.53 4.50 Receivable days 7.60 9.98 2.81 3.57 15.03 30.35 47.69 57.86 89.87 227.26 Inventory Days 23.30 14.77 24.85 38.53 32.16 27.92 17.12 11.61 7.98 16.33 Payable days 5453.46 0.00 6800.75 5910.26 194.23 115.32 112.68 88.14 89.01 146.07 Cash Conversion Cycle -5422.56 24.76 -6773.08 -5868.16 -147.04 -57.06 -47.87 -18.67 8.83 97.52 Total Debt/Equity 0.18 0.21 0.12 0.35 0.46 0.45 0.43 0.93 0.84 1.09 Interest Cover 6.59 9.30 9.12 6.63 5.37 6.05 5.36 4.81 3.79 2.85

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 85.55 49.16 138.84 87.88 60.47 61.67 29.92 72.21 54.75 ROA 17.21% 19.26% 17.22% 12.36% 10.14% 10.10% 11.70% 8.60% 7.70% ROE 34.93% 53.05% 55.51% 34.10% 23.29% 22.34% 28.83% 27.13% 24.80% ROCE 38.90% 53.88% 57.46% 35.78% 23.50% 26.06% 33.70% 28.11% 27.52% Fixed Asset Turnover 13.18 12.17 12.95 8.53 4.52 6.86 11.25 9.26 9.22 Receivable days 6.40 8.01 2.62 4.51 17.46 30.48 48.60 58.84 96.95 Inventory Days 18.23 14.90 23.16 32.92 29.73 26.59 16.43 10.76 11.34 Payable days 5785.75 0.00 6353.23 5669.37 188.82 113.92 112.45 88.11 118.14 Cash Conversion Cycle -5761.12 22.91 -6327.44 -5631.94 -141.63 -56.85 -47.41 -18.51 -9.84 Total Debt/Equity 0.24 0.24 0.42 0.42 0.65 0.71 0.43 0.92 0.83 Interest Cover 7.19 8.56 9.39 5.14 3.84 4.22 5.26 4.78 3.79

Top Investors:

arika securities private limited

kamlesh vadilal shah

vijay girdharlal vora

shyam sundar bihani

nita kamlesh shah

colo securities private limited

kamlesh v shah huf

rajasthan global securities private limited

manju devi bihani

jayshree vijay vora

Annual Reports:

News Update:

Share India Sec. - Quarterly Results
29th Oct 2024, 19:19 PM

Read More
Share India Securities’ arm inks MoU with Centre of Excellence for aspiring SMEs
5th Oct 2024, 16:29 PM

The MoU is to provide strategic guidance and SMEs
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