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%)

Sigma Solve Ltd.

BPO/ITeS

Rating :

N/A

BSE: 543917 | NSE: SIGMA

Watchlist

NSE BSE

425.65

05-Jul-2024

Open
High
Low
Previous Close

417.00
430.00
407.20
421.25

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

13336
55.81
515.00
302.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

338.13
18.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

337.78
0.15%
8.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
44.15
16.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
64.95
8.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
60.61
21.67

P:E (Median)

8 Years
5 Years
3 Years

-
-
33.03

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
17.37

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 7.58 6.54 15.90% 7.91 5.93 33.39% 8.40 5.06 66.01% 6.78 4.90 38.37%
Expenses 5.58 5.63 -0.89% 5.87 4.95 18.59% 5.69 4.60 23.70% 5.60 4.04 38.61%
EBITDA 2.00 0.91 119.78% 2.04 0.98 108.16% 2.71 0.46 489.13% 1.18 0.86 37.21%
EBIDTM 26.43% 13.96% 25.81% 16.53% 32.26% 9.17% 17.48% 17.57%
Other Income 0.34 0.22 54.55% 0.43 0.26 65.38% 0.21 0.03 600.00% 0.28 0.12 133.33%
Interest 0.17 0.11 54.55% 0.09 0.01 800.00% 0.10 0.00 0 0.10 0.01 900.00%
Depreciation 0.23 0.24 -4.17% 0.22 0.05 340.00% 0.26 0.12 116.67% 0.25 -0.01 -
PBT 1.96 0.78 151.28% 2.16 1.19 81.51% 2.56 0.37 591.89% 1.12 0.99 13.13%
Tax 0.50 0.22 127.27% 0.52 0.26 100.00% 0.66 0.21 214.29% 0.30 0.33 -9.09%
PAT 1.45 0.56 158.93% 1.64 0.93 76.34% 1.91 0.15 1,173.33% 0.82 0.66 24.24%
PATM 19.16% 8.59% 20.66% 15.61% 22.69% 3.04% 12.06% 13.42%
EPS 1.41 0.55 156.36% 1.59 0.90 76.67% 1.85 0.15 1,133.33% 0.79 0.64 23.44%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 17.05 16.30 4.60% 16.00 16.29 -1.78% 16.22 13.68 18.57% 16.24 14.54 11.69%
Expenses 11.77 10.49 12.20% 11.26 10.52 7.03% 10.26 6.36 61.32% 10.52 9.55 10.16%
EBITDA 5.28 5.81 -9.12% 4.74 5.77 -17.85% 5.96 7.32 -18.58% 5.71 4.99 14.43%
EBIDTM 30.96% 35.64% 29.62% 35.41% 36.75% 53.51% 35.19% 34.29%
Other Income 0.59 1.24 -52.42% 0.75 1.20 -37.50% 0.31 0.65 -52.31% 0.62 0.53 16.98%
Interest 0.17 0.11 54.55% 0.09 0.01 800.00% 0.10 0.00 0 0.10 0.01 900.00%
Depreciation 0.25 0.32 -21.88% 0.26 0.12 116.67% 0.33 0.25 32.00% 0.33 -0.04 -
PBT 5.45 6.62 -17.67% 5.14 6.83 -24.74% 5.84 7.71 -24.25% 5.91 5.55 6.49%
Tax 1.34 2.56 -47.66% 1.21 1.48 -18.24% 0.52 0.99 -47.47% 1.32 1.94 -31.96%
PAT 4.11 4.07 0.98% 3.93 5.35 -26.54% 5.32 6.73 -20.95% 4.59 3.61 27.15%
PATM 24.09% 24.96% 24.53% 32.84% 32.79% 49.17% 28.25% 24.85%
EPS 4.00 2.59 54.44% 3.82 3.48 9.77% 5.18 3.98 30.15% 4.46 2.36 88.98%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 30.67 27.66 17.76 10.78 5.54 3.37 2.50 2.04 Net Sales Growth 36.74% 55.74% 64.75% 94.58% 64.39% 34.80% 22.55% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 30.68 27.66 17.76 10.78 5.54 3.37 2.50 2.04 GP Margin 100.04% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 22.74 21.91 15.25 9.75 4.75 2.94 2.23 1.86 Power & Fuel Cost - 0.08 0.06 0.03 0.06 0.06 0.03 0.03 % Of Sales - 0.29% 0.34% 0.28% 1.08% 1.78% 1.20% 1.47% Employee Cost - 18.68 12.09 7.78 3.49 2.30 1.79 1.39 % Of Sales - 67.53% 68.07% 72.17% 63.00% 68.25% 71.60% 68.14% Manufacturing Exp. - 0.45 0.82 0.00 0.42 0.19 0.11 0.08 % Of Sales - 1.63% 4.62% 0% 7.58% 5.64% 4.40% 3.92% General & Admin Exp. - 0.38 0.67 0.58 0.31 0.30 0.25 0.25 % Of Sales - 1.37% 3.77% 5.38% 5.60% 8.90% 10.0% 12.25% Selling & Distn. Exp. - 0.06 0.02 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.22% 0.11% 0.09% 0% 0% 0% 0% Miscellaneous Exp. - 0.19 0.12 0.42 0.48 0.09 0.05 0.10 % Of Sales - 0.69% 0.68% 3.90% 8.66% 2.67% 2.00% 4.90% EBITDA 7.93 5.75 2.51 1.03 0.79 0.43 0.27 0.18 EBITDA Margin 25.86% 20.79% 14.13% 9.55% 14.26% 12.76% 10.80% 8.82% Other Income 1.26 1.01 0.51 0.60 0.15 0.12 0.08 0.00 Interest 0.46 0.32 0.01 0.01 0.00 0.00 0.01 0.01 Depreciation 0.96 0.80 0.18 0.07 0.07 0.07 0.07 0.10 PBT 7.80 5.65 2.83 1.54 0.86 0.47 0.27 0.08 Tax 1.98 1.44 0.90 0.32 0.21 0.14 0.06 0.04 Tax Rate 25.38% 25.49% 31.80% 20.78% 24.42% 29.79% 22.22% 50.00% PAT 5.82 4.21 1.93 1.22 0.65 0.33 0.21 0.04 PAT before Minority Interest 5.82 4.21 1.93 1.22 0.65 0.33 0.21 0.04 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.98% 15.22% 10.87% 11.32% 11.73% 9.79% 8.40% 1.96% PAT Growth 153.04% 118.13% 58.20% 87.69% 96.97% 57.14% 425.00% EPS 5.65 4.09 1.87 1.18 0.63 0.32 0.20 0.04

Description TTM Mar 24 Mar 23 Mar 22 Mar 20
Net Sales 65.51 65.05 55.84 41.09 10.45 Net Sales Growth 7.73% 16.49% 35.90% 293.21% Cost Of Goods Sold 4.20 0.00 0.00 0.00 0.00 Gross Profit 61.31 65.05 55.84 41.09 10.45 GP Margin 93.59% 100% 100% 100% 100% Total Expenditure 43.81 41.97 33.19 26.07 8.56 Power & Fuel Cost - 0.13 0.08 0.03 0.07 % Of Sales - 0.20% 0.14% 0.07% 0.67% Employee Cost - 29.03 19.97 15.29 6.39 % Of Sales - 44.63% 35.76% 37.21% 61.15% Manufacturing Exp. - 7.34 7.30 0.00 0.92 % Of Sales - 11.28% 13.07% 0% 8.80% General & Admin Exp. - 1.94 1.82 9.40 1.04 % Of Sales - 2.98% 3.26% 22.88% 9.95% Selling & Distn. Exp. - 0.57 0.65 0.01 0.12 % Of Sales - 0.88% 1.16% 0.02% 1.15% Miscellaneous Exp. - 0.89 1.90 0.42 0.01 % Of Sales - 1.37% 3.40% 1.02% 0.10% EBITDA 21.69 23.08 22.65 15.02 1.89 EBITDA Margin 33.11% 35.48% 40.56% 36.55% 18.09% Other Income 2.27 3.54 1.43 1.36 0.52 Interest 0.46 0.32 0.01 0.01 0.10 Depreciation 1.17 1.09 0.38 0.23 0.19 PBT 22.34 25.21 23.68 16.13 2.12 Tax 4.39 5.88 5.30 1.97 0.17 Tax Rate 19.65% 23.32% 22.38% 12.21% 8.02% PAT 17.95 16.14 11.77 8.96 1.51 PAT before Minority Interest 17.95 19.33 18.38 14.16 1.94 Minority Interest 0.00 -3.19 -6.61 -5.20 -0.43 PAT Margin 27.40% 24.81% 21.08% 21.81% 14.45% PAT Growth -9.16% 37.13% 31.36% 493.38% EPS 17.43 15.67 11.43 8.70 1.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 16.42 12.72 10.58 3.55 0.86 0.52 0.32 Share Capital 10.28 10.28 4.11 3.01 0.01 0.01 0.01 Total Reserves 6.14 2.45 6.47 0.54 0.85 0.51 0.31 Non-Current Liabilities 3.60 3.38 0.18 0.08 0.14 0.11 0.11 Secured Loans 2.87 3.01 0.00 0.00 0.02 0.03 0.05 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.53 0.32 0.20 0.14 0.14 0.10 0.08 Current Liabilities 4.72 3.26 1.29 1.29 1.21 0.44 0.22 Trade Payables 0.27 0.51 0.08 0.39 0.16 0.05 0.03 Other Current Liabilities 2.77 2.11 0.09 0.49 0.23 0.18 0.12 Short Term Borrowings 0.96 0.06 0.41 0.32 0.74 0.18 0.06 Short Term Provisions 0.72 0.58 0.72 0.09 0.08 0.02 0.01 Total Liabilities 24.74 19.36 12.05 4.92 2.21 1.07 0.65 Net Block 7.66 0.44 0.19 0.15 0.19 0.17 0.23 Gross Block 8.64 0.62 0.83 0.66 0.63 0.54 0.53 Accumulated Depreciation 0.98 0.18 0.64 0.51 0.44 0.37 0.30 Non Current Assets 15.93 11.70 8.56 2.49 0.20 0.18 0.24 Capital Work in Progress 0.00 6.58 0.00 0.01 0.00 0.00 0.00 Non Current Investment 5.31 2.79 8.32 2.10 0.01 0.01 0.01 Long Term Loans & Adv. 0.03 0.05 0.05 0.01 0.00 0.00 0.00 Other Non Current Assets 2.94 1.83 0.00 0.22 0.00 0.00 0.00 Current Assets 8.80 7.66 3.49 2.43 2.00 0.89 0.41 Current Investments 0.00 1.82 0.00 0.88 1.31 0.56 0.19 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 8.43 4.95 3.09 1.46 0.68 0.31 0.18 Cash & Bank 0.04 0.55 0.36 0.02 0.02 0.01 0.03 Other Current Assets 0.34 0.08 0.01 0.08 0.00 0.01 0.00 Short Term Loans & Adv. 0.26 0.27 0.03 0.00 0.00 0.01 0.00 Net Current Assets 4.09 4.40 2.20 1.14 0.80 0.46 0.19 Total Assets 24.73 19.36 12.05 4.92 2.20 1.07 0.65

Description Mar 24 Mar 23 Mar 22 Mar 20
Shareholder's Funds 30.22 36.31 22.93 5.57 Share Capital 10.28 10.28 4.11 3.01 Total Reserves 19.94 26.04 18.82 2.56 Non-Current Liabilities 3.53 3.54 0.18 0.33 Secured Loans 2.87 3.01 0.00 0.25 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.53 0.32 0.20 0.14 Current Liabilities 6.18 8.03 2.31 4.06 Trade Payables 0.81 0.82 0.28 0.39 Other Current Liabilities 2.77 2.11 0.89 0.95 Short Term Borrowings 0.98 0.08 0.42 2.63 Short Term Provisions 1.62 5.02 0.72 0.09 Total Liabilities 39.93 64.01 36.58 13.55 Net Block 7.82 0.90 0.58 0.41 Gross Block 9.31 1.28 2.03 1.30 Accumulated Depreciation 1.49 0.38 1.45 0.90 Non Current Assets 16.81 51.54 21.43 0.65 Capital Work in Progress 0.00 6.58 0.00 0.01 Non Current Investment 6.02 42.18 20.79 0.01 Long Term Loans & Adv. 0.03 0.05 0.05 0.01 Other Non Current Assets 2.94 1.83 0.00 0.22 Current Assets 23.12 12.47 15.15 12.90 Current Investments 0.88 1.82 0.00 0.88 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 14.59 5.42 3.24 4.06 Cash & Bank 7.28 4.56 11.85 7.88 Other Current Assets 0.37 0.39 0.03 0.08 Short Term Loans & Adv. 0.29 0.27 0.03 0.00 Net Current Assets 16.94 4.44 12.84 8.84 Total Assets 39.93 64.01 36.58 13.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 1.66 1.20 0.35 0.37 0.30 0.26 -0.05 PBT 5.65 2.83 1.54 0.86 0.47 0.27 0.08 Adjustment 0.42 0.05 0.15 0.08 0.08 0.07 0.10 Changes in Working Capital -3.25 -1.18 -0.96 -0.36 -0.16 -0.03 -0.19 Cash after chg. in Working capital 2.82 1.70 0.72 0.58 0.39 0.32 -0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.16 -0.50 -0.38 -0.21 -0.09 -0.06 -0.04 Other Direct Exp. Paid 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 Cash From Investing Activity -2.30 -4.25 -0.04 0.07 -0.83 -0.38 -0.06 Net Fixed Assets -1.44 -6.37 -0.16 -0.04 -0.09 -0.01 Net Investments -0.70 3.71 -5.34 -1.66 -0.75 -0.37 Others -0.16 -1.59 5.46 1.77 0.01 0.00 Cash from Financing Activity 0.14 3.23 0.02 -0.44 0.55 0.10 0.10 Net Cash Inflow / Outflow -0.51 0.18 0.33 0.00 0.01 -0.02 0.00 Opening Cash & Equivalents 0.55 0.36 0.03 0.02 0.01 0.03 0.04 Closing Cash & Equivalent 0.04 0.55 0.36 0.02 0.02 0.01 0.03

Description Mar 24 Mar 23 Mar 22 Mar 20
Cash From Operating Activity 7.40 20.26 16.45 -0.34 PBT 25.21 23.68 16.13 2.12 Adjustment -0.01 2.50 1.01 0.26 Changes in Working Capital -8.43 -2.44 1.31 -2.51 Cash after chg. in Working capital 16.77 23.75 18.45 -0.13 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -9.37 -3.48 -2.00 -0.21 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 36.52 -30.78 -14.59 4.14 Net Fixed Assets -1.44 -6.37 -0.16 Net Investments -0.70 3.71 -5.34 Others 38.66 -28.12 -9.09 Cash from Financing Activity -41.20 3.23 -1.00 4.06 Net Cash Inflow / Outflow 2.72 -7.28 0.86 7.86 Opening Cash & Equivalents 4.56 11.85 10.99 0.02 Closing Cash & Equivalent 7.28 4.56 11.85 7.88

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 15.98 12.38 10.30 11.78 857.00 523.30 316.80 ROA 19.10% 12.27% 10.89% 18.26% 20.37% 23.98% 6.26% ROE 28.91% 16.54% 12.14% 29.53% 48.35% 49.16% 12.78% ROCE 31.54% 20.57% 14.98% 31.33% 40.27% 46.51% 19.06% Fixed Asset Turnover 5.97 24.38 14.04 8.61 5.78 4.67 3.86 Receivable days 88.25 82.61 83.41 70.28 53.73 36.25 32.78 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 23.80 14.06 7.05 5.95 Cash Conversion Cycle 88.25 82.61 83.41 46.48 39.66 29.21 26.82 Total Debt/Equity 0.29 0.30 0.04 0.10 0.91 0.43 0.38 Interest Cover 18.86 283.54 135.05 332.81 99.83 49.14 14.60

Description Mar 24 Mar 23 Mar 22 Mar 20
Book Value (Rs.) 29.40 35.33 22.32 18.50 ROA 37.18% 36.54% 48.67% 14.35% ROE 58.09% 62.03% 77.18% 34.92% ROCE 67.85% 74.58% 73.38% 26.15% Fixed Asset Turnover 12.28 33.73 20.83 8.01 Receivable days 56.16 28.31 30.42 141.81 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 17.78 Cash Conversion Cycle 56.16 28.31 30.42 124.02 Total Debt/Equity 0.16 0.11 0.02 0.52 Interest Cover 80.73 1742.21 1404.02 22.81

Top Investors:

pujan birend zaverchand

biren harshad zaverchand

binaben janakbhai shah

maulin pravinchandra shah

rinkal maulin shah

nimit rajubhai patel

Annual Reports:

News Update:

No Latest News!

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