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%)

Sizemasters Technology Ltd.

Trading

Rating :

N/A

BSE: 513496 | NSE: Not Listed

Watchlist

NSE BSE

155

22-Nov-2024

Open
High
Low
Previous Close

155
155
154.95
149.40

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

227
35183
262.40
35.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

149.40
64.31
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

151.16
N/A
11.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.64
57.75
135.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

74.04
119.54
143.16

PAT CAGR (%)

10 Years
5 Years
3 Years

-
125.45
388.40

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 3.48 2.83 22.97% 3.03 1.76 72.16% 3.59 0.65 452.31% 2.76 0.02 13,700.00%
Expenses 2.32 1.85 25.41% 2.47 1.24 99.19% 3.01 0.43 600.00% 2.29 0.12 1,808.33%
EBITDA 1.16 0.98 18.37% 0.56 0.52 7.69% 0.58 0.22 163.64% 0.47 -0.10 -
EBIDTM 33.29% 34.69% 18.38% 29.44% 16.05% 33.38% 17.06% -439.13%
Other Income 0.21 0.18 16.67% 0.17 0.11 54.55% 0.14 0.08 75.00% 0.24 0.04 500.00%
Interest 0.00 0.01 -100.00% 0.01 0.00 0 0.03 0.01 200.00% 0.00 0.00 0
Depreciation 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.00 0
PBT 1.35 1.14 18.42% 0.69 0.62 11.29% 0.67 0.28 139.29% 0.68 -0.06 -
Tax 0.30 0.29 3.45% 0.17 0.16 6.25% 0.17 0.07 142.86% 0.17 -0.03 -
PAT 1.05 0.86 22.09% 0.52 0.46 13.04% 0.51 0.21 142.86% 0.51 -0.03 -
PATM 30.09% 30.20% 17.10% 26.09% 14.10% 31.70% 18.54% -117.39%
EPS 1.05 0.86 22.09% 0.52 0.46 13.04% 0.51 0.21 142.86% 0.51 -0.03 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.49 2.83 23.32% 3.03 3.56 -14.89% 3.59 0.65 452.31% 2.76 0.02 13,700.00%
Expenses 2.33 1.85 25.95% 2.47 3.48 -29.02% 3.01 0.43 600.00% 2.29 0.12 1,808.33%
EBITDA 1.16 0.98 18.37% 0.56 0.08 600.00% 0.58 0.22 163.64% 0.48 -0.10 -
EBIDTM 33.13% 34.72% 18.38% 2.33% 16.05% 33.38% 17.17% -439.13%
Other Income 0.18 0.06 200.00% 0.15 0.03 400.00% 0.13 0.08 62.50% 0.12 0.04 200.00%
Interest 0.00 0.01 -100.00% 0.01 0.00 0 0.03 0.01 200.00% 0.00 0.00 0
Depreciation 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.00 0
PBT 1.32 1.02 29.41% 0.68 0.10 580.00% 0.66 0.28 135.71% 0.57 -0.06 -
Tax 0.30 0.29 3.45% 0.17 0.16 6.25% 0.17 0.07 142.86% 0.17 -0.03 -
PAT 1.02 0.74 37.84% 0.51 -0.05 - 0.49 0.21 133.33% 0.40 -0.03 -
PATM 29.29% 26.07% 16.67% -1.43% 13.63% 31.70% 14.49% -117.39%
EPS 1.02 0.80 27.50% 0.51 0.20 155.00% 0.49 0.21 133.33% 0.30 -0.03 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 12.86 10.94 0.68 0.84 0.63 1.12 2.01 3.93 3.77 2.48 1.31 Net Sales Growth 144.49% 1508.82% -19.05% 33.33% -43.75% -44.28% -48.85% 4.24% 52.02% 89.31% Cost Of Goods Sold 6.78 5.25 0.23 0.62 0.39 0.80 1.70 3.63 3.52 2.32 1.23 Gross Profit 6.08 5.70 0.44 0.22 0.24 0.32 0.30 0.30 0.25 0.16 0.08 GP Margin 47.30% 52.10% 64.71% 26.19% 38.10% 28.57% 14.93% 7.63% 6.63% 6.45% 6.11% Total Expenditure 10.09 8.39 0.62 0.81 0.61 1.07 1.96 3.88 3.74 2.45 1.30 Power & Fuel Cost - 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.64% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1.09 0.09 0.05 0.05 0.06 0.06 0.05 0.05 0.04 0.02 % Of Sales - 9.96% 13.24% 5.95% 7.94% 5.36% 2.99% 1.27% 1.33% 1.61% 1.53% Manufacturing Exp. - 1.02 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 9.32% 11.76% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.74 0.20 0.13 0.16 0.19 0.18 0.18 0.17 0.09 0.04 % Of Sales - 6.76% 29.41% 15.48% 25.40% 16.96% 8.96% 4.58% 4.51% 3.63% 3.05% Selling & Distn. Exp. - 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 % Of Sales - 0.09% 0% 1.19% 1.59% 0.89% 0.50% 0.25% 0.27% 0.40% 0% Miscellaneous Exp. - 0.22 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.01% 1.47% 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 2.77 2.55 0.06 0.03 0.02 0.05 0.05 0.05 0.03 0.03 0.01 EBITDA Margin 21.54% 23.31% 8.82% 3.57% 3.17% 4.46% 2.49% 1.27% 0.80% 1.21% 0.76% Other Income 0.76 0.67 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest 0.04 0.05 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.08 0.07 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 PBT 3.39 3.11 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 -0.06 Tax 0.81 0.78 0.04 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -0.02 Tax Rate 23.89% 25.08% 25.00% 33.33% 50.00% 20.00% 20.00% 20.00% 33.33% 50.00% 33.33% PAT 2.59 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04 PAT before Minority Interest 2.59 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04 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 20.14% 21.30% 17.65% 2.38% 1.59% 3.57% 1.99% 1.02% 0.53% 0.81% -3.05% PAT Growth 72.67% 1,841.67% 500.00% 100.00% -75.00% 0.00% 0.00% 100.00% 0.00% - EPS 2.59 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04

Description TTM Mar 24 Mar 23
Net Sales 12.87 12.74 0.68 Net Sales Growth 82.29% 1773.53% Cost Of Goods Sold 6.61 7.25 0.23 Gross Profit 6.26 5.49 0.44 GP Margin 48.66% 43.09% 64.71% Total Expenditure 10.10 10.62 0.62 Power & Fuel Cost - 0.07 0.00 % Of Sales - 0.55% 0% Employee Cost - 1.26 0.09 % Of Sales - 9.89% 13.24% Manufacturing Exp. - 1.02 0.08 % Of Sales - 8.01% 11.76% General & Admin Exp. - 0.74 0.20 % Of Sales - 5.81% 29.41% Selling & Distn. Exp. - 0.01 0.00 % Of Sales - 0.08% 0% Miscellaneous Exp. - 0.27 0.01 % Of Sales - 2.12% 1.47% EBITDA 2.78 2.12 0.06 EBITDA Margin 21.60% 16.64% 8.82% Other Income 0.58 0.35 0.12 Interest 0.04 0.05 0.01 Depreciation 0.08 0.07 0.01 PBT 3.23 2.36 0.16 Tax 0.81 0.78 0.04 Tax Rate 25.08% 33.05% 25.00% PAT 2.42 1.80 0.12 PAT before Minority Interest 2.32 1.58 0.12 Minority Interest -0.10 0.22 0.00 PAT Margin 18.80% 14.13% 17.65% PAT Growth 178.16% 1,400.00% EPS 2.42 1.80 0.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 12.10 9.76 3.64 3.62 3.62 3.58 3.54 3.50 3.49 3.47 Share Capital 10.00 10.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 2.10 -0.24 -0.36 -0.38 -0.38 -0.42 -0.46 -0.50 -0.51 -0.53 Non-Current Liabilities 0.13 0.17 0.00 0.04 0.04 0.04 0.04 0.04 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.04 0.04 0.04 0.04 0.04 0.00 0.00 Current Liabilities 5.21 0.96 0.05 0.21 0.03 0.04 0.02 0.02 0.06 0.33 Trade Payables 2.18 0.51 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.25 Other Current Liabilities 0.53 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 2.28 0.28 0.00 0.20 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.22 0.03 0.00 0.01 0.03 0.03 0.02 0.02 0.06 0.08 Total Liabilities 17.44 10.89 3.69 3.87 3.69 3.66 3.60 3.56 3.55 3.80 Net Block 0.39 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.47 0.24 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Accumulated Depreciation 0.08 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Non Current Assets 0.40 0.23 0.00 0.00 0.00 0.07 0.15 0.22 0.00 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.07 0.15 0.22 0.00 0.00 Current Assets 17.04 10.66 3.69 3.87 3.68 3.58 3.46 3.34 3.54 3.80 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.76 3.65 3.63 3.78 3.54 3.31 3.16 3.22 3.53 2.76 Sundry Debtors 2.53 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.58 Cash & Bank 9.52 6.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 Other Current Assets 1.25 0.00 0.00 0.00 0.12 0.11 0.11 0.08 0.00 0.00 Short Term Loans & Adv. 1.07 0.09 0.04 0.04 0.04 0.03 0.03 0.01 0.00 0.00 Net Current Assets 11.83 9.70 3.64 3.66 3.66 3.55 3.44 3.33 3.49 3.47 Total Assets 17.44 10.89 3.69 3.87 3.68 3.65 3.61 3.56 3.54 3.80

Description Mar 24 Mar 23
Shareholder's Funds 11.55 9.76 Share Capital 10.00 10.00 Total Reserves 1.55 -0.24 Non-Current Liabilities 0.13 0.17 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 16.08 0.96 Trade Payables 3.20 0.51 Other Current Liabilities 0.56 0.14 Short Term Borrowings 12.09 0.28 Short Term Provisions 0.22 0.03 Total Liabilities 27.55 10.89 Net Block 0.44 0.23 Gross Block 0.52 0.24 Accumulated Depreciation 0.08 0.01 Non Current Assets 0.44 0.23 Capital Work in Progress 0.00 0.00 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 27.12 10.66 Current Investments 0.00 0.00 Inventories 3.76 3.65 Sundry Debtors 4.64 0.35 Cash & Bank 9.52 6.56 Other Current Assets 9.20 0.00 Short Term Loans & Adv. 9.02 0.09 Net Current Assets 11.04 9.70 Total Assets 27.56 10.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 0.85 0.35 0.17 -0.17 -0.13 -0.03 0.17 0.39 -0.45 0.17 PBT 3.11 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 -0.07 Adjustment -0.34 -0.10 0.00 0.07 0.07 0.07 0.07 0.08 0.00 0.07 Changes in Working Capital -1.31 0.30 0.15 -0.24 -0.24 -0.14 0.06 0.30 -0.47 0.16 Cash after chg. in Working capital 1.46 0.36 0.18 -0.15 -0.11 -0.02 0.19 0.40 -0.45 0.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.62 -0.01 -0.01 -0.02 -0.02 -0.02 -0.01 -0.01 0.00 0.00 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 -1.87 -6.08 0.00 0.00 0.00 0.00 0.00 -0.37 0.00 0.23 Net Fixed Assets -0.23 -0.24 0.00 0.00 0.00 0.00 0.01 0.00 0.00 1.69 Net Investments -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.63 -5.84 0.00 0.00 0.00 0.00 -0.01 -0.37 0.00 -1.46 Cash from Financing Activity 1.98 6.28 -0.20 0.20 0.00 0.00 -0.02 0.00 0.00 0.04 Net Cash Inflow / Outflow 0.95 0.54 -0.03 0.03 -0.13 -0.03 0.15 0.03 -0.45 0.44 Opening Cash & Equivalents 0.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 0.02 Closing Cash & Equivalent 1.52 0.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46

Description Mar 24 Mar 23
Cash From Operating Activity -0.20 0.35 PBT 2.36 0.16 Adjustment -0.02 -0.10 Changes in Working Capital -1.92 0.30 Cash after chg. in Working capital 0.42 0.36 Interest Paid 0.00 0.00 Tax Paid -0.62 -0.01 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -10.63 -6.08 Net Fixed Assets -0.23 Net Investments -0.01 Others -10.39 Cash from Financing Activity 11.79 6.28 Net Cash Inflow / Outflow 0.96 0.54 Opening Cash & Equivalents 0.56 0.02 Closing Cash & Equivalent 1.52 0.56

Financial Ratios

Standalone /

Consolidated

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.) 12.10 9.76 9.10 9.05 9.05 8.95 8.86 8.76 8.71 8.67 ROA 16.48% 1.66% 0.53% 0.39% 1.04% 1.04% 1.03% 0.50% 0.44% -1.19% ROE 21.36% 1.80% 0.55% 0.41% 1.06% 1.06% 1.05% 0.51% 0.47% -1.26% ROCE 25.88% 2.50% 0.75% 0.54% 1.43% 1.44% 1.50% 0.77% 0.72% -1.80% Fixed Asset Turnover 30.87 2.82 0.00 0.00 0.00 0.00 0.00 303.81 199.93 1.53 Receivable days 47.96 189.47 0.00 0.00 0.00 0.00 0.00 0.00 42.45 96.00 Inventory Days 123.55 1966.38 1613.78 2106.17 1116.72 587.14 296.35 327.36 463.19 816.54 Payable days 93.55 436.67 28.38 0.00 0.46 0.37 0.00 0.09 14.14 45.05 Cash Conversion Cycle 77.96 1719.18 1585.40 2106.17 1116.26 586.77 296.35 327.28 491.49 867.49 Total Debt/Equity 0.19 0.03 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 69.60 18.80 92.67 72.38 351.18 863.80 19.07 33.83 109.69 -5303.42

Description Mar 24 Mar 23
Book Value (Rs.) 11.55 9.76 ROA 8.20% 1.11% ROE 14.79% 1.24% ROCE 14.28% 1.70% Fixed Asset Turnover 33.69 2.82 Receivable days 71.56 189.47 Inventory Days 106.14 1972.13 Payable days 93.49 797.66 Cash Conversion Cycle 84.21 1363.94 Total Debt/Equity 1.05 0.03 Interest Cover 53.08 18.80

Top Investors:

nitin satyanarayan toshniwal

baldawa sudhanshu rajesh

sachin shrikrishna rathi

premchand nandkishor sarda

ritesh ramesh baheti

sarika krishnakumar dhoot

krishnakumar ramkishore dhoot

amol purushottam pallod

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