Nifty
:
25235.90
Sensex
:
82365.77
83.95 (0.33%)
231.16 (0.28%)
Nifty
Sensex
:
:
25235.90
82365.77
83.95 (0.33%)
231.16 (0.28%)

Smartlink Holdings Ltd.

Telecommunication - Equipment

Rating :
N/A

BSE: 532419 | NSE: SMARTLINK

NSE BSE
324.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  310.20
  •  324.30
  •  310.20
  •  308.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33343
  •  107.57
  •  346.30
  •  158.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 246.18
  • 31.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 268.57
  • N/A
  • 1.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.84%
  • 1.82%
  • 22.40%
  • FII
  • DII
  • Others
  • 0.66%
  • 0.00%
  • 2.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.97
  • 22.04
  • 38.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.22
  • -
  • -11.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.60
  • 11.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.79
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 31.75
  • 22.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
42.77
38.42
11.32%
78.77
49.98
57.60%
40.17
37.67
6.64%
51.82
46.80
10.73%
Expenses
41.64
38.70
7.60%
67.08
48.48
38.37%
40.60
36.10
12.47%
49.17
45.28
8.59%
EBITDA
1.13
-0.28
-
11.69
1.50
679.33%
-0.42
1.57
-
2.65
1.52
74.34%
EBIDTM
2.64%
-0.73%
14.84%
3.00%
-1.06%
4.16%
5.11%
3.25%
Other Income
0.06
0.26
-76.92%
0.24
0.26
-7.69%
0.25
0.30
-16.67%
0.02
0.08
-75.00%
Interest
0.45
0.61
-26.23%
0.56
0.56
0.00%
0.51
0.48
6.25%
0.56
0.57
-1.75%
Depreciation
0.91
0.85
7.06%
0.87
0.78
11.54%
0.87
0.78
11.54%
0.87
0.76
14.47%
PBT
-0.18
-1.48
-
10.49
0.42
2,397.62%
-1.55
21.52
-
1.23
0.27
355.56%
Tax
0.27
-0.24
-
1.81
-1.38
-
-0.34
4.01
-
0.41
0.35
17.14%
PAT
-0.44
-1.24
-
8.68
1.80
382.22%
-1.22
17.51
-
0.83
-0.08
-
PATM
-1.04%
-3.22%
11.02%
3.61%
-3.02%
46.49%
1.59%
-0.18%
EPS
-0.45
-1.24
-
8.70
1.73
402.89%
-1.22
17.55
-
0.83
0.04
1,975.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Net Sales
213.53
209.18
163.05
79.50
70.27
77.27
106.45
97.46
103.74
150.08
118.46
Net Sales Growth
23.52%
28.29%
105.09%
13.14%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
 
Cost Of Goods Sold
162.72
161.05
122.88
46.60
37.31
46.82
69.60
63.48
64.37
121.81
97.23
Gross Profit
50.81
48.13
40.17
32.91
32.96
30.45
36.85
33.98
39.37
28.27
21.23
GP Margin
23.79%
23.01%
24.64%
41.40%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
Total Expenditure
198.49
195.37
157.63
69.84
59.65
82.82
103.62
97.34
108.26
176.15
152.73
Power & Fuel Cost
-
1.34
1.31
0.97
0.89
1.08
1.11
1.10
1.20
1.38
1.40
% Of Sales
-
0.64%
0.80%
1.22%
1.27%
1.40%
1.04%
1.13%
1.16%
0.92%
1.18%
Employee Cost
-
19.45
16.53
13.85
12.71
17.75
16.31
17.10
20.88
24.40
26.18
% Of Sales
-
9.30%
10.14%
17.42%
18.09%
22.97%
15.32%
17.55%
20.13%
16.26%
22.10%
Manufacturing Exp.
-
1.97
3.43
1.13
0.96
1.20
4.27
3.48
6.20
6.22
6.97
% Of Sales
-
0.94%
2.10%
1.42%
1.37%
1.55%
4.01%
3.57%
5.98%
4.14%
5.88%
General & Admin Exp.
-
7.63
8.04
4.73
5.09
8.13
11.50
11.39
13.53
16.65
20.42
% Of Sales
-
3.65%
4.93%
5.95%
7.24%
10.52%
10.80%
11.69%
13.04%
11.09%
17.24%
Selling & Distn. Exp.
-
3.06
3.24
1.74
1.76
2.72
0.00
4.74
5.55
9.46
12.53
% Of Sales
-
1.46%
1.99%
2.19%
2.50%
3.52%
0%
4.86%
5.35%
6.30%
10.58%
Miscellaneous Exp.
-
0.87
2.22
0.82
0.93
5.13
1.93
1.90
3.29
7.07
12.53
% Of Sales
-
0.42%
1.36%
1.03%
1.32%
6.64%
1.81%
1.95%
3.17%
4.71%
1.64%
EBITDA
15.05
13.81
5.42
9.66
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
EBITDA Margin
7.05%
6.60%
3.32%
12.15%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
Other Income
0.57
0.76
1.29
0.93
2.62
0.58
1.61
2.19
1.55
23.94
36.23
Interest
2.08
2.41
1.89
0.82
1.36
2.53
1.60
0.19
0.17
0.01
0.07
Depreciation
3.52
3.46
2.99
2.39
2.78
3.02
2.65
1.85
1.65
3.70
3.89
PBT
9.99
8.70
1.83
7.39
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
Tax
2.15
1.64
3.51
-2.93
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
Tax Rate
21.52%
18.85%
15.43%
-39.65%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
PAT
7.85
7.06
19.24
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
PAT before Minority Interest
7.85
7.06
19.24
10.32
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.00
0.00
0.00
PAT Margin
3.68%
3.38%
11.80%
12.98%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
PAT Growth
-56.36%
-63.31%
86.43%
0.88%
-
-
-
-
-
-
 
EPS
7.85
7.06
19.24
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Shareholder's Funds
190.28
183.50
165.00
193.39
182.83
254.95
316.06
324.71
406.23
415.11
Share Capital
2.00
2.00
2.00
2.66
2.66
3.39
4.51
4.51
6.00
6.00
Total Reserves
188.28
181.51
163.01
190.73
180.17
251.56
311.55
320.20
398.86
407.74
Non-Current Liabilities
3.45
2.18
19.21
22.10
7.76
9.16
9.48
8.02
0.74
108.47
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
2.99
3.40
1.84
2.10
4.37
4.34
0.00
0.00
0.00
0.00
Long Term Provisions
2.05
1.44
20.64
19.18
0.60
0.52
8.31
6.62
0.63
108.20
Current Liabilities
71.58
73.28
41.11
32.78
38.15
35.58
35.08
29.96
37.73
40.93
Trade Payables
38.60
37.06
12.38
7.94
11.08
13.82
15.09
13.26
17.44
20.40
Other Current Liabilities
4.34
5.96
5.28
3.32
4.71
2.33
3.41
5.41
2.41
2.66
Short Term Borrowings
28.63
30.26
23.44
21.52
22.36
19.43
3.96
0.68
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
12.62
10.61
17.88
17.87
Total Liabilities
265.31
258.96
225.27
248.29
228.90
300.14
361.25
362.69
444.70
564.51
Net Block
16.02
22.03
18.61
18.43
33.65
24.68
21.27
22.38
26.45
29.44
Gross Block
54.78
60.69
59.29
57.39
76.30
69.12
66.03
65.54
82.79
82.31
Accumulated Depreciation
38.76
38.66
40.69
38.96
42.65
44.44
44.77
43.16
56.34
52.87
Non Current Assets
34.81
35.27
54.39
51.14
37.54
26.17
32.75
30.88
36.23
144.50
Capital Work in Progress
0.00
0.00
2.16
2.16
2.08
0.00
0.00
0.00
0.35
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.78
2.04
20.76
19.32
1.81
1.48
10.73
8.28
8.66
113.70
Other Non Current Assets
0.06
0.13
0.06
0.10
0.00
0.01
0.75
0.22
0.76
1.37
Current Assets
230.50
223.69
170.88
197.15
191.36
273.97
328.49
331.80
408.47
420.01
Current Investments
130.11
122.81
109.73
165.08
161.03
225.27
273.25
258.75
280.72
268.47
Inventories
22.44
33.31
14.33
6.90
9.82
16.90
15.22
28.75
27.51
15.95
Sundry Debtors
57.49
40.41
17.16
8.89
7.93
14.67
13.47
14.67
29.20
25.09
Cash & Bank
9.24
14.03
21.25
10.57
6.48
10.64
5.60
13.65
52.23
88.11
Other Current Assets
11.22
3.27
1.78
0.22
6.09
6.49
20.94
15.98
18.81
22.39
Short Term Loans & Adv.
6.38
9.88
6.63
5.48
5.78
6.09
13.19
11.34
12.26
11.20
Net Current Assets
158.92
150.41
129.77
164.37
153.22
238.39
293.42
301.84
370.74
379.08
Total Assets
265.31
258.96
225.27
248.29
228.90
300.14
361.24
362.68
444.70
564.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Cash From Operating Activity
7.46
-25.86
41.97
3.06
74.32
55.63
-9.03
-33.71
-39.95
-17.42
PBT
8.70
22.75
7.39
9.09
-14.77
0.19
0.26
-4.79
-5.84
-2.00
Adjustment
1.28
-19.83
-0.43
-6.76
1.91
-6.69
-14.40
-19.36
-14.74
-29.53
Changes in Working Capital
-1.81
-24.99
36.44
0.78
88.93
65.26
9.02
-9.47
-18.93
16.07
Cash after chg. in Working capital
8.16
-22.08
43.40
3.11
76.07
58.76
-5.12
-33.62
-39.52
-15.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.70
-3.78
-1.43
-0.05
-1.76
-3.14
-3.91
-0.10
-0.43
-1.96
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
-3.15
20.95
-4.23
-0.10
-16.84
-4.67
13.50
115.04
47.16
20.66
Net Fixed Assets
7.97
1.29
2.27
21.74
-6.43
-1.69
-0.14
38.02
-0.83
0.85
Net Investments
-4.48
-24.74
16.57
-4.11
76.17
81.66
-15.70
-22.25
-12.07
-110.31
Others
-6.64
44.40
-23.07
-17.73
-86.58
-84.64
29.34
99.27
60.06
130.12
Cash from Financing Activity
-4.28
4.73
-37.68
-2.67
-58.09
-53.53
-1.97
-81.49
-7.03
-7.04
Net Cash Inflow / Outflow
0.03
-0.18
0.05
0.29
-0.61
-2.58
2.51
-0.17
0.17
-3.80
Opening Cash & Equivalents
0.41
0.59
0.54
0.25
0.86
3.44
0.93
1.09
4.73
8.53
Closing Cash & Equivalent
0.44
0.41
0.59
0.54
0.25
0.86
3.44
0.93
4.91
4.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Book Value (Rs.)
190.75
183.96
165.41
145.40
137.47
150.42
138.51
142.34
133.69
136.63
ROA
2.69%
7.95%
4.36%
4.29%
-5.39%
-0.89%
-0.91%
-2.41%
-0.40%
-0.35%
ROE
3.78%
11.04%
5.76%
5.44%
-6.52%
-1.04%
-1.04%
-2.69%
-0.49%
-0.48%
ROCE
5.06%
12.09%
4.03%
4.90%
-5.01%
0.60%
0.14%
-1.28%
-1.43%
-0.46%
Fixed Asset Turnover
3.62
2.72
1.36
1.05
1.09
1.58
1.48
1.40
1.82
1.44
Receivable days
85.41
64.43
59.79
43.69
52.14
48.24
52.70
77.18
66.01
62.75
Inventory Days
48.64
53.32
48.73
43.42
61.65
55.07
82.35
98.97
52.85
75.35
Payable days
85.74
73.43
79.62
93.04
68.88
53.43
66.28
47.61
38.97
41.80
Cash Conversion Cycle
48.31
44.32
28.90
-5.93
44.91
49.89
68.76
128.55
79.89
96.31
Total Debt/Equity
0.17
0.18
0.15
0.12
0.15
0.09
0.01
0.00
0.00
0.00
Interest Cover
4.60
13.05
10.06
7.69
-4.85
1.12
2.39
-27.51
-447.58
-28.39

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Smartlink Holdings - Quarterly Results
    10th Aug 2024, 15:28 PM

    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.