Nifty

:

23024.65

Sensex

:

75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Login

Nifty
Sensex

:
:

23024.65
75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Suyog Telematics Ltd.

Miscellaneous

Rating :

N/A

BSE: 537259 | NSE: SUYOG

Watchlist

NSE BSE

1604.85

22-Jan-2025

Open
High
Low
Previous Close

1628.70
1644.90
1529.50
1613.00

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

63487
1005.28
1968.20
1455.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,741.41
24.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,828.22
0.08%
4.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.60
6.37
9.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.91
16.10
6.25

PAT CAGR (%)

10 Years
5 Years
3 Years

34.09
13.90
15.23

P:E (Median)

8 Years
5 Years
3 Years

13.95
12.67
13.19

P:BV (Average)

8 Years
5 Years
3 Years

3.00
3.00
3.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.58
7.49
7.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 47.74 40.85 16.87% 45.99 38.69 18.87% 45.36 38.24 18.62% 41.72 37.66 10.78%
Expenses 12.78 12.82 -0.31% 13.15 11.64 12.97% 16.86 14.06 19.91% 7.95 13.92 -42.89%
EBITDA 34.96 28.02 24.77% 32.84 27.05 21.40% 28.50 24.17 17.91% 33.77 23.73 42.31%
EBIDTM 73.23% 68.60% 71.41% 69.92% 62.84% 63.22% 80.93% 63.02%
Other Income 5.34 3.00 78.00% 2.36 0.75 214.67% 2.48 1.31 89.31% 1.44 2.11 -31.75%
Interest 4.47 5.57 -19.75% 3.33 4.34 -23.27% 4.15 5.34 -22.28% 5.44 2.22 145.05%
Depreciation 11.06 8.11 36.37% 11.02 7.31 50.75% 10.50 9.66 8.70% 8.19 7.91 3.54%
PBT 24.77 17.35 42.77% 20.85 16.15 29.10% 16.33 10.48 55.82% 21.57 15.71 37.30%
Tax 4.50 1.10 309.09% 3.96 3.91 1.28% 0.61 -2.16 - 2.46 5.60 -56.07%
PAT 20.27 16.25 24.74% 16.89 12.24 37.99% 15.72 12.64 24.37% 19.11 10.11 89.02%
PATM 42.46% 39.78% 36.72% 31.63% 34.65% 33.06% 45.80% 26.85%
EPS 18.94 15.19 24.69% 15.78 11.44 37.94% 14.69 11.81 24.39% 17.86 9.45 88.99%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 180.81 166.61 143.64 126.34 131.80 122.33 105.34 84.61 60.54 43.75 21.71 Net Sales Growth 16.32% 15.99% 13.69% -4.14% 7.74% 16.13% 24.50% 39.76% 38.38% 101.52% Cost Of Goods Sold 17.32 17.34 20.13 18.29 40.10 54.95 44.69 38.87 26.58 16.89 0.82 Gross Profit 163.49 149.28 123.51 108.05 91.70 67.38 60.65 45.74 33.95 26.86 20.89 GP Margin 90.42% 89.60% 85.99% 85.52% 69.58% 55.08% 57.58% 54.06% 56.08% 61.39% 96.22% Total Expenditure 50.74 49.27 50.80 39.70 66.20 66.71 53.10 51.01 31.74 20.18 13.14 Power & Fuel Cost - 0.17 0.13 0.06 0.03 0.09 0.01 0.04 0.02 0.01 0.02 % Of Sales - 0.10% 0.09% 0.05% 0.02% 0.07% 0.01% 0.05% 0.03% 0.02% 0.09% Employee Cost - 14.72 11.88 10.49 19.01 5.34 3.92 3.19 2.20 1.79 0.94 % Of Sales - 8.84% 8.27% 8.30% 14.42% 4.37% 3.72% 3.77% 3.63% 4.09% 4.33% Manufacturing Exp. - 0.70 0.74 0.25 0.17 0.11 0.07 0.11 0.07 0.00 10.23 % Of Sales - 0.42% 0.52% 0.20% 0.13% 0.09% 0.07% 0.13% 0.12% 0% 47.12% General & Admin Exp. - 10.83 9.83 6.31 6.38 5.76 3.96 3.49 2.72 1.01 0.69 % Of Sales - 6.50% 6.84% 4.99% 4.84% 4.71% 3.76% 4.12% 4.49% 2.31% 3.18% Selling & Distn. Exp. - 0.03 0.04 0.07 0.04 0.03 0.03 0.11 0.06 0.03 0.00 % Of Sales - 0.02% 0.03% 0.06% 0.03% 0.02% 0.03% 0.13% 0.10% 0.07% 0% Miscellaneous Exp. - 5.48 8.05 4.23 0.48 0.43 0.42 5.19 0.08 0.45 0.00 % Of Sales - 3.29% 5.60% 3.35% 0.36% 0.35% 0.40% 6.13% 0.13% 1.03% 2.03% EBITDA 130.07 117.34 92.84 86.64 65.60 55.62 52.24 33.60 28.80 23.57 8.57 EBITDA Margin 71.94% 70.43% 64.63% 68.58% 49.77% 45.47% 49.59% 39.71% 47.57% 53.87% 39.47% Other Income 11.62 7.66 8.64 5.51 2.73 1.08 2.28 2.38 3.06 0.11 0.01 Interest 17.39 19.50 16.05 13.84 10.39 6.05 6.97 7.64 5.09 2.68 1.69 Depreciation 40.77 34.10 26.43 21.58 15.71 7.22 5.75 4.42 3.16 2.73 1.50 PBT 83.52 71.40 59.00 56.73 42.23 43.43 41.79 23.93 23.61 18.27 5.39 Tax 11.53 8.09 12.69 15.35 17.83 10.40 13.15 5.45 6.66 6.21 2.02 Tax Rate 13.81% 11.33% 21.51% 27.06% 42.22% 23.95% 31.47% 22.77% 28.21% 33.99% 37.48% PAT 71.99 63.31 46.31 41.38 24.40 33.03 28.64 18.48 16.95 12.06 3.37 PAT before Minority Interest 71.99 63.31 46.31 41.38 24.40 33.03 28.64 18.48 16.95 12.06 3.37 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 39.82% 38.00% 32.24% 32.75% 18.51% 27.00% 27.19% 21.84% 28.00% 27.57% 15.52% PAT Growth 40.50% 36.71% 11.91% 69.59% -26.13% 15.33% 54.98% 9.03% 40.55% 257.86% EPS 67.28 59.17 43.28 38.67 22.80 30.87 26.77 17.27 15.84 11.27 3.15

Results Balance Sheet

Standalone Figures in Rs. Crores

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 298.39 234.26 188.31 143.50 127.13 97.48 69.68 51.66 35.05 22.99 Share Capital 10.66 10.48 10.48 10.15 10.15 10.15 10.15 10.15 8.46 8.46 Total Reserves 287.73 211.78 166.37 121.05 116.98 87.32 59.52 41.50 26.59 14.53 Non-Current Liabilities 123.56 142.12 109.57 81.89 41.57 53.24 53.49 56.83 24.49 8.28 Secured Loans 51.11 64.27 36.08 20.32 22.43 34.61 39.78 42.31 18.20 5.55 Unsecured Loans 3.81 11.01 9.47 9.47 8.42 11.07 9.69 11.94 5.19 2.41 Long Term Provisions 0.90 0.94 0.73 0.69 0.59 0.20 0.53 0.00 0.00 0.00 Current Liabilities 78.15 103.39 62.99 88.15 76.16 53.36 36.53 29.60 24.47 12.23 Trade Payables 16.09 40.90 12.54 32.83 41.90 23.13 8.76 3.88 3.13 1.84 Other Current Liabilities 52.88 54.42 41.84 43.55 27.86 25.36 27.16 23.88 18.62 7.20 Short Term Borrowings 5.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.72 3.19 Short Term Provisions 4.16 8.07 8.61 11.77 6.40 4.86 0.61 1.84 0.00 0.00 Total Liabilities 500.10 479.77 360.87 313.54 244.86 204.08 159.70 138.09 84.01 43.50 Net Block 365.54 339.97 256.06 196.40 125.62 101.03 86.42 67.64 39.36 20.25 Gross Block 475.26 415.59 305.28 237.72 151.23 119.42 99.07 76.80 45.35 23.51 Accumulated Depreciation 109.72 75.62 49.22 41.32 25.61 18.40 12.65 9.15 6.00 3.26 Non Current Assets 413.16 377.06 289.28 235.58 158.93 128.78 106.47 86.05 54.51 30.96 Capital Work in Progress 7.13 2.84 12.39 19.09 14.11 11.21 4.73 5.50 4.33 2.29 Non Current Investment 0.05 0.76 0.40 0.01 0.01 0.01 1.08 1.08 1.08 1.08 Long Term Loans & Adv. 25.53 19.45 13.76 12.35 11.79 11.22 11.06 11.31 9.73 7.33 Other Non Current Assets 14.91 14.05 6.67 7.73 7.40 5.31 3.17 0.52 0.00 0.00 Current Assets 86.94 102.72 71.58 77.62 85.23 74.22 51.79 50.24 29.50 12.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.32 5.32 5.18 2.77 2.02 2.67 1.54 1.08 0.41 0.79 Sundry Debtors 46.19 40.55 26.74 26.82 26.84 16.27 11.77 12.98 10.98 2.69 Cash & Bank 3.65 2.17 3.23 2.93 6.40 2.29 1.88 1.45 4.28 0.23 Other Current Assets 29.79 10.52 9.42 18.62 49.96 52.99 36.60 34.73 13.84 8.83 Short Term Loans & Adv. 8.03 44.15 27.02 26.48 23.17 18.97 22.79 20.78 9.05 5.80 Net Current Assets 8.80 -0.68 8.60 -10.53 9.07 20.87 15.25 20.64 5.04 0.32 Total Assets 500.10 479.78 360.86 313.54 244.86 204.07 159.69 138.09 84.01 43.51

Cash Flow

Standalone Figures in Rs. Crores

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 71.96 67.03 46.55 59.72 58.66 39.79 32.73 -0.79 1.84 3.88 PBT 71.40 59.00 56.73 42.23 43.43 41.79 23.93 23.61 18.27 5.39 Adjustment 33.36 26.09 21.42 29.03 7.28 12.61 8.66 3.19 5.41 3.18 Changes in Working Capital -19.30 -6.70 -20.79 -4.73 15.28 -8.92 5.28 -24.77 -20.63 -3.49 Cash after chg. in Working capital 85.45 78.39 57.36 66.53 66.00 45.48 37.87 2.04 3.05 5.09 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -13.49 -11.36 -10.80 -6.81 -7.34 -5.68 -5.14 -2.83 -1.21 -1.21 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 -63.27 -107.99 -73.62 -44.84 -36.16 -26.91 -21.03 -26.56 -10.55 -10.55 Net Fixed Assets -63.96 -100.76 -60.86 -91.47 -34.71 -26.83 -21.50 -32.62 -23.88 -11.96 Net Investments 0.71 -0.36 -0.39 0.00 0.00 1.07 0.00 0.00 0.00 0.00 Others -0.02 -6.87 -12.37 46.63 -1.45 -1.15 0.47 6.06 13.33 1.41 Cash from Financing Activity -7.22 39.91 27.36 -18.35 -18.39 -11.72 -12.01 27.76 12.75 6.58 Net Cash Inflow / Outflow 1.48 -1.05 0.29 -3.47 4.11 1.16 -0.32 0.41 4.04 -0.09 Opening Cash & Equivalents 2.17 3.23 2.93 6.40 2.29 1.13 1.45 1.04 0.23 0.32 Closing Cash & Equivalent 3.65 2.17 3.23 2.93 6.40 2.29 1.13 1.45 4.28 0.23

Financial Ratios

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.) 279.86 212.03 168.71 128.88 124.51 94.94 67.20 49.10 34.52 22.64 ROA 12.92% 11.02% 12.27% 8.74% 14.71% 15.75% 12.41% 15.26% 18.92% 9.63% ROE 24.32% 23.20% 26.90% 18.97% 29.64% 34.79% 31.29% 39.93% 41.56% 20.08% ROCE 25.48% 26.15% 32.97% 29.78% 30.54% 34.41% 26.33% 33.23% 42.79% 24.88% Fixed Asset Turnover 0.37 0.40 0.47 0.68 0.90 0.96 0.96 0.99 1.27 1.21 Receivable days 95.01 85.49 77.37 74.31 64.32 48.58 53.39 72.23 57.02 42.61 Inventory Days 13.84 13.34 11.49 6.63 7.00 7.31 5.65 4.48 5.01 11.52 Payable days 599.94 484.44 452.71 340.12 169.58 103.23 47.91 39.23 41.88 33.06 Cash Conversion Cycle -491.09 -385.61 -363.86 -259.18 -98.27 -47.34 11.14 37.48 20.14 21.07 Total Debt/Equity 0.29 0.43 0.32 0.31 0.34 0.60 0.89 1.22 0.78 0.55 Interest Cover 4.66 4.68 5.10 5.07 8.18 6.99 4.13 5.64 7.83 4.20

Top Investors:

fortune smart lifestyle private limited

destinations international equity fund, a series of brinker capital destinations trust

nhit: global emerging markets equity trust

penang enterprises private limited

shilpa abhijit ghavle

Annual Reports:

News Update:

Suyog Telematics inks MoU to acquire 100% stake in Lotus Tele Infra
27th Dec 2024, 10:30 AM

Lotus Tele Infra will become the wholly owned subsidiary of the company
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