Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Trading

Rating :
60/99

BSE: 511076 | NSE: Not Listed

27.90
-0.65 (-2.28%)
18-Jan-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  29.05
  •  29.10
  •  27.85
  •  28.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11675
  •  3.26
  •  44.25
  •  24.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 301.32
  • 26.17
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 320.83
  • N/A
  • 2.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.01%
  • 16.81%
  • 23.41%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.77%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.92
  • 38.35
  • 2.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.55
  • -
  • 120.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.10
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 3.23
  • 3.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.02
  • 57.73
  • 92.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
58.73
22.05
166.35%
50.80
30.15
68.49%
20.32
34.03
-40.29%
26.60
11.66
128.13%
Expenses
49.53
19.88
149.14%
42.67
28.47
49.88%
18.35
32.68
-43.85%
23.54
10.57
122.71%
EBITDA
9.20
2.16
325.93%
8.13
1.68
383.93%
1.97
1.35
45.93%
3.06
1.09
180.73%
EBIDTM
15.66%
9.80%
16.00%
5.58%
9.71%
3.97%
11.49%
9.31%
Other Income
1.02
0.32
218.75%
0.83
0.67
23.88%
1.30
0.35
271.43%
0.44
0.61
-27.87%
Interest
3.37
0.47
617.02%
2.90
0.32
806.25%
0.49
0.23
113.04%
0.59
0.32
84.38%
Depreciation
0.80
0.29
175.86%
1.84
0.28
557.14%
0.29
0.28
3.57%
0.30
0.28
7.14%
PBT
6.37
1.72
270.35%
4.23
1.72
145.93%
2.30
18.37
-87.48%
2.61
2.15
21.40%
Tax
1.65
0.30
450.00%
0.74
0.36
105.56%
-0.18
-0.20
-
0.61
0.59
3.39%
PAT
4.72
1.42
232.39%
3.49
1.36
156.62%
2.48
18.58
-86.65%
2.00
1.56
28.21%
PATM
8.03%
6.45%
6.88%
4.51%
12.21%
54.58%
7.53%
13.37%
EPS
0.37
0.13
184.62%
0.29
0.12
141.67%
0.27
1.90
-85.79%
0.13
0.19
-31.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
156.45
98.32
91.38
91.96
8.93
19.40
20.98
29.07
51.76
66.86
181.05
Net Sales Growth
59.82%
7.59%
-0.63%
929.79%
-53.97%
-7.53%
-27.83%
-43.84%
-22.58%
-63.07%
 
Cost Of Goods Sold
110.21
78.20
75.93
79.76
8.45
18.99
20.76
27.94
48.04
63.26
164.33
Gross Profit
46.24
20.13
15.44
12.20
0.48
0.41
0.22
1.12
3.72
3.60
16.72
GP Margin
29.55%
20.47%
16.90%
13.27%
5.38%
2.11%
1.05%
3.85%
7.19%
5.38%
9.24%
Total Expenditure
134.09
89.54
87.35
91.79
27.43
22.25
37.54
91.46
49.73
65.95
173.52
Power & Fuel Cost
-
2.92
3.02
3.27
0.02
0.02
0.01
0.01
0.01
0.03
0.05
% Of Sales
-
2.97%
3.30%
3.56%
0.22%
0.10%
0.05%
0.03%
0.02%
0.04%
0.03%
Employee Cost
-
2.58
2.07
1.84
0.52
0.46
0.36
0.38
0.40
0.48
1.25
% Of Sales
-
2.62%
2.27%
2.00%
5.82%
2.37%
1.72%
1.31%
0.77%
0.72%
0.69%
Manufacturing Exp.
-
2.15
2.44
4.40
0.00
0.00
0.04
0.06
0.02
0.06
2.47
% Of Sales
-
2.19%
2.67%
4.78%
0%
0%
0.19%
0.21%
0.04%
0.09%
1.36%
General & Admin Exp.
-
1.33
1.92
1.10
0.43
0.57
0.53
0.43
0.60
0.76
0.96
% Of Sales
-
1.35%
2.10%
1.20%
4.82%
2.94%
2.53%
1.48%
1.16%
1.14%
0.53%
Selling & Distn. Exp.
-
1.69
1.63
1.22
0.27
0.27
0.30
17.49
0.67
0.73
4.29
% Of Sales
-
1.72%
1.78%
1.33%
3.02%
1.39%
1.43%
60.17%
1.29%
1.09%
2.37%
Miscellaneous Exp.
-
0.67
0.34
0.20
17.73
1.94
15.53
45.15
0.00
0.65
4.29
% Of Sales
-
0.68%
0.37%
0.22%
198.54%
10.0%
74.02%
155.31%
0%
0.97%
0.09%
EBITDA
22.36
8.78
4.03
0.17
-18.50
-2.85
-16.56
-62.39
2.03
0.91
7.53
EBITDA Margin
14.29%
8.93%
4.41%
0.18%
-207.17%
-14.69%
-78.93%
-214.62%
3.92%
1.36%
4.16%
Other Income
3.59
2.94
1.97
0.83
0.52
0.36
0.07
0.00
0.00
1.39
2.34
Interest
7.35
2.00
1.33
1.45
0.00
0.00
0.01
0.02
0.11
0.30
1.90
Depreciation
3.23
1.15
1.11
1.03
0.01
0.01
0.02
0.07
0.09
0.09
0.42
PBT
15.51
8.57
3.55
-1.48
-17.98
-2.50
-16.52
-62.48
1.82
1.91
7.55
Tax
2.82
1.09
0.72
0.20
0.00
-0.78
-0.61
0.01
-0.03
-0.01
0.27
Tax Rate
18.18%
13.04%
3.30%
-12.90%
0.00%
31.20%
3.69%
-0.02%
-1.65%
-0.52%
3.58%
PAT
12.69
7.25
21.07
-1.75
-17.86
-1.72
-15.93
-62.49
1.85
1.91
7.18
PAT before Minority Interest
11.73
7.27
21.07
-1.75
-17.86
-1.72
-15.91
-62.49
1.85
1.91
7.27
Minority Interest
-0.96
-0.02
0.00
0.00
0.00
0.00
-0.02
0.00
0.00
0.00
-0.09
PAT Margin
8.11%
7.37%
23.06%
-1.90%
-200%
-8.87%
-75.93%
-214.96%
3.57%
2.86%
3.97%
PAT Growth
-44.63%
-65.59%
-
-
-
-
-
-
-3.14%
-73.40%
 
Unadjusted EPS
1.06
0.65
2.97
-0.35
-3.88
-0.44
-4.07
-15.99
0.47
0.49
1.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
88.94
88.70
17.04
5.16
22.49
22.43
36.97
94.27
86.67
90.78
Share Capital
21.60
19.60
11.18
9.20
7.82
7.82
7.82
7.82
7.82
7.82
Total Reserves
67.34
65.72
3.74
-4.25
14.67
14.61
25.77
83.07
78.86
82.96
Non-Current Liabilities
3.18
3.26
5.50
-0.13
-0.71
-0.70
0.00
0.22
11.70
20.72
Secured Loans
1.41
1.55
2.27
0.00
0.00
0.00
0.08
0.15
6.44
14.46
Unsecured Loans
0.00
0.00
1.30
0.00
0.80
0.03
0.03
0.19
5.33
5.68
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
41.67
38.05
60.67
3.20
10.82
9.94
9.96
11.50
3.35
5.82
Trade Payables
10.08
27.78
38.19
0.00
0.00
0.00
0.00
0.00
0.82
4.06
Other Current Liabilities
5.03
1.23
2.70
0.13
0.10
0.14
0.11
0.07
2.50
1.23
Short Term Borrowings
25.70
8.81
19.68
3.06
10.71
9.80
9.85
11.41
0.00
0.00
Short Term Provisions
0.86
0.23
0.11
0.01
0.01
0.00
0.00
0.01
0.02
0.53
Total Liabilities
135.54
131.51
86.12
8.23
32.60
31.88
47.17
106.04
101.77
118.77
Net Block
28.61
26.88
26.55
0.01
0.01
0.02
3.78
6.02
6.11
6.71
Gross Block
37.24
34.54
33.12
0.05
0.05
0.06
4.14
6.30
12.01
16.05
Accumulated Depreciation
8.63
7.67
6.57
0.05
0.04
0.04
0.35
0.28
5.91
9.35
Non Current Assets
45.20
34.57
34.88
1.31
12.18
3.81
13.27
32.98
10.34
6.71
Capital Work in Progress
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
13.88
4.92
3.27
0.50
0.00
0.00
0.00
6.24
4.23
0.00
Long Term Loans & Adv.
1.56
2.77
5.06
0.80
12.17
3.79
9.49
20.71
0.00
0.00
Other Non Current Assets
1.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
90.34
96.95
51.23
6.92
20.42
28.06
33.89
73.06
91.42
112.03
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.00
7.03
4.35
0.00
0.00
0.00
0.00
0.00
0.00
2.26
Sundry Debtors
15.26
44.91
37.87
0.36
17.69
24.08
29.62
72.14
76.16
77.57
Cash & Bank
8.40
26.56
7.61
3.52
0.24
0.02
0.35
0.20
0.17
5.34
Other Current Assets
58.68
1.84
0.15
0.06
2.49
3.96
3.91
0.73
15.10
26.86
Short Term Loans & Adv.
34.08
16.61
1.26
2.98
2.49
3.96
3.91
0.72
15.10
26.83
Net Current Assets
48.67
58.90
-9.44
3.72
9.59
18.12
23.92
61.56
88.07
106.22
Total Assets
135.54
131.52
86.12
8.23
32.60
31.87
47.16
106.04
101.77
118.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-5.99
-25.97
17.55
0.47
-3.31
-1.73
-11.83
5.25
14.67
-21.10
PBT
7.01
20.84
-1.55
-17.86
-2.50
-16.52
-62.48
1.82
1.91
7.55
Adjustment
3.20
1.34
1.64
-0.39
-0.27
3.56
0.09
-0.20
-0.89
2.39
Changes in Working Capital
-15.77
-47.42
17.66
18.72
-0.54
11.23
50.58
3.63
13.74
-30.86
Cash after chg. in Working capital
-5.56
-25.24
17.75
0.47
-3.31
-1.73
-11.81
5.25
14.76
-20.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-0.73
-0.20
0.00
0.00
0.00
-0.01
0.00
-0.08
-0.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-26.91
-3.90
-19.84
-0.22
0.62
1.14
6.24
0.32
-5.77
-2.88
Net Fixed Assets
-2.23
-0.85
-1.63
0.00
0.01
0.49
0.00
0.00
-0.29
-0.05
Net Investments
0.03
-16.37
-21.90
11.17
0.34
4.51
6.26
0.32
-0.28
-2.37
Others
-24.71
13.32
3.69
-11.39
0.27
-3.86
-0.02
0.00
-5.20
-0.46
Cash from Financing Activity
24.27
35.12
6.38
4.04
2.91
0.26
5.74
-5.54
-8.36
12.25
Net Cash Inflow / Outflow
-8.63
5.25
4.09
4.28
0.22
-0.33
0.16
0.03
0.53
-11.73
Opening Cash & Equivalents
11.73
4.43
3.52
0.24
0.02
0.35
0.20
0.17
5.34
0.39
Closing Cash & Equivalent
3.14
11.73
7.61
3.52
0.24
0.02
0.35
0.20
0.69
5.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
8.24
8.71
2.67
1.08
5.75
5.74
8.60
23.26
22.18
23.23
ROA
5.44%
19.37%
-3.71%
-87.48%
-5.33%
-40.26%
-81.58%
1.78%
1.73%
7.14%
ROE
8.34%
42.05%
-17.64%
-130.16%
-7.66%
-56.80%
-100.41%
2.09%
2.16%
9.42%
ROCE
9.56%
32.86%
-0.39%
-84.60%
-7.54%
-41.68%
-81.67%
1.89%
2.11%
10.18%
Fixed Asset Turnover
2.76
2.81
5.84
169.40
340.96
10.00
5.57
5.65
4.76
11.49
Receivable days
111.04
158.79
71.98
368.81
392.93
467.14
638.86
522.88
419.63
135.54
Inventory Days
27.75
21.83
16.36
0.00
0.00
0.00
0.00
0.00
0.00
5.25
Payable days
77.61
138.99
76.01
0.00
0.00
0.00
0.00
3.05
13.77
6.84
Cash Conversion Cycle
61.18
41.63
12.33
368.81
392.93
467.14
638.86
519.82
405.86
133.96
Total Debt/Equity
0.31
0.13
1.61
0.62
0.51
0.44
0.30
0.13
0.14
0.22
Interest Cover
5.18
17.33
-0.07
0.00
-1359.66
-1167.73
-3077.77
17.55
7.42
4.97

News Update:


  • Sat Industries’ arm receives COR to commence business of NBFC
    17th Dec 2018, 10:05 AM

    The company has received COR to commence business of NBFC without accepting public deposit

    Read More
  • Sat Industries - Quarterly Results
    9th Nov 2018, 16:22 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.