Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Trading

Rating :
70/99

BSE: 511076 | NSE: Not Listed

30.00
1.15 (3.99%)
12-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.00
  •  31.50
  •  29.00
  •  28.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18747
  •  5.62
  •  44.25
  •  24.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 311.58
  • 35.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 296.10
  • N/A
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.01%
  • 18.19%
  • 23.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.67
  • 34.22
  • 117.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.04
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.32
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.28
  • 3.16
  • 4.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.60
  • 57.36
  • 92.49

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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
156.45
91.38
91.96
8.93
19.40
20.98
29.07
51.76
66.86
181.05
163.84
Net Sales Growth
59.82%
-0.63%
929.79%
-53.97%
-7.53%
-27.83%
-43.84%
-22.58%
-63.07%
10.50%
 
Cost Of Goods Sold
110.21
75.93
79.76
8.45
18.99
20.76
27.94
48.04
63.26
164.33
139.57
Gross Profit
46.24
15.44
12.20
0.48
0.41
0.22
1.12
3.72
3.60
16.72
24.27
GP Margin
29.55%
16.90%
13.27%
5.38%
2.11%
1.05%
3.85%
7.19%
5.38%
9.24%
14.81%
Total Expenditure
134.09
87.45
91.79
27.43
22.25
37.54
91.46
49.73
65.95
173.52
147.94
Power & Fuel Cost
-
3.02
3.27
0.02
0.02
0.01
0.01
0.01
0.03
0.05
0.07
% Of Sales
-
3.30%
3.56%
0.22%
0.10%
0.05%
0.03%
0.02%
0.04%
0.03%
0.04%
Employee Cost
-
2.07
1.84
0.52
0.46
0.36
0.38
0.40
0.48
1.25
0.88
% Of Sales
-
2.27%
2.00%
5.82%
2.37%
1.72%
1.31%
0.77%
0.72%
0.69%
0.54%
Manufacturing Exp.
-
3.50
4.40
0.00
0.00
0.04
0.06
0.02
0.06
2.47
2.17
% Of Sales
-
3.83%
4.78%
0%
0%
0.19%
0.21%
0.04%
0.09%
1.36%
1.32%
General & Admin Exp.
-
1.02
1.10
0.43
0.57
0.53
0.43
0.60
0.76
0.96
1.05
% Of Sales
-
1.12%
1.20%
4.82%
2.94%
2.53%
1.48%
1.16%
1.14%
0.53%
0.64%
Selling & Distn. Exp.
-
1.81
1.22
0.27
0.27
0.30
17.49
0.67
0.73
4.29
4.04
% Of Sales
-
1.98%
1.33%
3.02%
1.39%
1.43%
60.17%
1.29%
1.09%
2.37%
2.47%
Miscellaneous Exp.
-
0.10
0.20
17.73
1.94
15.53
45.15
0.00
0.65
0.17
4.04
% Of Sales
-
0.11%
0.22%
198.54%
10.0%
74.02%
155.31%
0%
0.97%
0.09%
0.10%
EBITDA
22.36
3.93
0.17
-18.50
-2.85
-16.56
-62.39
2.03
0.91
7.53
15.90
EBITDA Margin
14.29%
4.30%
0.18%
-207.17%
-14.69%
-78.93%
-214.62%
3.92%
1.36%
4.16%
9.70%
Other Income
3.59
1.97
0.83
0.52
0.36
0.07
0.00
0.00
1.39
2.34
1.19
Interest
7.35
1.24
1.45
0.00
0.00
0.01
0.02
0.11
0.30
1.90
1.16
Depreciation
3.23
1.11
1.03
0.01
0.01
0.02
0.07
0.09
0.09
0.42
1.54
PBT
15.51
3.55
-1.48
-17.98
-2.50
-16.52
-62.48
1.82
1.91
7.55
14.40
Tax
2.82
0.72
0.20
0.00
-0.78
-0.61
0.01
-0.03
-0.01
0.27
0.32
Tax Rate
18.18%
3.30%
-12.90%
0.00%
31.20%
3.69%
-0.02%
-1.65%
-0.52%
3.58%
2.22%
PAT
12.69
21.07
-1.75
-17.86
-1.72
-15.93
-62.49
1.85
1.91
7.18
13.81
PAT before Minority Interest
11.73
21.07
-1.75
-17.86
-1.72
-15.91
-62.49
1.85
1.91
7.27
14.08
Minority Interest
-0.96
0.00
0.00
0.00
0.00
-0.02
0.00
0.00
0.00
-0.09
-0.27
PAT Margin
8.11%
23.06%
-1.90%
-200%
-8.87%
-75.93%
-214.96%
3.57%
2.86%
3.97%
8.43%
PAT Growth
-44.63%
-
-
-
-
-
-
-3.14%
-73.40%
-48.01%
 
Unadjusted EPS
1.06
2.97
-0.35
-3.88
-0.44
-4.07
-15.99
0.47
0.49
1.86
3.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
88.71
17.04
5.16
22.49
22.43
36.97
94.27
86.67
90.78
65.47
Share Capital
19.60
11.18
9.20
7.82
7.82
7.82
7.82
7.82
7.82
7.38
Total Reserves
65.74
3.74
-4.25
14.67
14.61
25.77
83.07
78.86
82.96
56.29
Non-Current Liabilities
3.26
5.50
-0.13
-0.71
-0.70
0.00
0.22
11.70
20.72
9.72
Secured Loans
1.55
2.27
0.00
0.00
0.00
0.08
0.15
6.44
14.46
5.53
Unsecured Loans
0.00
1.30
0.00
0.80
0.03
0.03
0.19
5.33
5.68
3.71
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
38.41
60.67
3.20
10.82
9.94
9.96
11.50
3.35
5.82
8.18
Trade Payables
27.18
38.19
0.00
0.00
0.00
0.00
0.00
0.82
4.06
2.41
Other Current Liabilities
1.85
2.70
0.13
0.10
0.14
0.11
0.07
2.50
1.23
5.45
Short Term Borrowings
8.81
19.68
3.06
10.71
9.80
9.85
11.41
0.00
0.00
0.00
Short Term Provisions
0.58
0.11
0.01
0.01
0.00
0.00
0.01
0.02
0.53
0.32
Total Liabilities
131.86
86.12
8.23
32.60
31.88
47.17
106.04
101.77
118.77
85.02
Net Block
26.88
26.55
0.01
0.01
0.02
3.78
6.02
6.11
6.71
6.28
Gross Block
34.54
33.12
0.05
0.05
0.06
4.14
6.30
12.01
16.05
15.47
Accumulated Depreciation
7.67
6.57
0.05
0.04
0.04
0.35
0.28
5.91
9.35
9.19
Non Current Assets
34.56
34.88
1.31
12.18
3.81
13.27
32.98
10.34
6.71
6.37
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
Non Current Investment
4.92
3.27
0.50
0.00
0.00
0.00
6.24
4.23
0.00
0.00
Long Term Loans & Adv.
2.76
5.06
0.80
12.17
3.79
9.49
20.71
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
97.30
51.23
6.92
20.42
28.06
33.89
73.06
91.42
112.03
78.64
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.03
4.35
0.00
0.00
0.00
0.00
0.00
0.00
2.26
2.94
Sundry Debtors
44.91
37.87
0.36
17.69
24.08
29.62
72.14
76.16
77.57
56.90
Cash & Bank
26.56
7.61
3.52
0.24
0.02
0.35
0.20
0.17
5.34
0.39
Other Current Assets
18.80
0.15
0.06
0.00
3.96
3.91
0.73
15.10
26.86
18.42
Short Term Loans & Adv.
17.05
1.26
2.98
2.49
3.96
3.91
0.72
15.10
26.83
18.37
Net Current Assets
58.89
-9.44
3.72
9.59
18.12
23.92
61.56
88.07
106.22
70.46
Total Assets
131.87
86.12
8.23
32.60
31.87
47.16
106.04
101.77
118.76
85.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-13.88
17.55
0.47
-3.31
-1.73
-11.83
5.25
14.67
-21.10
7.02
PBT
21.80
-1.55
-17.86
-2.50
-16.52
-62.48
1.82
1.91
7.55
14.40
Adjustment
-1.76
1.64
-0.39
-0.27
3.56
0.09
-0.20
-0.89
2.39
2.66
Changes in Working Capital
-32.98
17.66
18.72
-0.54
11.23
50.58
3.63
13.74
-30.86
-9.88
Cash after chg. in Working capital
-12.95
17.75
0.47
-3.31
-1.73
-11.81
5.25
14.76
-20.92
7.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.94
-0.20
0.00
0.00
0.00
-0.01
0.00
-0.08
-0.16
-0.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-0.82
-19.84
-0.22
0.62
1.14
6.24
0.32
-5.77
-2.88
-0.94
Net Fixed Assets
-0.85
-1.63
0.00
0.01
0.49
0.00
0.00
-0.29
-0.05
0.00
Net Investments
-16.37
-21.90
11.17
0.34
4.51
6.26
0.32
-0.28
-2.37
-2.61
Others
16.40
3.69
-11.39
0.27
-3.86
-0.02
0.00
-5.20
-0.46
1.67
Cash from Financing Activity
33.88
6.38
4.04
2.91
0.26
5.74
-5.54
-8.36
12.25
-6.15
Net Cash Inflow / Outflow
19.17
4.09
4.28
0.22
-0.33
0.16
0.03
0.53
-11.73
-0.08
Opening Cash & Equivalents
7.61
3.52
0.24
0.02
0.35
0.20
0.17
5.34
0.39
0.46
Closing Cash & Equivalent
26.56
7.61
3.52
0.24
0.02
0.35
0.20
0.69
5.34
0.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
8.71
2.67
1.08
5.75
5.74
8.60
23.26
22.18
23.23
17.26
ROA
19.33%
-3.71%
-87.48%
-5.33%
-40.26%
-81.58%
1.78%
1.73%
7.14%
17.93%
ROE
42.05%
-17.64%
-130.16%
-7.66%
-56.80%
-100.41%
2.09%
2.16%
9.42%
24.54%
ROCE
32.73%
-0.39%
-84.60%
-7.54%
-41.68%
-81.67%
1.89%
2.11%
10.18%
21.95%
Fixed Asset Turnover
2.81
5.84
169.40
340.96
10.00
5.57
5.65
4.76
11.49
10.88
Receivable days
158.79
71.98
368.81
392.93
467.14
638.86
522.88
419.63
135.54
116.47
Inventory Days
21.83
16.36
0.00
0.00
0.00
0.00
0.00
0.00
5.25
5.05
Payable days
135.77
76.01
0.00
0.00
0.00
0.00
3.05
13.77
6.84
6.28
Cash Conversion Cycle
44.85
12.33
368.81
392.93
467.14
638.86
519.82
405.86
133.96
115.24
Total Debt/Equity
0.13
1.61
0.62
0.51
0.44
0.30
0.13
0.14
0.22
0.15
Interest Cover
18.58
-0.07
0.00
-1359.66
-1167.73
-3077.77
17.55
7.42
4.97
13.42

Annual Reports:

News Update:


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

    Read More
  • Sat Industries’ arm obtains loan of Rs 55 crore from Kotak Mahindra Bank
    3rd Sep 2018, 11:34 AM

    The financial restructuring of Aeroflex Industries has been completed

    Read More
  • KMIL acquires 19.91% stake in Sat Industries
    31st Aug 2018, 11:33 AM

    KMIL has received control over said shares by way of pledge for loan facility extended to Sat Industries

    Read More
  • Sat Industries enters into loan agreement with Kotak Mahindra Investment
    30th Aug 2018, 10:18 AM

    To secure the same Sat Invest - Promoter has pledged 2, 15,00,000 equity shares of the company held by them

    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.