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

Finance - Investment

Rating :
87/99

BSE: 526506 | NSE: Not Listed

77.50
2.50 (3.33%)
12-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  77.80
  •  77.80
  •  72.00
  •  75.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  905
  •  0.70
  •  80.00
  •  12.89

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 97.35
  • 18.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 189.04
  • N/A
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.54%
  • 8.33%
  • 17.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.33
  • 5.75
  • 16.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.93
  • -0.05
  • 6.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.66
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 7.89
  • 8.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 0.64
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 7.99
  • 7.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
13.95
9.72
43.52%
15.16
10.40
45.77%
15.14
8.89
70.30%
9.48
11.27
-15.88%
Expenses
11.72
7.66
53.00%
11.04
6.68
65.27%
10.32
6.28
64.33%
7.49
6.25
19.84%
EBITDA
2.23
2.06
8.25%
4.11
3.72
10.48%
4.82
2.61
84.67%
1.99
5.01
-60.28%
EBIDTM
15.98%
21.24%
27.14%
35.79%
31.88%
29.37%
20.95%
44.50%
Other Income
1.20
1.55
-22.58%
1.26
1.95
-35.38%
2.42
1.28
89.06%
1.05
1.63
-35.58%
Interest
3.00
2.19
36.99%
2.73
2.63
3.80%
2.33
3.44
-32.27%
2.02
3.52
-42.61%
Depreciation
0.21
0.27
-22.22%
0.17
0.33
-48.48%
0.31
0.22
40.91%
0.31
0.27
14.81%
PBT
0.22
1.16
-81.03%
2.47
2.72
-9.19%
4.60
0.23
1,900.00%
0.70
2.85
-75.44%
Tax
0.68
0.56
21.43%
0.75
1.03
-27.18%
1.08
0.10
980.00%
0.19
0.44
-56.82%
PAT
-0.46
0.60
-
1.73
1.68
2.98%
3.52
0.14
2,414.29%
0.51
2.41
-78.84%
PATM
-3.29%
6.15%
11.38%
16.19%
23.28%
1.55%
5.37%
21.42%
EPS
-0.35
0.46
-
1.33
1.30
2.31%
2.71
0.11
2,363.64%
0.39
1.85
-78.92%

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
53.73
49.50
37.81
31.51
31.39
37.42
47.79
47.74
31.58
11.70
7.16
Net Sales Growth
33.39%
30.92%
19.99%
0.38%
-16.11%
-21.70%
0.10%
51.17%
169.91%
63.41%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
53.73
49.50
37.81
31.51
31.39
37.42
47.79
47.74
31.58
11.70
7.16
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
40.57
36.50
24.43
22.10
21.00
24.39
31.62
30.63
7.98
3.48
4.44
Power & Fuel Cost
-
0.29
0.37
0.45
0.43
0.66
0.00
0.72
0.39
0.31
0.32
% Of Sales
-
0.59%
0.98%
1.43%
1.37%
1.76%
0%
1.51%
1.23%
2.65%
4.47%
Employee Cost
-
14.59
9.56
9.40
8.14
8.40
11.82
14.29
3.62
1.19
1.32
% Of Sales
-
29.47%
25.28%
29.83%
25.93%
22.45%
24.73%
29.93%
11.46%
10.17%
18.44%
Manufacturing Exp.
-
11.26
9.65
7.47
7.64
7.86
9.91
11.43
2.48
1.10
0.69
% Of Sales
-
22.75%
25.52%
23.71%
24.34%
21.00%
20.74%
23.94%
7.85%
9.40%
9.64%
General & Admin Exp.
-
8.34
4.84
4.93
4.87
4.18
4.42
4.91
1.88
0.75
0.78
% Of Sales
-
16.85%
12.80%
15.65%
15.51%
11.17%
9.25%
10.28%
5.95%
6.41%
10.89%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.31
0.38
0.30
0.36
3.96
5.47
0.00
0.00
0.44
0.00
% Of Sales
-
4.67%
1.01%
0.95%
1.15%
10.58%
11.45%
0%
0%
3.76%
22.91%
EBITDA
13.15
13.00
13.38
9.41
10.39
13.03
16.17
17.11
23.60
8.22
2.72
EBITDA Margin
24.47%
26.26%
35.39%
29.86%
33.10%
34.82%
33.84%
35.84%
74.73%
70.26%
37.99%
Other Income
5.93
6.31
6.15
3.51
6.85
2.56
2.68
3.71
0.65
0.25
0.41
Interest
10.08
9.27
12.63
12.22
13.18
11.17
13.96
17.18
17.03
7.93
5.01
Depreciation
1.00
1.06
1.09
1.25
1.66
1.54
1.58
1.57
0.12
0.06
0.08
PBT
7.99
8.97
5.81
-0.56
2.39
2.87
3.32
2.07
7.10
0.48
-1.95
Tax
2.70
2.58
1.68
0.32
0.23
0.91
1.12
0.69
2.11
0.41
0.05
Tax Rate
33.79%
28.76%
29.84%
-56.14%
16.43%
31.71%
33.63%
33.50%
29.63%
85.42%
-2.56%
PAT
5.30
6.39
3.95
-0.90
1.18
1.96
2.21
1.37
5.01
0.07
-2.00
PAT before Minority Interest
5.30
6.39
3.95
-0.90
1.18
1.96
2.21
1.37
5.01
0.07
-2.00
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
9.86%
12.91%
10.45%
-2.86%
3.76%
5.24%
4.62%
2.87%
15.86%
0.60%
-27.93%
PAT Growth
9.73%
61.77%
-
-
-39.80%
-11.31%
61.31%
-72.65%
7,057.14%
-
 
Unadjusted EPS
4.08
4.92
3.03
-0.68
0.90
1.50
1.68
1.04
3.95
0.09
-1.58

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
87.54
83.16
79.21
80.11
51.93
49.96
47.75
46.38
23.15
23.10
Share Capital
38.05
40.05
40.05
40.05
13.05
13.05
13.05
13.05
12.60
12.60
Total Reserves
49.49
43.11
39.16
40.05
38.88
36.91
34.70
33.33
10.55
10.50
Non-Current Liabilities
12.17
1.15
2.03
-0.45
25.02
29.88
21.88
47.47
81.63
45.17
Secured Loans
0.19
0.29
0.38
0.00
0.02
0.10
0.19
0.00
68.15
40.90
Unsecured Loans
12.46
1.37
2.22
0.00
24.61
27.76
19.53
45.15
13.59
4.28
Long Term Provisions
0.00
0.00
0.00
0.00
0.02
1.37
1.15
1.09
0.00
0.00
Current Liabilities
148.89
141.65
125.10
146.37
93.55
164.97
158.12
138.64
4.31
1.93
Trade Payables
27.62
29.70
21.68
20.76
21.55
46.68
33.95
38.36
4.28
1.93
Other Current Liabilities
3.64
2.88
2.49
2.60
2.73
3.55
15.33
2.67
0.00
0.00
Short Term Borrowings
116.49
107.59
99.99
121.84
68.18
114.30
108.41
97.27
0.00
0.00
Short Term Provisions
1.14
1.48
0.94
1.17
1.09
0.45
0.42
0.35
0.04
0.00
Total Liabilities
248.60
225.96
206.34
226.03
170.51
245.32
228.26
233.00
109.09
70.20
Net Block
6.71
6.07
6.98
7.58
9.59
10.52
12.15
13.53
0.51
0.41
Gross Block
22.54
21.70
23.81
23.20
22.63
22.24
22.38
22.25
1.47
1.46
Accumulated Depreciation
15.83
15.63
16.83
15.62
13.04
11.72
10.22
8.72
0.95
1.05
Non Current Assets
17.25
20.90
35.03
18.89
17.50
20.52
14.59
13.53
16.04
5.94
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
2.00
2.00
15.61
0.00
0.00
0.00
0.00
0.00
15.53
5.53
Long Term Loans & Adv.
8.43
12.78
12.43
11.31
7.91
10.00
2.44
0.00
0.00
0.00
Other Non Current Assets
0.11
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
231.35
205.05
171.31
207.13
153.01
224.81
213.66
219.47
93.05
64.26
Current Investments
0.03
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
Inventories
2.13
1.67
6.46
3.15
10.91
6.82
3.86
0.00
0.00
0.00
Sundry Debtors
16.35
11.25
6.89
17.46
17.69
59.11
41.72
25.87
0.02
0.75
Cash & Bank
38.04
42.74
36.99
27.87
18.26
23.84
31.51
41.50
0.46
0.16
Other Current Assets
174.80
0.54
1.16
0.97
106.06
135.03
136.58
152.10
92.57
63.35
Short Term Loans & Adv.
174.14
148.86
119.80
157.68
105.40
134.25
136.53
152.10
92.57
63.35
Net Current Assets
82.47
63.41
46.21
60.76
59.46
59.83
55.55
80.83
88.73
62.33
Total Assets
248.60
225.95
206.34
226.02
170.51
245.33
228.25
233.00
109.09
70.20

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
-15.86
-3.39
54.93
-35.06
54.64
-10.06
0.00
0.00
-26.01
-14.20
PBT
8.97
5.81
-0.56
2.39
2.87
3.32
0.00
0.00
0.48
-1.95
Adjustment
-3.17
-0.76
-0.68
-0.71
0.52
-0.08
0.00
0.00
0.14
1.57
Changes in Working Capital
-30.93
-21.06
43.96
-49.92
40.55
-26.66
0.00
0.00
-26.64
-13.85
Cash after chg. in Working capital
-25.12
-16.01
42.72
-48.23
43.94
-23.42
0.00
0.00
-26.02
-14.23
Interest Paid
9.26
12.62
12.22
13.18
10.71
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.54
1.49
1.28
1.82
0.33
1.71
0.00
0.00
-10.25
0.17
Net Fixed Assets
0.00
0.00
0.00
0.15
-0.49
0.00
0.14
-1.52
0.00
Net Investments
-2.11
-0.10
0.00
-2.39
-0.09
0.00
0.00
-29.69
-10.00
Others
2.65
1.59
1.28
4.06
0.91
1.71
-0.14
31.21
-0.25
Cash from Financing Activity
10.62
7.65
-47.08
42.85
-60.56
0.68
0.00
0.00
36.55
14.00
Net Cash Inflow / Outflow
-4.70
5.75
9.12
9.61
-5.58
-7.67
0.00
0.00
0.30
-0.03
Opening Cash & Equivalents
42.74
36.99
27.87
18.26
23.84
31.51
0.00
0.00
0.16
0.19
Closing Cash & Equivalent
38.04
42.74
36.99
27.87
18.26
23.84
0.00
0.00
0.46
0.16

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.)
47.92
43.03
40.00
40.69
39.79
38.28
36.59
35.54
18.38
18.33
ROA
2.69%
1.83%
-0.42%
0.59%
0.95%
0.93%
0.59%
2.93%
0.08%
-3.13%
ROE
10.77%
7.30%
-1.71%
2.24%
3.86%
4.52%
2.91%
14.40%
0.31%
-8.73%
ROCE
8.91%
9.75%
6.07%
8.41%
8.33%
9.20%
10.33%
16.44%
9.71%
4.90%
Fixed Asset Turnover
2.24
1.66
1.34
1.37
1.67
2.14
2.14
2.66
7.99
4.93
Receivable days
101.76
87.52
141.02
204.37
374.56
384.99
258.36
149.63
12.05
38.79
Inventory Days
13.99
39.22
55.64
81.70
86.46
40.77
29.49
0.00
0.00
0.00
Payable days
382.73
451.44
415.22
430.98
673.08
608.12
469.36
1175.33
386.38
238.69
Cash Conversion Cycle
-266.98
-324.70
-218.56
-144.91
-212.06
-182.35
-181.51
-1025.70
-374.33
-199.90
Total Debt/Equity
1.48
1.31
1.30
1.52
1.79
2.85
2.84
3.07
3.53
1.96
Interest Cover
1.97
1.45
0.95
1.11
1.26
1.24
1.12
1.42
1.06
0.61

Annual Reports:

News Update:


  • Systematix Corp Serv - Quarterly Results
    13th Aug 2018, 17:31 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.