Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Daulat Securities Ltd.

Finance - Stock Broking

Rating :

N/A

BSE: 530171 | NSE: Not Listed

Watchlist

NSE BSE

31.54

19-Apr-2024

Open
High
Low
Previous Close

32.50
32.50
31.10
32.50

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

39
0.64
36.99
18.02

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15.77
7.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.22
N/A
0.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

35.06
75.89
-17.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-35.80

PAT CAGR (%)

10 Years
5 Years
3 Years

12.44
-
-32.73

P:E (Median)

8 Years
5 Years
3 Years

5.27
4.80
4.68

P:BV (Average)

8 Years
5 Years
3 Years

0.65
0.65
0.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.18
4.13
4.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.03 0.76 167.11% 1.02 0.96 6.25% 0.86 0.47 82.98% -1.17 -1.35 -
Expenses 0.44 0.32 37.50% 0.25 0.19 31.58% 0.20 0.18 11.11% 0.20 0.39 -48.72%
EBITDA 1.59 0.44 261.36% 0.77 0.77 0.00% 0.65 0.28 132.14% -1.38 -1.74 -
EBIDTM 78.31% 58.26% 75.79% 80.54% 76.40% 60.52% 117.22% 128.53%
Other Income 0.08 0.16 -50.00% 0.21 0.12 75.00% 0.07 0.00 0 0.21 0.15 40.00%
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 0.07 0.05 40.00%
PBT 1.67 0.60 178.33% 0.98 0.90 8.89% 0.73 0.28 160.71% -1.24 -1.65 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.12 0.27 -55.56%
PAT 1.67 0.60 178.33% 0.98 0.90 8.89% 0.73 0.28 160.71% -1.36 -1.91 -
PATM 82.19% 79.13% 96.06% 93.34% 85.05% 60.30% 116.03% 141.24%
EPS 3.34 1.20 178.33% 1.95 1.79 8.94% 1.46 0.56 160.71% -2.72 -3.82 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 2.74 1.01 2.15 1.77 -1.01 0.06 0.36 0.33 0.14 0.11 0.05 Net Sales Growth 226.19% -53.02% 21.47% 0 -1783.33% -83.33% 9.09% 135.71% 27.27% 120.0% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2.73 1.01 2.15 1.77 -1.01 0.06 0.36 0.33 0.14 0.11 0.05 GP Margin 99.71% 100% 100% 100% 0 100% 100% 100% 100% 100% 100% Total Expenditure 1.09 0.89 1.46 0.67 0.46 0.48 0.53 0.36 0.37 0.38 0.34 Power & Fuel Cost - 0.04 0.04 0.05 0.03 0.01 0.02 0.01 0.01 0.01 0.01 % Of Sales - 3.96% 1.86% 2.82% 0 16.67% 5.56% 3.03% 7.14% 9.09% 20.0% Employee Cost - 0.37 0.41 0.34 0.18 0.20 0.18 0.17 0.19 0.19 0.18 % Of Sales - 36.63% 19.07% 19.21% 0 333.33% 50.0% 51.52% 135.71% 172.73% 360.0% Manufacturing Exp. - 0.30 0.72 0.20 0.22 0.22 0.26 0.12 0.09 0.10 0.08 % Of Sales - 29.70% 33.49% 11.30% 0 366.67% 72.22% 36.36% 64.29% 90.91% 160.0% General & Admin Exp. - 0.21 0.28 0.13 0.06 0.06 0.10 0.07 0.09 0.09 0.07 % Of Sales - 20.79% 13.02% 7.34% 0 100% 27.78% 21.21% 64.29% 81.82% 140.0% 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. - 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 2.33% 0% 0 0% 0% 0% 0% 0% 0% EBITDA 1.63 0.12 0.69 1.10 -1.47 -0.42 -0.17 -0.03 -0.23 -0.27 -0.29 EBITDA Margin 59.49% 11.88% 32.09% 62.15% 0 -700% -47.22% -9.09% -164.29% -245.45% -580.0% Other Income 0.57 0.49 0.49 0.34 0.44 0.43 0.63 0.52 0.56 0.66 0.48 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.07 0.07 0.05 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.03 PBT 2.14 0.54 1.11 1.40 -1.07 -0.03 0.42 0.46 0.30 0.37 0.16 Tax 0.12 0.12 0.27 0.02 0.00 -0.01 0.11 0.08 0.04 0.05 0.03 Tax Rate 5.61% 22.22% 24.32% 1.43% 0.00% 33.33% 26.19% 17.39% 13.33% 13.51% 18.75% PAT 2.02 0.42 0.84 1.38 -1.07 -0.02 0.31 0.38 0.26 0.32 0.13 PAT before Minority Interest 2.02 0.42 0.84 1.38 -1.07 -0.02 0.31 0.38 0.26 0.32 0.13 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 73.72% 41.58% 39.07% 77.97% 0 -33.33% 86.11% 115.15% 185.71% 290.91% 260.0% PAT Growth 1,653.85% -50.00% -39.13% - - - -18.42% 46.15% -18.75% 146.15% EPS 4.04 0.84 1.68 2.76 -2.14 -0.04 0.62 0.76 0.52 0.64 0.26

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 16.14 14.92 13.39 11.18 12.47 12.60 12.10 11.72 11.45 11.14 Share Capital 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 Total Reserves 11.14 9.92 8.39 6.18 7.47 7.60 7.10 6.72 6.45 6.14 Non-Current Liabilities 0.30 0.28 0.32 0.33 0.34 0.36 0.29 0.12 0.03 0.03 Secured Loans 0.00 0.02 0.04 0.00 0.02 0.04 0.06 0.09 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.10 0.08 0.07 0.05 0.05 0.04 0.03 0.03 0.02 0.01 Current Liabilities 2.22 5.15 1.56 2.21 0.87 0.64 0.41 1.66 0.41 0.59 Trade Payables 1.46 4.78 1.03 1.91 0.61 0.14 0.07 1.57 0.11 0.25 Other Current Liabilities 0.63 0.07 0.53 0.29 0.26 0.41 0.29 0.08 0.21 0.06 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.25 Short Term Provisions 0.13 0.29 0.00 0.00 0.00 0.09 0.06 0.01 0.05 0.03 Total Liabilities 18.66 20.35 15.27 13.72 13.68 13.60 12.80 13.50 11.89 11.76 Net Block 0.77 0.72 0.71 0.63 0.66 0.66 0.67 0.70 0.59 0.61 Gross Block 1.76 1.64 1.58 1.45 1.45 1.46 1.47 1.47 1.33 1.34 Accumulated Depreciation 0.99 0.92 0.86 0.82 0.79 0.80 0.79 0.76 0.74 0.73 Non Current Assets 9.24 10.06 7.08 5.45 5.85 6.39 6.45 6.57 5.74 5.01 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 5.24 4.88 3.72 3.25 3.43 3.99 3.92 3.71 4.03 3.12 Long Term Loans & Adv. 2.22 4.20 2.39 1.32 1.51 1.48 1.60 2.15 1.12 1.28 Other Non Current Assets 1.01 0.25 0.25 0.25 0.25 0.25 0.25 0.00 0.00 0.00 Current Assets 9.42 10.28 8.19 8.26 7.83 7.22 6.35 6.93 6.16 6.75 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.81 7.73 6.17 6.47 6.27 5.68 5.06 4.53 3.75 3.97 Sundry Debtors 0.15 0.22 0.18 0.25 0.14 0.10 0.09 0.09 0.11 0.16 Cash & Bank 1.01 0.44 0.27 0.22 0.14 0.07 0.10 0.53 0.32 0.46 Other Current Assets 2.45 0.01 0.00 0.01 1.28 1.36 1.10 1.78 1.98 2.16 Short Term Loans & Adv. 2.43 1.89 1.57 1.31 1.27 1.30 1.04 1.75 1.86 2.04 Net Current Assets 7.21 5.14 6.63 6.05 6.96 6.57 5.94 5.27 5.75 6.16 Total Assets 18.66 20.34 15.27 13.71 13.68 13.61 12.80 13.50 11.90 11.76

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.49 2.92 1.41 -0.68 -0.84 -0.46 -2.10 0.45 0.67 0.18 PBT 0.54 1.11 1.40 -1.07 -0.03 0.42 0.46 0.30 0.37 0.16 Adjustment 0.56 0.45 0.62 -0.62 -0.48 -0.58 -0.48 -0.52 -0.62 -0.44 Changes in Working Capital -1.33 1.37 -0.53 1.01 -0.25 -0.22 -2.07 0.68 0.95 0.47 Cash after chg. in Working capital -0.23 2.93 1.50 -0.68 -0.76 -0.39 -2.09 0.47 0.70 0.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.26 -0.01 -0.09 0.00 -0.08 -0.07 -0.01 -0.01 -0.03 -0.02 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 1.84 -2.73 -1.40 0.80 0.91 0.81 0.47 0.70 -0.80 -0.30 Net Fixed Assets -0.12 -0.06 -0.13 0.00 0.01 0.01 0.00 -0.14 0.01 -0.03 Net Investments -0.36 -1.16 -0.47 0.18 0.56 -0.07 -0.21 0.32 -0.91 -0.75 Others 2.32 -1.51 -0.80 0.62 0.34 0.87 0.68 0.52 0.10 0.48 Cash from Financing Activity -0.02 -0.02 0.04 -0.02 -0.02 -0.18 1.26 -0.95 0.00 0.00 Net Cash Inflow / Outflow 1.33 0.17 0.05 0.10 0.05 0.17 -0.37 0.21 -0.14 -0.12 Opening Cash & Equivalents 0.69 0.52 0.47 0.37 0.32 0.16 0.53 0.32 0.46 0.57 Closing Cash & Equivalent 2.02 0.69 0.52 0.47 0.37 0.32 0.16 0.53 0.32 0.46

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 32.29 29.84 26.78 22.36 24.94 25.20 24.19 23.43 22.91 22.28 ROA 2.14% 4.74% 9.53% -7.80% -0.13% 2.35% 2.90% 2.06% 2.71% 1.10% ROE 2.69% 5.97% 11.24% -9.03% -0.14% 2.52% 3.20% 2.26% 2.84% 1.17% ROCE 3.50% 7.85% 11.41% -9.05% -0.23% 3.39% 3.82% 2.59% 3.25% 1.42% Fixed Asset Turnover 0.60 1.33 1.17 -0.70 0.04 0.25 0.23 0.10 0.09 0.04 Receivable days 66.68 33.23 44.19 -71.17 776.71 98.41 98.99 266.73 430.95 924.46 Inventory Days 2444.05 1183.01 1301.33 -2293.16 0.00 5456.30 5266.50 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 290.83 78.47 888.09 966.17 203.38 375.93 Cash Conversion Cycle 2510.73 1216.24 1345.52 -2364.33 485.88 5476.24 4477.40 -699.44 227.57 548.53 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.02 Interest Cover 160.09 249.48 889.34 -3286.86 -29.34 267.35 416.55 244.20 341.52 125.57

Top Investors:

aditi industries limited

asha promoters pvt. ltd.

madhu trade & investments co. p. ltd.

Annual Reports:

News Update:

Daulat Securities - Quarterly Results
13th Feb 2024, 14:16 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.

Feedback