Nifty
Sensex
:
:
10565.30
34427.29
39.10 (0.37%)
95.61 (0.28%)

Finance - NBFC

Rating :
47/99

BSE: 539844 | NSE: EQUITAS

152.80
1.25 (0.82%)
19-Apr-2018 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 151.95
  • 154.10
  • 151.50
  • 151.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 634477
  • 969.48
  • 183.60
  • 129.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,150.71
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,628.48
  • N/A
  • 2.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 5.22%
  • 15.37%
  • FII
  • DII
  • Others
  • 2.02%
  • 37.43%
  • 39.96%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
429.86
423.81
1.43%
417.31
384.46
8.54%
453.24
348.12
30.20%
397.97
319.58
24.53%
Expenses
295.82
188.37
57.04%
223.91
176.26
27.03%
251.71
126.05
99.69%
216.57
115.52
87.47%
EBITDA
134.03
235.44
-43.07%
193.40
208.21
-7.11%
201.53
222.06
-9.25%
181.40
204.07
-11.11%
EBIDTM
31.18%
55.55%
46.34%
54.16%
44.46%
63.79%
45.58%
63.85%
Other Income
5.02
0.20
2,410.00%
4.91
38.38
-87.21%
3.43
0.72
376.39%
0.78
0.59
32.20%
Interest
161.77
153.15
5.63%
158.51
155.58
1.88%
158.63
121.55
30.51%
156.80
127.69
22.80%
Depreciation
22.53
11.93
88.85%
22.36
6.23
258.91%
20.97
4.90
327.96%
14.42
4.06
255.17%
PBT
-45.25
70.57
-
17.43
73.69
-76.35%
25.36
96.34
-73.68%
10.95
72.90
-84.98%
Tax
-15.20
25.63
-
6.52
27.34
-76.15%
9.76
35.17
-72.25%
4.05
26.13
-84.50%
PAT
-30.05
44.94
-
10.91
46.35
-76.46%
15.60
61.17
-74.50%
6.91
46.77
-85.23%
PATM
-6.99%
10.60%
2.61%
12.06%
3.44%
17.57%
1.74%
14.64%
EPS
-0.88
1.33
-
0.32
1.38
-76.81%
0.46
1.82
-74.73%
0.20
1.73
-88.44%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,698.38
1,554.36
1,110.93
755.06
482.43
282.15
198.06
238.81
Net Sales Growth
15.07%
39.92%
47.13%
56.51%
70.98%
42.46%
-17.06%
 
Cost Of Goods Sold
0.00
1.09
0.00
0.00
0.00
0.00
0.00
0.97
Gross Profit
1,698.38
1,553.27
1,110.93
755.06
482.43
282.15
198.06
237.84
GP Margin
100.00%
99.93%
100%
100%
100%
100%
100%
99.59%
Total Expenditure
988.01
713.68
407.54
289.70
173.99
127.94
116.39
121.49
Power & Fuel Cost
-
3.59
2.07
1.57
0.91
0.82
0.59
0.42
% Of Sales
-
0.23%
0.19%
0.21%
0.19%
0.29%
0.30%
0.18%
Employee Cost
-
396.09
233.80
155.10
100.31
78.05
63.83
45.20
% Of Sales
-
25.48%
21.05%
20.54%
20.79%
27.66%
32.23%
18.93%
Manufacturing Exp.
-
73.88
37.55
27.77
13.98
8.88
8.43
5.54
% Of Sales
-
4.75%
3.38%
3.68%
2.90%
3.15%
4.26%
2.32%
General & Admin Exp.
-
88.45
65.52
50.85
36.72
28.57
19.74
23.34
% Of Sales
-
5.69%
5.90%
6.73%
7.61%
10.13%
9.97%
9.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
154.18
70.67
55.99
22.98
12.45
24.39
46.43
% Of Sales
-
9.92%
6.36%
7.42%
4.76%
4.41%
12.31%
19.44%
EBITDA
710.36
840.68
703.39
465.36
308.44
154.21
81.67
117.32
EBITDA Margin
41.83%
54.09%
63.32%
61.63%
63.93%
54.66%
41.23%
49.13%
Other Income
14.14
35.79
7.23
1.67
1.09
1.02
0.59
0.39
Interest
635.71
576.35
436.79
295.04
189.52
107.63
64.21
68.83
Depreciation
80.28
37.47
13.71
8.43
6.20
6.96
7.26
4.85
PBT
8.49
262.63
260.12
163.56
113.81
40.64
10.79
44.04
Tax
5.13
92.20
92.98
56.60
39.49
7.87
14.36
15.52
Tax Rate
60.42%
36.65%
35.75%
34.61%
34.70%
19.79%
123.05%
35.24%
PAT
3.37
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
PAT before Minority Interest
3.37
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.20%
10.25%
15.05%
14.17%
15.41%
11.31%
-1.36%
11.94%
PAT Growth
-98.31%
-4.65%
56.26%
43.92%
132.98%
1285.87%
-109.43%
 
Unadjusted EPS
0.10
4.79
6.21
4.49
3.99
2.10
-0.26
2.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,230.87
1,341.35
1,170.74
742.02
472.14
301.66
Share Capital
337.81
269.92
268.87
72.62
57.76
44.43
Total Reserves
1,892.79
1,071.43
901.74
669.06
414.38
257.23
Non-Current Liabilities
3,706.24
2,884.58
1,598.51
679.44
639.66
303.85
Secured Loans
562.86
2,338.75
1,337.00
625.91
590.39
245.00
Unsecured Loans
2,876.17
270.00
120.00
50.00
50.00
50.00
Long Term Provisions
310.47
239.80
151.07
9.69
8.75
5.12
Current Liabilities
3,723.06
2,457.47
1,805.94
1,315.26
728.20
348.48
Trade Payables
93.13
37.13
21.53
13.94
9.23
7.91
Other Current Liabilities
1,942.81
2,121.86
1,331.93
900.53
497.85
248.64
Short Term Borrowings
1,561.07
235.18
418.10
376.79
204.45
63.85
Short Term Provisions
126.04
63.30
34.39
24.00
16.67
28.08
Total Liabilities
9,660.17
6,683.40
4,575.19
2,736.72
1,840.00
953.99
Net Block
313.43
62.84
45.60
24.93
23.60
25.51
Gross Block
396.60
109.98
80.27
52.56
45.17
40.67
Accumulated Depreciation
83.17
47.14
34.67
27.63
21.58
15.16
Non Current Assets
4,749.61
3,073.31
2,072.37
1,103.81
591.67
317.13
Capital Work in Progress
15.36
0.10
1.65
2.72
0.57
0.06
Non Current Investment
1,122.86
0.20
0.20
0.20
3.60
0.20
Long Term Loans & Adv.
327.78
270.69
150.74
1,020.53
518.45
241.83
Other Non Current Assets
46.56
123.07
62.49
55.44
45.45
49.53
Current Assets
4,910.55
3,610.09
2,502.82
1,632.91
1,248.32
636.86
Current Investments
773.07
11.87
175.50
3.40
3.95
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1,065.11
946.97
557.38
414.71
445.99
184.46
Other Current Assets
3,072.37
157.02
96.87
64.50
798.38
452.39
Short Term Loans & Adv.
2,939.50
2,494.23
1,673.07
1,150.30
749.74
422.75
Net Current Assets
1,187.50
1,152.62
696.88
317.65
520.12
288.38
Total Assets
9,660.16
6,683.40
4,575.19
2,736.72
1,839.99
953.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
-254.19
-1,372.98
-788.02
-780.75
PBT
251.56
260.12
113.82
40.64
Adjustment
487.96
376.30
168.59
86.97
Changes in Working Capital
-449.28
-1,508.79
-872.60
-801.10
Cash after chg. in Working capital
290.23
-872.37
-590.19
-673.50
Interest Paid
-493.30
-415.97
0.00
0.00
Tax Paid
-96.88
-108.74
-40.92
-16.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
45.75
24.10
0.00
0.00
Cash From Investing Activity
-2,178.63
92.09
86.07
-125.18
Net Fixed Assets
-6.31
-14.50
-4.44
Net Investments
-616.00
-314.56
-124.94
Others
-1,556.32
421.15
215.45
Cash from Financing Activity
2,557.81
1,654.58
770.52
1,053.29
Net Cash Inflow / Outflow
124.99
373.69
68.57
147.36
Opening Cash & Equivalents
870.89
497.20
308.87
161.51
Closing Cash & Equivalent
995.87
870.89
377.44
308.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
66.03
49.69
43.54
34.04
27.23
22.68
22.64
ROA
1.95%
2.97%
2.93%
3.25%
2.28%
-0.28%
2.96%
ROE
8.92%
13.31%
11.19%
12.25%
8.24%
-0.89%
9.45%
ROCE
11.19%
13.63%
13.50%
13.99%
11.28%
8.62%
12.63%
Fixed Asset Turnover
6.14
11.68
11.37
9.87
6.57
5.56
7.80
Receivable days
0.00
0.00
0.00
696.70
723.59
811.73
735.51
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
46.21
36.94
32.80
33.93
32.64
34.43
46.18
Cash Conversion Cycle
-46.21
-36.94
-32.80
662.77
690.95
777.30
689.33
Total Debt/Equity
2.93
3.49
2.59
2.49
2.70
1.87
1.96
Interest Cover
1.44
1.60
1.55
1.60
1.37
1.18
1.64

News Update:


  • Equitas Holdings’ arm launches ‘selfeSavings’
    14th Feb 2018, 08:45 AM

    selfeSavings is a interactive digital savings account

    Read More
  • Equitas Holdings - Quarterly Results
    31st Jan 2018, 16:42 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.