Nifty
Sensex
:
:
9837.40
31524.68
-66.75 (-0.67%)
-270.78 (-0.85%)

Finance - NBFC

Rating :
48/99

BSE: 539844 | NSE: EQUITAS

158.80
-1.70 (-1.06%)
18-Aug-2017 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 159.80
  • 160.00
  • 156.05
  • 160.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 635405
  • 1009.02
  • 189.90
  • 138.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,371.63
  • 47.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,849.41
  • N/A
  • 2.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 6.15%
  • 14.27%
  • FII
  • DII
  • Others
  • 2.13%
  • 32.18%
  • 45.27%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Net Sales
453.24
348.12
30.20%
397.97
319.58
24.53%
423.81
289.39
46.45%
384.46
263.07
46.14%
Expenses
251.71
126.05
99.69%
216.57
115.52
87.47%
188.37
105.60
78.38%
176.26
95.29
84.97%
EBITDA
201.53
222.06
-9.25%
181.40
204.07
-11.11%
235.44
183.80
28.10%
208.21
167.78
24.10%
EBIDTM
44.46%
63.79%
45.58%
63.85%
55.55%
63.51%
54.16%
63.78%
Other Income
3.43
0.72
376.39%
0.78
0.59
32.20%
0.20
2.42
-91.74%
38.38
0.51
7,425.49%
Interest
158.63
121.55
30.51%
156.80
127.69
22.80%
153.15
115.35
32.77%
155.58
102.93
51.15%
Depreciation
20.97
4.90
327.96%
14.42
4.06
255.17%
11.93
3.48
242.82%
6.23
3.63
71.63%
PBT
25.36
96.34
-73.68%
10.95
72.90
-84.98%
70.57
67.39
4.72%
73.69
61.73
19.37%
Tax
9.76
35.17
-72.25%
4.05
26.13
-84.50%
25.63
24.34
5.30%
27.34
21.80
25.41%
PAT
15.60
61.17
-74.50%
6.91
46.77
-85.23%
44.94
43.05
4.39%
46.35
39.93
16.08%
PATM
3.44%
17.57%
1.74%
14.64%
10.60%
14.88%
12.06%
15.18%
EPS
0.46
1.82
-74.73%
0.20
1.73
-88.44%
1.33
1.60
-16.88%
1.38
1.48
-6.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,554.36
1,110.93
755.06
482.43
282.15
198.06
238.81
Net Sales Growth
39.92%
47.13%
56.51%
70.98%
42.46%
-17.06%
 
Cost Of Goods Sold
1.09
0.00
0.00
0.00
0.00
0.00
0.97
Gross Profit
1,553.27
1,110.93
755.06
482.43
282.15
198.06
237.84
GP Margin
99.93%
100%
100%
100%
100%
100%
99.59%
Total Expenditure
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
840.68
703.39
465.36
308.44
154.21
81.67
117.32
EBITDA Margin
54.09%
63.32%
61.63%
63.93%
54.66%
41.23%
49.13%
Other Income
35.79
7.23
1.67
1.09
1.02
0.59
0.39
Interest
576.35
436.79
295.04
189.52
107.63
64.21
68.83
Depreciation
37.47
13.71
8.43
6.20
6.96
7.26
4.85
PBT
262.63
260.12
163.56
113.81
40.64
10.79
44.04
Tax
92.20
92.98
56.60
39.49
7.87
14.36
15.52
Tax Rate
36.65%
35.75%
34.61%
34.70%
19.79%
123.05%
35.24%
PAT
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
PAT before Minority Interest
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
PAT Margin
10.25%
15.05%
14.17%
15.41%
11.31%
-1.36%
11.94%
PAT Growth
-4.65%
56.26%
43.92%
132.98%
1285.87%
-109.43%
 
Unadjusted EPS
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

Annual Reports

News Update


  • Goldman Sachs sells 17.68 lakh shares of Equitas Holdings
    25th Jul 2017, 09:59 AM

    The fund house has offloaded these shares at Rs 178.50 on the BSE on July 24, 2017

    Read More
  • Equitas Holdings’ arm introduces self-service facility for customers to avail FastTAG
    18th Jul 2017, 11:49 AM

    This makes the process of getting the FastTAG Sticker hassle free for the customer

    Read More
  • Rimco India buys 50 lakh shares of Equitas Holdings
    13th Jun 2017, 10:47 AM

    Creation Investments Equitas Holdings LLC has sold 50 lakh shares of Equitas Holdings

    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.