Nifty
Sensex
:
:
10526.75
34981.02
-73.30 (-0.69%)
-218.78 (-0.62%)

Electric Equipment

Rating :
54/99

BSE: 504286 | NSE: DELTAMAGNT

84.85
-4.45 (-4.98%)
22-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  85.30
  •  85.30
  •  84.85
  •  89.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1578
  •  1.34
  •  139.80
  •  43.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61.47
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 102.25
  • N/A
  • 2.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.15%
  • 3.71%
  • 23.38%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.02%
  • 0.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.05
  • 7.17
  • 9.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.96
  • 23.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -21.39

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.72
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 22.90
  • 28.19

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
21.30
18.53
14.95%
20.08
17.96
11.80%
19.57
16.36
19.62%
16.55
16.16
2.41%
Expenses
19.34
16.91
14.37%
18.46
16.54
11.61%
19.05
16.26
17.16%
16.49
16.15
2.11%
EBITDA
1.96
1.62
20.99%
1.62
1.42
14.08%
0.51
0.10
410.00%
0.05
0.02
150.00%
EBIDTM
9.22%
8.74%
8.05%
7.88%
2.62%
0.58%
0.33%
0.11%
Other Income
0.02
0.12
-83.33%
0.08
0.26
-69.23%
0.45
0.03
1,400.00%
0.04
0.03
33.33%
Interest
1.31
1.32
-0.76%
1.17
0.97
20.62%
1.23
0.95
29.47%
1.33
1.11
19.82%
Depreciation
0.54
0.57
-5.26%
0.55
0.54
1.85%
0.53
0.53
0.00%
0.58
0.59
-1.69%
PBT
0.14
-0.15
-
-0.03
0.17
-
-0.79
-1.36
-
-1.81
-1.65
-
Tax
-0.18
0.18
-
-0.56
0.20
-
0.27
0.20
35.00%
0.03
0.07
-57.14%
PAT
0.32
-0.33
-
0.53
-0.03
-
-1.06
-1.56
-
-1.84
-1.73
-
PATM
1.49%
-1.78%
2.63%
-0.15%
-5.44%
-9.53%
-11.11%
-10.67%
EPS
0.49
-0.51
-
0.82
-0.04
-
-1.65
-2.41
-
-2.84
-2.67
-

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
Net Sales
77.50
71.65
60.38
55.29
56.34
50.67
43.34
44.24
36.56
9.32
Net Sales Growth
12.30%
18.67%
9.21%
-1.86%
11.19%
16.91%
-2.03%
21.01%
292.27%
 
Cost Of Goods Sold
29.46
26.32
21.51
19.48
18.36
17.08
15.16
14.79
12.20
0.88
Gross Profit
48.04
45.33
38.87
35.81
37.98
33.60
28.19
29.45
24.36
8.45
GP Margin
61.99%
63.27%
64.38%
64.77%
67.41%
66.31%
65.04%
66.57%
66.63%
90.67%
Total Expenditure
73.34
68.23
58.45
54.08
53.41
47.41
43.08
40.33
31.26
8.66
Power & Fuel Cost
-
7.67
6.84
7.17
7.38
7.11
7.15
5.47
4.67
3.05
% Of Sales
-
10.70%
11.33%
12.97%
13.10%
14.03%
16.50%
12.36%
12.77%
32.73%
Employee Cost
-
18.40
17.36
15.77
15.77
12.74
11.57
11.00
7.98
2.03
% Of Sales
-
25.68%
28.75%
28.52%
27.99%
25.14%
26.70%
24.86%
21.83%
21.78%
Manufacturing Exp.
-
8.05
6.11
5.61
6.25
5.60
5.08
4.75
2.99
1.75
% Of Sales
-
11.24%
10.12%
10.15%
11.09%
11.05%
11.72%
10.74%
8.18%
18.78%
General & Admin Exp.
-
3.57
3.39
3.10
3.08
2.37
1.88
2.20
1.65
0.48
% Of Sales
-
4.98%
5.61%
5.61%
5.47%
4.68%
4.34%
4.97%
4.51%
5.15%
Selling & Distn. Exp.
-
1.98
1.43
1.24
1.11
0.72
0.86
0.59
0.68
0.28
% Of Sales
-
2.76%
2.37%
2.24%
1.97%
1.42%
1.98%
1.33%
1.86%
3.00%
Miscellaneous Exp.
-
2.24
1.82
1.71
1.47
1.80
1.38
1.52
1.10
0.19
% Of Sales
-
3.13%
3.01%
3.09%
2.61%
3.55%
3.18%
3.44%
3.01%
2.04%
EBITDA
4.14
3.42
1.93
1.21
2.93
3.26
0.26
3.91
5.30
0.66
EBITDA Margin
5.34%
4.77%
3.20%
2.19%
5.20%
6.43%
0.60%
8.84%
14.50%
7.08%
Other Income
0.59
0.87
0.39
0.47
0.49
0.52
0.48
0.61
0.15
0.52
Interest
5.04
4.83
3.95
2.82
0.91
0.77
0.40
0.67
0.16
0.01
Depreciation
2.20
2.22
2.15
1.54
0.78
1.40
1.47
1.76
2.17
1.36
PBT
-2.49
-2.76
-3.78
-2.68
1.73
1.62
-1.14
2.10
3.12
-0.20
Tax
-0.44
0.49
0.57
1.29
0.30
-0.69
-0.02
-1.10
0.01
-0.33
Tax Rate
17.67%
-17.75%
-15.08%
-23.80%
17.34%
-42.59%
1.75%
-52.38%
0.32%
165.00%
PAT
-2.05
-3.26
-4.36
-6.71
1.43
2.31
-1.12
3.20
3.11
0.13
PAT before Minority Interest
-2.05
-3.26
-4.36
-6.71
1.43
2.31
-1.12
3.20
3.11
0.13
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-2.65%
-4.55%
-7.22%
-12.14%
2.54%
4.56%
-2.58%
7.23%
8.51%
1.39%
PAT Growth
0.00%
-
-
-
-38.10%
-
-
2.89%
2,292.31%
 
Unadjusted EPS
-3.18
-5.03
-6.73
-10.54
1.89
3.82
-2.21
6.70
6.37
0.27

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
Shareholder's Funds
24.85
28.08
27.30
33.97
30.98
29.27
27.18
24.21
21.18
Share Capital
6.47
6.47
6.47
6.47
6.07
6.07
4.86
4.86
4.86
Total Reserves
18.38
21.61
20.83
27.49
24.90
23.19
22.32
19.35
16.32
Non-Current Liabilities
18.54
16.85
21.24
17.49
12.54
12.94
15.55
18.11
-0.24
Secured Loans
10.08
9.28
11.90
8.83
3.00
2.69
3.00
5.11
0.00
Unsecured Loans
6.25
5.47
9.36
9.30
10.59
10.59
12.99
13.00
0.10
Long Term Provisions
1.35
1.31
0.99
1.64
1.30
1.25
1.15
0.49
0.00
Current Liabilities
48.95
39.45
28.98
22.52
11.90
8.65
5.90
6.06
1.79
Trade Payables
10.44
10.46
8.97
6.14
5.47
3.90
2.99
3.72
0.83
Other Current Liabilities
13.29
8.67
4.51
6.11
3.37
3.05
2.63
1.26
0.85
Short Term Borrowings
24.60
19.94
15.22
9.80
2.79
1.51
0.15
0.65
0.00
Short Term Provisions
0.62
0.38
0.28
0.46
0.28
0.19
0.13
0.43
0.11
Total Liabilities
92.34
84.38
77.52
73.98
55.42
50.86
48.63
48.38
22.73
Net Block
45.62
45.29
42.30
38.03
27.09
27.93
27.93
27.94
16.77
Gross Block
110.86
108.36
103.61
97.80
87.16
87.52
86.19
88.18
45.03
Accumulated Depreciation
65.24
63.07
61.31
59.77
60.07
59.59
58.26
60.25
28.26
Non Current Assets
47.07
47.31
44.02
43.64
28.57
29.38
29.71
29.63
17.00
Capital Work in Progress
0.14
0.46
0.57
4.22
0.59
0.56
0.92
0.08
0.23
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.31
1.56
1.16
1.39
0.89
0.88
0.87
1.61
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
45.26
37.08
33.50
30.32
26.85
21.48
18.92
18.75
5.73
Current Investments
0.00
0.00
0.00
0.00
0.08
0.42
0.00
0.00
0.00
Inventories
12.31
12.52
10.25
9.64
9.16
8.36
7.60
5.94
1.37
Sundry Debtors
19.60
15.83
15.22
12.11
12.28
8.41
8.09
7.80
1.81
Cash & Bank
3.84
3.48
5.33
5.06
2.92
2.20
1.95
3.97
0.32
Other Current Assets
9.51
2.88
0.46
0.57
2.42
2.09
1.28
1.05
2.23
Short Term Loans & Adv.
6.42
2.37
2.25
2.95
1.94
1.75
1.24
0.89
1.90
Net Current Assets
-3.69
-2.37
4.52
7.81
14.95
12.83
13.01
12.69
3.94
Total Assets
92.33
84.39
77.52
73.96
55.42
50.86
48.63
48.38
22.73

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
Cash From Operating Activity
-1.35
2.20
-4.09
4.60
0.06
0.06
3.77
-1.14
0.67
PBT
-2.76
-3.78
-5.42
1.73
1.62
-1.14
2.10
3.12
-0.20
Adjustment
7.61
5.93
4.62
2.16
1.79
1.92
2.90
2.60
1.01
Changes in Working Capital
-5.95
0.47
-3.29
0.95
-3.20
-0.60
-1.03
-6.58
-0.12
Cash after chg. in Working capital
-1.11
2.62
-4.09
4.84
0.21
0.18
3.97
-0.86
0.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.24
-0.42
0.00
-0.24
-0.15
-0.12
-0.03
-0.28
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.06
-0.01
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.69
-3.93
-2.05
-16.35
-0.16
-1.46
-2.49
-13.14
-0.42
Net Fixed Assets
-0.32
-4.22
-1.05
0.26
0.65
-0.94
0.20
-1.10
Net Investments
0.00
-1.63
0.00
0.08
0.34
-0.42
0.00
-13.98
Others
-1.37
1.92
-1.00
-16.69
-1.15
-0.10
-2.69
1.94
Cash from Financing Activity
4.30
0.05
6.32
12.58
0.81
1.65
-3.29
17.93
-0.25
Net Cash Inflow / Outflow
1.26
-1.68
0.18
0.84
0.72
0.25
-2.01
3.65
0.00
Opening Cash & Equivalents
2.18
3.86
3.69
2.84
2.20
1.95
3.97
0.32
0.32
Closing Cash & Equivalent
3.44
2.18
3.86
3.69
2.92
2.20
1.95
3.97
0.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
38.40
43.40
22.38
32.59
29.71
26.79
29.05
22.82
16.45
ROA
-3.69%
-5.38%
-8.86%
2.20%
4.35%
-2.25%
6.60%
8.73%
0.58%
ROE
-12.31%
-20.46%
-37.73%
7.29%
13.47%
-7.35%
25.37%
32.53%
1.64%
ROCE
3.09%
0.28%
-5.09%
6.20%
7.20%
-2.38%
9.20%
17.25%
-2.31%
Fixed Asset Turnover
0.66
0.60
0.58
0.64
0.61
0.52
0.52
0.57
0.22
Receivable days
89.05
88.65
85.35
75.77
71.43
66.56
63.35
46.13
65.30
Inventory Days
62.42
65.00
62.11
58.42
60.48
64.38
54.00
35.09
49.31
Payable days
59.97
62.55
52.83
43.01
37.31
30.14
30.56
26.55
32.02
Cash Conversion Cycle
91.51
91.10
94.63
91.18
94.60
100.80
86.79
54.67
82.59
Total Debt/Equity
1.80
1.30
2.61
1.37
0.93
0.94
1.14
1.70
0.01
Interest Cover
0.43
0.04
-0.92
2.90
3.11
-1.83
4.14
20.66
-12.81

News Update:


  • Delta Magnets - Quarterly Results
    2nd Nov 2018, 18:25 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.