Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Finance - NBFC

Rating :
58/99

BSE: 539844 | NSE: EQUITAS

118.95
2.70 (2.32%)
13-Dec-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  118.45
  •  125.00
  •  117.05
  •  116.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5743300
  •  6831.66
  •  173.65
  •  77.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,958.81
  • 472.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,373.39
  • N/A
  • 2.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 6.75%
  • 16.81%
  • FII
  • DII
  • Others
  • 1.9%
  • 37.43%
  • 37.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.34
  • 18.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.12
  • 27.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 63.13
  • 36.82

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
453.24
-100.00%
473.65
398.75
18.78%
429.86
423.81
1.43%
417.31
384.46
8.54%
Expenses
0.00
251.71
-100.00%
202.04
216.57
-6.71%
295.82
188.37
57.04%
223.91
149.45
49.82%
EBITDA
0.00
201.53
-100.00%
271.61
182.18
49.09%
134.03
235.44
-43.07%
193.40
235.01
-17.71%
EBIDTM
0.00%
44.46%
57.34%
45.69%
31.18%
55.55%
46.34%
61.13%
Other Income
0.00
3.43
-100.00%
0.00
0.00
0.00
5.02
0.20
2,410.00%
4.91
0.50
882.00%
Interest
0.00
158.63
-100.00%
194.71
156.80
24.18%
161.77
153.15
5.63%
158.51
144.51
9.69%
Depreciation
0.00
20.97
-100.00%
23.27
14.42
61.37%
22.53
11.93
88.85%
22.36
6.23
258.91%
PBT
0.00
25.36
-100.00%
53.63
10.95
389.77%
-45.25
70.57
-
17.43
73.69
-76.35%
Tax
0.00
9.76
-100.00%
18.74
4.05
362.72%
-15.20
25.63
-
6.52
27.35
-76.16%
PAT
0.00
15.60
-100.00%
34.89
6.91
404.92%
-30.05
44.94
-
10.91
46.35
-76.46%
PATM
0.00%
3.44%
7.37%
1.73%
-6.99%
10.60%
2.61%
12.06%
EPS
0.00
0.46
-100.00%
1.02
0.20
410.00%
-0.88
1.33
-
0.32
1.38
-76.81%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
1,786.01
1,527.76
1,110.93
755.06
482.43
282.15
198.06
238.81
Net Sales Growth
-
16.90%
37.52%
47.13%
56.51%
70.98%
42.46%
-17.06%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.97
Gross Profit
-
1,786.01
1,527.76
1,110.93
755.06
482.43
282.15
198.06
237.84
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
99.59%
Total Expenditure
-
998.94
703.98
407.54
289.70
173.99
127.94
116.39
121.49
Power & Fuel Cost
-
10.31
3.59
2.07
1.57
0.91
0.82
0.59
0.42
% Of Sales
-
0.58%
0.23%
0.19%
0.21%
0.19%
0.29%
0.30%
0.18%
Employee Cost
-
519.99
396.09
233.80
155.10
100.31
78.05
63.83
45.20
% Of Sales
-
29.11%
25.93%
21.05%
20.54%
20.79%
27.66%
32.23%
18.93%
Manufacturing Exp.
-
159.31
73.88
37.55
27.77
13.98
8.88
8.43
5.54
% Of Sales
-
8.92%
4.84%
3.38%
3.68%
2.90%
3.15%
4.26%
2.32%
General & Admin Exp.
-
111.25
89.13
65.52
50.85
36.72
28.57
19.74
23.34
% Of Sales
-
6.23%
5.83%
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
208.38
144.89
70.67
55.99
22.98
12.45
24.39
46.43
% Of Sales
-
11.67%
9.48%
6.36%
7.42%
4.76%
4.41%
12.31%
19.44%
EBITDA
-
787.07
823.78
703.39
465.36
308.44
154.21
81.67
117.32
EBITDA Margin
-
44.07%
53.92%
63.32%
61.63%
63.93%
54.66%
41.23%
49.13%
Other Income
-
26.85
52.69
7.23
1.67
1.09
1.02
0.59
0.39
Interest
-
673.63
576.35
436.79
295.04
189.52
107.63
64.21
68.83
Depreciation
-
89.13
37.47
13.71
8.43
6.20
6.96
7.26
4.85
PBT
-
51.16
262.63
260.12
163.56
113.81
40.64
10.79
44.04
Tax
-
19.81
92.20
92.98
56.60
39.49
7.87
14.36
15.52
Tax Rate
-
38.72%
36.65%
35.75%
34.61%
34.70%
19.79%
123.05%
35.24%
PAT
-
31.43
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
PAT before Minority Interest
-
31.35
159.37
167.14
106.96
74.32
31.90
-2.69
28.52
Minority Interest
-
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.76%
10.43%
15.05%
14.17%
15.41%
11.31%
-1.36%
11.94%
PAT Growth
-
-80.28%
-4.65%
56.26%
43.92%
132.98%
-
-
 
Unadjusted EPS
-
0.92
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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,276.96
2,230.87
1,341.35
1,170.74
742.02
472.14
301.66
Share Capital
340.43
337.81
269.92
268.87
72.62
57.76
44.43
Total Reserves
1,935.86
1,892.79
1,071.43
901.74
669.06
414.38
257.23
Non-Current Liabilities
3,661.50
3,705.68
2,884.58
1,598.51
679.44
639.66
303.85
Secured Loans
408.73
562.86
2,338.75
1,337.00
625.91
590.39
245.00
Unsecured Loans
3,245.20
2,876.17
270.00
120.00
50.00
50.00
50.00
Long Term Provisions
70.57
310.47
239.80
151.07
9.69
8.75
5.12
Current Liabilities
7,512.94
3,722.94
2,457.47
1,805.94
1,315.26
728.20
348.48
Trade Payables
77.36
74.65
37.13
21.53
13.94
9.23
7.91
Other Current Liabilities
1,078.72
1,961.18
2,121.86
1,331.93
900.53
497.85
248.64
Short Term Borrowings
6,232.60
1,561.07
235.18
418.10
376.79
204.45
63.85
Short Term Provisions
124.27
126.04
63.30
34.39
24.00
16.67
28.08
Total Liabilities
13,451.42
9,659.49
6,683.40
4,575.19
2,736.72
1,840.00
953.99
Net Block
328.22
313.43
62.84
45.60
24.93
23.60
25.51
Gross Block
498.91
396.60
109.98
80.27
52.56
45.17
40.67
Accumulated Depreciation
170.10
83.17
47.14
34.67
27.63
21.58
15.16
Non Current Assets
5,784.84
4,228.62
3,073.31
2,072.37
1,103.81
591.67
317.13
Capital Work in Progress
2.22
15.36
0.10
1.65
2.72
0.57
0.06
Non Current Investment
957.21
602.42
0.20
0.20
0.20
3.60
0.20
Long Term Loans & Adv.
69.19
327.23
270.69
150.74
1,020.53
518.45
241.83
Other Non Current Assets
4.33
46.56
123.07
62.49
55.44
45.45
49.53
Current Assets
7,666.58
5,430.87
3,610.09
2,502.82
1,632.91
1,248.32
636.86
Current Investments
2,899.73
1,293.51
11.87
175.50
3.40
3.95
0.00
Inventories
0.00
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
0.00
Cash & Bank
1,192.12
1,065.06
946.97
557.38
414.71
445.99
184.46
Other Current Assets
3,574.73
123.18
157.02
96.87
1,214.80
798.38
452.39
Short Term Loans & Adv.
3,437.83
2,949.13
2,494.23
1,673.07
1,150.30
749.74
422.75
Net Current Assets
153.64
1,707.93
1,152.62
696.88
317.65
520.12
288.38
Total Assets
13,451.42
9,659.49
6,683.40
4,575.19
2,736.72
1,839.99
953.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
-1,301.17
244.20
-1,372.98
-788.02
-780.75
PBT
51.16
251.56
260.12
113.82
40.64
Adjustment
897.71
544.37
376.30
168.59
86.97
Changes in Working Capital
-2,221.04
-474.06
-1,508.79
-872.60
-801.10
Cash after chg. in Working capital
-1,272.17
321.87
-872.37
-590.19
-673.50
Interest Paid
0.00
0.00
-415.97
0.00
0.00
Tax Paid
-38.49
-96.87
-108.74
-40.92
-16.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
9.49
19.20
24.10
0.00
0.00
Cash From Investing Activity
-1,968.55
-2,152.68
92.09
86.07
-125.18
Net Fixed Assets
-10.34
-6.31
-14.50
-4.44
Net Investments
-5.00
-616.00
-314.56
-124.94
Others
-1,953.21
-1,530.37
421.15
215.45
Cash from Financing Activity
3,420.42
2,033.41
1,654.58
770.52
1,053.29
Net Cash Inflow / Outflow
150.69
124.93
373.69
68.57
147.36
Opening Cash & Equivalents
995.82
870.89
497.20
308.87
161.51
Closing Cash & Equivalent
1,146.51
995.82
870.89
377.44
308.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
66.87
66.03
49.69
43.54
34.04
27.23
22.68
22.64
ROA
0.27%
1.95%
2.97%
2.93%
3.25%
2.28%
-0.28%
2.96%
ROE
1.39%
8.92%
13.31%
11.19%
12.25%
8.24%
-0.89%
9.45%
ROCE
6.69%
11.19%
13.63%
13.50%
13.99%
11.28%
8.62%
12.63%
Fixed Asset Turnover
3.99
6.03
11.68
11.37
9.87
6.57
5.56
7.80
Receivable days
0.00
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
0.00
Payable days
35.40
39.74
36.94
32.80
33.93
32.64
34.43
46.18
Cash Conversion Cycle
-35.40
-39.74
-36.94
-32.80
662.77
690.95
777.30
689.33
Total Debt/Equity
4.66
2.93
3.49
2.59
2.49
2.70
1.87
1.96
Interest Cover
1.08
1.44
1.60
1.55
1.60
1.37
1.18
1.64

News Update:


  • Equitas Holdings - Quarterly Results
    2nd Nov 2018, 18:21 PM

    Read More
  • Equitas holdings' arm introduces Selfe Login to Mobile Banking App
    12th Oct 2018, 09:00 AM

    This eliminates the need to remember complicated passwords or MPIN

    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.