Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - Stock Broking

Rating :
44/99

BSE: 532285 | NSE: GEOJITFSL

44.20
-1.00 (-2.21%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  45.05
  •  45.35
  •  44.00
  •  45.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83262
  •  36.80
  •  128.30
  •  38.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,059.13
  • 18.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 798.54
  • 4.50%
  • 2.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.04%
  • 0.86%
  • 20.70%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.60%
  • 15.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.68
  • 9.92
  • 10.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.71
  • 11.78
  • 14.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 75.75
  • -
  • 24.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.21
  • 20.10
  • 24.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.54
  • 3.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 10.30
  • 12.71

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
75.53
79.43
-4.91%
72.68
76.39
-4.86%
87.09
70.87
22.89%
91.28
66.96
36.32%
Expenses
59.64
56.61
5.35%
57.46
54.32
5.78%
62.07
51.09
21.49%
64.76
47.99
34.94%
EBITDA
15.89
22.82
-30.37%
15.22
22.07
-31.04%
25.02
19.78
26.49%
26.52
18.97
39.80%
EBIDTM
21.04%
28.73%
20.94%
28.89%
28.73%
27.91%
29.05%
28.33%
Other Income
7.20
8.01
-10.11%
8.48
7.72
9.84%
8.57
8.99
-4.67%
9.46
8.55
10.64%
Interest
0.22
0.19
15.79%
0.16
0.22
-27.27%
0.14
0.26
-46.15%
0.18
0.11
63.64%
Depreciation
3.84
3.72
3.23%
3.35
3.67
-8.72%
3.37
3.64
-7.42%
3.49
3.62
-3.59%
PBT
19.03
26.92
-29.31%
20.19
25.90
-22.05%
30.08
24.87
20.95%
32.31
23.79
35.81%
Tax
12.85
9.06
41.83%
6.51
8.72
-25.34%
9.48
8.29
14.35%
10.34
7.72
33.94%
PAT
6.18
17.86
-65.40%
13.68
17.18
-20.37%
20.60
16.58
24.25%
21.97
16.07
36.71%
PATM
8.18%
22.49%
18.82%
22.49%
23.65%
23.39%
24.07%
24.00%
EPS
0.22
0.71
-69.01%
0.53
0.69
-23.19%
0.81
0.65
24.62%
0.88
0.64
37.50%

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
Mar 09
Net Sales
326.58
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
280.24
174.98
Net Sales Growth
11.21%
22.09%
11.29%
-19.27%
46.27%
-12.61%
5.19%
-11.93%
-8.19%
60.16%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
326.58
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
280.24
174.98
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
243.93
237.76
199.50
196.01
195.94
153.04
179.15
191.41
213.38
211.95
167.25
Power & Fuel Cost
-
4.52
4.36
4.44
4.20
4.44
4.66
3.92
3.87
3.76
3.30
% Of Sales
-
1.35%
1.59%
1.81%
1.38%
2.13%
1.96%
1.73%
1.50%
1.34%
1.89%
Employee Cost
-
111.17
96.50
92.63
91.30
71.45
60.46
76.34
80.39
71.49
67.82
% Of Sales
-
33.27%
35.26%
37.66%
29.97%
34.30%
25.37%
33.69%
31.24%
25.51%
38.76%
Manufacturing Exp.
-
75.35
61.01
54.89
60.67
46.17
81.22
70.72
81.37
98.65
62.13
% Of Sales
-
22.55%
22.29%
22.32%
19.91%
22.17%
34.08%
31.21%
31.63%
35.20%
35.51%
General & Admin Exp.
-
41.79
31.88
33.45
40.66
31.44
26.90
29.53
33.56
22.08
18.98
% Of Sales
-
12.50%
11.65%
13.60%
13.35%
15.09%
11.29%
13.03%
13.04%
7.88%
10.85%
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.
-
9.45
10.11
15.04
3.31
3.97
10.57
14.82
18.05
19.73
0.00
% Of Sales
-
2.83%
3.69%
6.12%
1.09%
1.91%
4.43%
6.54%
7.02%
7.04%
10.48%
EBITDA
82.65
96.43
74.22
49.94
108.73
55.25
59.19
35.18
43.91
68.29
7.73
EBITDA Margin
25.31%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
15.53%
17.07%
24.37%
4.42%
Other Income
33.71
33.76
32.04
26.01
21.72
24.25
23.85
30.55
24.00
24.00
17.01
Interest
0.70
0.73
0.61
0.84
1.12
2.49
3.28
3.97
1.99
1.33
1.42
Depreciation
14.05
14.25
14.19
12.95
9.77
10.96
12.78
14.16
15.67
14.16
11.75
PBT
101.61
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
76.80
11.56
Tax
39.18
37.60
30.20
17.92
37.43
21.98
22.48
24.27
18.80
28.43
10.48
Tax Rate
38.56%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
50.99%
37.41%
37.02%
90.66%
PAT
62.43
73.12
56.00
37.73
77.64
-72.84
82.33
19.45
29.02
46.18
0.26
PAT before Minority Interest
58.01
77.61
61.26
44.24
82.13
-77.25
87.28
23.32
31.45
48.38
1.08
Minority Interest
-4.42
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
-3.87
-2.43
-2.20
-0.82
PAT Margin
19.12%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
8.58%
11.28%
16.48%
0.15%
PAT Growth
-7.77%
30.57%
48.42%
-51.40%
-
-
323.29%
-32.98%
-37.16%
17,661.54%
 
Unadjusted EPS
2.44
3.09
2.38
1.61
3.37
-3.21
3.58
0.85
1.28
2.06
1.89

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
Mar 09
Shareholder's Funds
557.81
512.49
490.42
468.52
434.42
469.28
411.72
408.12
393.66
330.51
Share Capital
23.79
23.55
23.49
23.14
22.84
22.84
22.84
22.84
22.53
22.34
Total Reserves
534.00
488.85
466.88
445.38
410.29
445.23
387.76
384.18
369.25
306.69
Non-Current Liabilities
1.32
4.81
0.94
143.89
111.83
96.08
25.41
1.30
9.69
4.22
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
4.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
25.00
0.00
0.00
0.00
Long Term Provisions
4.61
6.74
2.64
146.53
115.86
99.77
1.47
1.57
0.00
0.00
Current Liabilities
233.04
244.40
164.12
208.78
253.28
219.08
167.12
233.86
294.45
214.11
Trade Payables
13.74
10.44
11.07
23.67
15.73
17.70
20.44
20.87
256.78
186.01
Other Current Liabilities
218.24
226.82
152.31
128.59
214.57
108.98
109.42
153.32
13.62
11.63
Short Term Borrowings
0.00
5.50
0.00
4.54
15.00
76.48
15.83
37.93
0.00
0.00
Short Term Provisions
1.07
1.64
0.74
51.98
7.97
15.91
21.43
21.74
24.05
16.48
Total Liabilities
847.12
814.92
703.45
861.58
836.26
829.27
643.40
679.03
731.13
558.13
Net Block
59.56
60.37
97.26
95.33
88.83
57.62
33.06
40.04
47.32
54.46
Gross Block
157.65
156.16
184.52
174.79
162.91
124.34
97.20
90.64
84.03
78.97
Accumulated Depreciation
98.10
95.79
87.26
79.46
74.09
66.72
64.14
50.61
36.72
24.51
Non Current Assets
210.02
168.96
222.82
365.14
334.80
224.15
128.69
130.23
50.17
54.86
Capital Work in Progress
0.00
0.00
0.33
0.00
0.00
2.60
16.94
8.20
2.83
0.36
Non Current Investment
2.46
2.86
1.71
1.88
1.70
2.15
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
146.17
105.37
123.10
267.50
243.79
161.49
77.46
81.84
0.00
0.00
Other Non Current Assets
1.83
0.36
0.42
0.42
0.48
0.29
1.21
0.12
0.00
0.00
Current Assets
637.11
645.96
480.64
496.45
501.46
605.12
514.71
548.80
680.95
503.27
Current Investments
183.38
161.90
76.39
103.32
112.81
104.91
111.74
79.85
137.46
120.36
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
136.74
145.89
108.16
124.54
113.81
75.29
79.19
82.81
117.67
45.21
Cash & Bank
260.58
252.49
208.97
204.52
154.85
176.02
209.98
261.53
268.32
219.13
Other Current Assets
56.41
51.54
58.80
37.51
119.99
248.89
113.80
124.62
157.50
118.57
Short Term Loans & Adv.
29.44
34.13
28.32
26.56
20.14
205.18
61.93
96.83
153.16
116.46
Net Current Assets
404.07
401.56
316.52
287.66
248.18
386.04
347.59
314.94
386.50
289.16
Total Assets
847.13
814.92
703.46
861.59
836.26
829.27
643.40
679.03
731.12
558.13

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
Mar 09
Cash From Operating Activity
58.84
112.30
47.78
45.52
38.02
-81.56
-6.79
-71.92
14.34
28.96
PBT
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
76.80
11.56
Adjustment
-7.87
-7.11
-7.44
-6.25
-4.52
6.27
-2.85
5.69
3.24
2.72
Changes in Working Capital
-8.66
52.00
10.38
-29.01
2.38
-121.86
-21.41
-107.48
-28.25
23.87
Cash after chg. in Working capital
98.68
136.34
65.10
84.29
63.90
-48.60
23.34
-51.55
51.79
38.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.84
-24.04
-17.32
-38.78
-25.88
-32.96
-30.13
-20.37
-37.45
-9.19
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
-8.69
-74.22
-31.41
14.27
-34.61
34.80
-33.69
68.56
-37.28
-39.87
Net Fixed Assets
-2.84
-4.65
-7.67
-9.29
0.10
-15.76
-13.96
-11.44
-7.31
-19.64
Net Investments
-14.22
-62.21
0.00
0.00
102.82
-32.52
11.63
5.09
25.15
-3.25
Others
8.37
-7.36
-23.74
23.56
-137.53
83.08
-31.36
74.91
-55.12
-16.98
Cash from Financing Activity
-36.96
6.05
-74.84
-7.53
-71.30
34.28
-21.34
11.32
55.08
2.37
Net Cash Inflow / Outflow
13.19
44.12
-58.46
52.26
-67.89
-12.49
-61.82
7.96
32.14
-8.54
Opening Cash & Equivalents
107.17
63.63
118.20
64.47
130.22
166.19
223.87
216.64
129.56
105.49
Closing Cash & Equivalent
120.46
107.17
63.63
118.20
64.47
130.22
166.19
224.27
156.64
129.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
23.45
21.75
20.88
20.25
18.97
20.50
17.98
17.82
17.39
14.73
ROA
9.34%
8.07%
5.65%
9.67%
-9.28%
11.85%
3.53%
4.46%
7.50%
0.19%
ROE
14.50%
12.22%
9.23%
18.22%
-17.14%
19.87%
5.70%
7.87%
13.42%
0.37%
ROCE
21.56%
18.26%
13.08%
26.16%
-10.61%
22.65%
11.48%
12.29%
21.14%
4.23%
Fixed Asset Turnover
2.13
1.61
1.37
1.80
1.45
2.15
2.41
2.95
3.44
2.70
Receivable days
154.34
169.39
172.67
142.77
165.69
118.29
130.47
142.20
106.08
121.15
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
21.48
22.27
38.41
43.30
45.83
43.71
45.63
279.07
424.59
485.73
Cash Conversion Cycle
132.87
147.12
134.26
99.48
119.86
74.57
84.84
-136.87
-318.52
-364.58
Total Debt/Equity
0.00
0.01
0.00
0.01
0.03
0.16
0.10
0.09
0.03
0.01
Interest Cover
158.09
151.29
74.72
107.79
-21.19
34.47
12.98
26.26
58.79
9.15

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.