Nifty
Sensex
:
:
11828.25
39352.67
421.10 (3.69%)
1421.90 (3.75%)

Medical Equipment/Supplies/Accessories

Rating :
33/99

BSE: 532391 | NSE: OPTOCIRCUI

7.50
0.35 (4.90%)
20-May-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  7.30
  •  7.55
  •  7.05
  •  7.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  385221
  •  28.89
  •  16.40
  •  6.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 214.95
  • 5.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,069.09
  • N/A
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.30%
  • 3.90%
  • 68.36%
  • FII
  • DII
  • Others
  • 0.8%
  • 0.00%
  • 7.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.98
  • -30.50
  • -9.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.71
  • -27.73
  • 50.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.45
  • -17.57
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.90
  • -
  • 2.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.26
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 6.43
  • 3.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
66.41
58.68
13.17%
65.87
54.90
19.98%
71.32
48.35
47.51%
66.43
51.10
30.00%
Expenses
48.87
45.90
6.47%
50.99
36.84
38.41%
54.39
40.81
33.28%
52.90
52.87
0.06%
EBITDA
17.54
12.78
37.25%
14.88
18.06
-17.61%
16.93
7.54
124.54%
13.53
-1.77
-
EBIDTM
26.41%
21.79%
22.58%
32.90%
23.74%
15.59%
20.36%
-3.46%
Other Income
0.51
0.35
45.71%
2.15
0.22
877.27%
0.64
0.09
611.11%
0.55
0.17
223.53%
Interest
5.81
1.23
372.36%
3.95
2.29
72.49%
1.63
2.19
-25.57%
0.05
3.18
-98.43%
Depreciation
2.57
3.66
-29.78%
2.76
4.20
-34.29%
2.72
3.17
-14.20%
3.17
1.25
153.60%
PBT
9.67
8.24
17.35%
10.31
1.75
489.14%
13.22
9.55
38.43%
10.85
-382.90
-
Tax
-0.02
0.19
-
1.07
0.11
872.73%
0.19
0.50
-62.00%
0.10
0.13
-23.08%
PAT
9.69
8.05
20.37%
9.24
1.64
463.41%
13.04
9.05
44.09%
10.75
-383.03
-
PATM
14.59%
13.72%
14.03%
2.99%
18.28%
18.71%
16.19%
-749.51%
EPS
0.33
0.29
13.79%
0.32
0.04
700.00%
0.45
0.37
21.62%
0.37
-15.87
-

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
270.03
228.36
215.29
312.98
1,187.12
1,408.01
2,399.35
2,356.85
1,586.83
1,077.58
818.52
Net Sales Growth
26.76%
6.07%
-31.21%
-73.64%
-15.69%
-41.32%
1.80%
48.53%
47.26%
31.65%
 
Cost Of Goods Sold
128.28
92.08
85.08
112.78
527.27
690.23
1,156.77
1,211.87
835.35
587.08
455.26
Gross Profit
141.75
136.28
130.21
200.19
659.85
717.78
1,242.59
1,144.98
751.48
490.50
363.26
GP Margin
52.49%
59.68%
60.48%
63.96%
55.58%
50.98%
51.79%
48.58%
47.36%
45.52%
44.38%
Total Expenditure
207.15
176.34
191.70
306.15
947.79
1,144.16
1,804.50
1,740.35
1,139.50
724.77
562.99
Power & Fuel Cost
-
1.90
1.72
1.76
3.81
5.23
6.43
4.57
2.70
1.21
1.18
% Of Sales
-
0.83%
0.80%
0.56%
0.32%
0.37%
0.27%
0.19%
0.17%
0.11%
0.14%
Employee Cost
-
36.25
38.77
52.79
136.80
158.58
199.69
186.59
110.07
49.71
40.05
% Of Sales
-
15.87%
18.01%
16.87%
11.52%
11.26%
8.32%
7.92%
6.94%
4.61%
4.89%
Manufacturing Exp.
-
10.75
11.95
61.73
131.28
114.50
193.48
101.96
70.17
17.41
8.49
% Of Sales
-
4.71%
5.55%
19.72%
11.06%
8.13%
8.06%
4.33%
4.42%
1.62%
1.04%
General & Admin Exp.
-
23.33
26.80
35.87
120.67
106.88
143.56
128.68
75.67
32.70
29.82
% Of Sales
-
10.22%
12.45%
11.46%
10.16%
7.59%
5.98%
5.46%
4.77%
3.03%
3.64%
Selling & Distn. Exp.
-
9.63
9.83
10.18
24.18
55.62
92.40
87.23
35.51
16.27
19.55
% Of Sales
-
4.22%
4.57%
3.25%
2.04%
3.95%
3.85%
3.70%
2.24%
1.51%
2.39%
Miscellaneous Exp.
-
2.40
17.55
31.03
3.79
13.12
12.16
19.45
10.03
20.40
19.55
% Of Sales
-
1.05%
8.15%
9.91%
0.32%
0.93%
0.51%
0.83%
0.63%
1.89%
1.06%
EBITDA
62.88
52.02
23.59
6.83
239.33
263.85
594.85
616.50
447.33
352.81
255.53
EBITDA Margin
23.29%
22.78%
10.96%
2.18%
20.16%
18.74%
24.79%
26.16%
28.19%
32.74%
31.22%
Other Income
3.85
1.21
0.70
33.81
24.80
63.32
7.31
13.56
29.16
3.24
28.77
Interest
11.44
5.76
17.07
43.66
143.51
137.14
109.24
59.20
32.06
38.21
53.70
Depreciation
11.22
12.59
16.03
41.37
94.55
75.70
95.95
54.63
50.80
27.80
13.81
PBT
44.05
34.89
-8.82
-44.40
26.06
114.33
396.97
516.24
393.64
290.05
216.78
Tax
1.34
0.90
0.81
1.15
1.71
21.97
3.12
-57.16
25.09
29.64
7.50
Tax Rate
3.04%
2.47%
-0.16%
-3.22%
-1.10%
19.61%
0.81%
-11.07%
6.37%
10.22%
3.46%
PAT
42.72
34.62
-510.07
-37.35
-156.38
90.97
379.81
571.88
367.25
260.31
208.74
PAT before Minority Interest
42.48
35.59
-508.30
-36.86
-157.05
90.04
382.36
573.40
368.55
260.41
209.29
Minority Interest
-0.24
-0.97
-1.77
-0.49
0.67
0.93
-2.55
-1.52
-1.30
-0.10
-0.55
PAT Margin
15.82%
15.16%
-236.92%
-11.93%
-13.17%
6.46%
15.83%
24.26%
23.14%
24.16%
25.50%
PAT Growth
111.73%
-
-
-
-
-76.05%
-33.59%
55.72%
41.08%
24.71%
 
Unadjusted EPS
1.47
1.34
-21.05
-1.54
-6.45
3.75
15.67
23.60
15.16
13.95
11.41

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
942.59
853.98
1,688.31
1,952.38
2,228.80
2,081.93
1,699.33
1,366.86
1,045.75
516.57
Share Capital
287.50
242.32
242.32
242.32
242.32
242.32
242.32
186.40
182.90
161.47
Total Reserves
655.09
611.66
1,446.00
1,710.07
1,986.48
1,839.61
1,457.01
1,180.46
838.29
355.10
Non-Current Liabilities
75.74
109.63
198.66
-52.30
123.69
164.82
241.63
287.82
233.02
538.21
Secured Loans
2.01
33.95
68.12
18.06
189.78
225.31
296.70
262.48
219.24
536.28
Unsecured Loans
9.72
9.85
1.30
0.43
2.58
0.44
0.16
0.06
13.59
1.62
Long Term Provisions
0.62
4.06
3.82
2.72
2.07
2.75
2.92
1.92
0.00
0.00
Current Liabilities
979.09
1,208.76
1,307.14
2,261.45
1,921.11
2,001.70
1,514.10
1,323.10
338.06
370.90
Trade Payables
30.00
39.87
169.66
265.73
274.34
408.42
206.72
228.80
158.82
186.97
Other Current Liabilities
115.76
227.43
90.79
586.86
397.54
428.33
327.10
243.17
17.96
64.08
Short Term Borrowings
824.05
921.26
1,025.90
1,353.99
1,176.35
1,094.68
764.46
629.58
0.00
0.00
Short Term Provisions
9.28
20.20
20.80
54.86
72.87
70.28
215.81
221.55
161.28
119.85
Total Liabilities
2,009.31
2,185.63
3,212.30
4,180.56
4,293.24
4,269.04
3,473.10
2,999.67
1,630.33
1,439.08
Net Block
342.93
356.26
352.63
955.71
1,108.95
1,167.64
1,160.18
1,067.57
509.51
435.46
Gross Block
714.32
702.68
714.58
1,643.86
1,714.74
1,671.02
1,596.82
1,378.53
594.82
501.05
Accumulated Depreciation
371.39
346.43
361.94
688.15
605.80
503.38
436.64
310.96
85.31
65.59
Non Current Assets
1,435.18
1,651.47
2,041.06
1,051.72
1,225.96
1,267.81
1,455.48
1,236.56
535.94
452.98
Capital Work in Progress
355.82
303.18
304.26
31.02
46.56
44.46
42.95
33.96
26.15
17.23
Non Current Investment
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.29
0.29
Long Term Loans & Adv.
736.05
991.64
1,383.54
57.36
63.07
50.37
244.10
124.30
0.00
0.00
Other Non Current Assets
0.36
0.38
0.61
7.62
7.38
5.33
8.23
10.71
0.00
0.00
Current Assets
574.13
534.15
1,171.24
3,127.99
3,066.18
3,000.00
2,017.27
1,762.54
1,088.53
984.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
98.41
223.08
480.52
749.93
789.13
744.30
511.77
432.52
221.23
230.52
Sundry Debtors
37.67
242.17
357.39
1,842.72
1,727.10
1,589.40
846.57
678.42
439.60
405.98
Cash & Bank
11.16
8.40
9.56
26.00
20.15
43.17
174.31
234.18
122.33
91.33
Other Current Assets
426.88
11.24
15.09
33.66
529.80
623.13
484.62
417.43
305.38
256.50
Short Term Loans & Adv.
113.67
49.27
308.69
475.69
509.19
601.79
450.73
396.19
296.43
248.19
Net Current Assets
-404.96
-674.60
-135.90
866.55
1,145.07
998.30
503.17
439.44
750.47
613.44
Total Assets
2,009.31
2,185.62
3,212.30
4,180.56
4,293.23
4,269.04
3,473.10
2,999.67
1,630.33
1,439.08

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
68.79
308.52
724.16
-145.41
-0.12
-140.07
126.68
130.62
178.15
115.25
PBT
35.59
-508.30
-36.86
-155.34
114.33
396.97
516.24
393.64
293.24
220.31
Adjustment
-79.29
-70.46
-222.96
106.29
253.36
199.63
31.83
94.14
23.77
97.73
Changes in Working Capital
112.49
887.29
985.13
-94.65
-343.53
-722.06
-478.55
-332.06
-106.04
-191.77
Cash after chg. in Working capital
68.79
308.52
725.31
-143.70
24.16
-125.46
69.52
155.71
210.97
126.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-1.15
-1.71
-21.97
-3.12
57.16
-25.09
-29.64
-7.50
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
-2.31
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.50
-118.39
-8.66
83.26
-10.81
-102.08
-337.30
-596.17
-115.88
-417.47
Net Fixed Assets
-55.49
-1.49
-97.84
1.92
-0.22
-52.93
-0.72
-5.18
-43.21
-9.58
Net Investments
-54.91
0.00
0.00
0.00
0.00
0.00
732.73
-592.96
-3.43
-415.45
Others
112.90
-116.90
89.18
81.34
-10.59
-49.15
-1,069.31
1.97
-69.24
7.56
Cash from Financing Activity
-70.68
-191.13
-731.94
68.00
-12.09
111.02
150.74
577.40
-31.28
324.98
Net Cash Inflow / Outflow
0.62
-1.00
-16.44
5.85
-23.02
-131.14
-59.87
111.85
30.99
22.75
Opening Cash & Equivalents
8.12
9.12
26.00
20.15
43.17
174.31
234.18
122.33
91.33
68.58
Closing Cash & Equivalent
8.74
8.12
9.56
26.00
20.15
43.17
174.31
234.18
122.33
91.33

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.)
27.85
29.39
69.67
80.54
91.93
85.87
70.11
56.38
42.70
24.53
ROA
1.70%
-18.83%
-1.00%
-3.71%
2.10%
9.88%
17.72%
15.92%
16.97%
20.18%
ROE
4.70%
-42.35%
-2.03%
-7.52%
4.18%
20.23%
37.41%
30.95%
34.04%
51.09%
ROCE
2.52%
-21.91%
0.24%
-0.31%
6.79%
15.45%
22.40%
24.06%
28.23%
37.00%
Fixed Asset Turnover
0.32
0.30
0.27
0.71
0.83
1.47
1.58
1.61
1.97
2.63
Receivable days
223.64
508.23
1282.91
548.80
429.87
185.29
118.09
128.58
143.21
143.49
Inventory Days
256.92
596.43
717.49
236.61
198.76
95.54
73.12
75.19
76.51
83.85
Payable days
57.78
229.31
276.13
103.73
112.55
64.68
47.22
64.13
89.61
89.58
Cash Conversion Cycle
422.78
875.35
1724.26
681.68
516.07
216.14
143.99
139.64
130.11
137.76
Total Debt/Equity
1.08
1.37
0.65
0.92
0.71
0.70
0.69
0.66
0.23
1.04
Interest Cover
7.33
-28.73
0.18
-0.08
1.82
4.53
9.72
13.28
8.59
5.04

News Update:


  • Opto Circuits enters into OTS with Yes Bank
    9th Apr 2019, 15:27 PM

    The total outstanding amount of Rs 33.51 crore for a consolidated agreed amount of Rs 8.5 crore

    Read More
  • Opto Circuits (I) - Quarterly Results
    12th Feb 2019, 13:48 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.