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

Finance - NBFC

Rating :
35/99

BSE: 511066 | NSE: SAKTHIFIN

22.10
-0.15 (-0.67%)
22-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  22.25
  •  22.25
  •  21.95
  •  22.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9014
  •  1.99
  •  48.10
  •  18.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 111.25
  • 8.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 932.34
  • 4.49%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.21%
  • 15.84%
  • 10.54%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.54
  • 4.71
  • -0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 4.08
  • -1.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.64
  • -3.37
  • -1.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 8.23
  • 10.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.96
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.04
  • 7.22
  • 7.44

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
76.17
55.67
40.09
30.50
25.80
27.37
Net Sales Growth
-
36.82%
38.86%
31.44%
18.22%
-5.74%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
76.17
55.67
40.09
30.50
25.80
27.37
GP Margin
-
100%
100%
100%
100%
100%
100%
Total Expenditure
-
18.14
12.26
13.34
10.47
10.73
9.17
Power & Fuel Cost
-
0.26
0.20
0.17
0.18
0.16
0.14
% Of Sales
-
0.34%
0.36%
0.42%
0.59%
0.62%
0.51%
Employee Cost
-
7.54
5.54
5.73
4.13
2.81
2.53
% Of Sales
-
9.90%
9.95%
14.29%
13.54%
10.89%
9.24%
Manufacturing Exp.
-
3.11
2.26
1.98
1.94
1.50
1.39
% Of Sales
-
4.08%
4.06%
4.94%
6.36%
5.81%
5.08%
General & Admin Exp.
-
4.08
2.69
4.46
3.32
2.53
2.14
% Of Sales
-
5.36%
4.83%
11.12%
10.89%
9.81%
7.82%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3.42
1.77
1.17
1.09
3.90
3.12
% Of Sales
-
4.49%
3.18%
2.92%
3.57%
15.12%
11.40%
EBITDA
-
58.03
43.41
26.75
20.03
15.07
18.20
EBITDA Margin
-
76.18%
77.98%
66.72%
65.67%
58.41%
66.50%
Other Income
-
4.67
3.10
3.64
2.07
4.99
3.28
Interest
-
50.74
37.37
23.13
16.41
16.13
18.75
Depreciation
-
1.86
1.53
1.03
0.92
0.79
0.67
PBT
-
10.11
7.62
6.23
4.76
3.14
2.06
Tax
-
4.24
2.85
3.29
1.80
2.33
0.42
Tax Rate
-
41.94%
37.40%
52.81%
37.82%
74.20%
20.39%
PAT
-
5.86
4.77
2.94
2.97
0.81
1.65
PAT before Minority Interest
-
5.86
4.77
2.94
2.97
0.81
1.65
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.69%
8.57%
7.33%
9.74%
3.14%
6.03%
PAT Growth
-
22.85%
62.24%
-1.01%
266.67%
-50.91%
 
Unadjusted EPS
-
1.95
1.58
0.98
1.48
0.41
0.82

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
73.99
63.13
54.21
52.67
51.59
50.93
Share Capital
30.11
30.11
30.11
20.07
20.07
20.07
Total Reserves
33.35
27.48
22.72
21.13
20.06
19.25
Non-Current Liabilities
436.94
339.49
246.98
187.30
169.77
164.14
Secured Loans
378.76
299.27
180.78
106.65
90.70
73.01
Unsecured Loans
52.39
36.92
64.36
81.86
81.71
94.53
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
41.80
37.78
47.91
34.44
20.66
15.80
Trade Payables
19.86
20.47
33.92
22.59
8.10
5.14
Other Current Liabilities
20.48
14.90
12.55
10.66
10.12
5.85
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.46
2.42
1.43
1.19
2.43
4.81
Total Liabilities
552.73
440.40
349.10
274.41
242.02
230.87
Net Block
46.57
38.29
30.22
19.16
19.92
20.70
Gross Block
62.56
52.50
43.01
30.98
30.15
35.35
Accumulated Depreciation
16.00
14.21
12.79
11.81
10.23
14.65
Non Current Assets
58.34
51.05
44.10
38.06
39.78
40.48
Capital Work in Progress
0.00
0.00
0.00
3.63
2.30
1.21
Non Current Investment
11.77
12.76
13.88
15.27
17.55
18.58
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
494.39
389.35
304.99
236.33
202.24
190.39
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
439.41
342.56
260.23
204.18
173.21
156.39
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
26.28
17.41
15.21
12.01
7.78
9.43
Other Current Assets
28.70
0.22
0.29
0.41
21.25
24.57
Short Term Loans & Adv.
28.48
29.16
29.27
19.74
20.77
24.02
Net Current Assets
452.59
351.57
257.08
201.90
181.59
174.58
Total Assets
552.73
440.40
349.09
274.39
242.02
230.87

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-83.17
-88.27
-47.92
-14.50
-8.20
-3.27
PBT
10.11
7.62
29.36
21.17
3.14
2.06
Adjustment
50.88
36.46
-1.65
-2.27
10.64
11.27
Changes in Working Capital
-101.57
-98.81
-55.49
-16.80
-5.63
2.84
Cash after chg. in Working capital
-40.59
-54.73
-27.78
2.11
8.16
16.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.44
1.06
1.06
0.36
-0.23
-0.69
Other Direct Exp. Paid
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
Cash From Investing Activity
-7.50
-5.53
-4.26
2.03
2.34
3.81
Net Fixed Assets
-10.06
-9.49
-9.69
-1.14
5.20
Net Investments
0.99
1.12
1.39
2.28
1.03
Others
1.57
2.84
4.04
0.89
-3.89
Cash from Financing Activity
99.96
95.20
56.28
14.97
4.71
3.92
Net Cash Inflow / Outflow
9.28
1.39
4.11
2.50
-1.15
4.46
Opening Cash & Equivalents
15.22
13.83
9.72
7.23
8.59
4.12
Closing Cash & Equivalent
24.51
15.22
13.83
9.72
7.44
8.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
21.08
19.13
17.54
18.42
17.94
17.58
16.84
ROA
1.18%
1.21%
0.94%
1.15%
0.34%
0.72%
0.59%
ROE
9.69%
8.64%
6.26%
7.29%
2.05%
4.27%
3.62%
ROCE
13.45%
12.88%
10.86%
9.10%
8.71%
9.65%
10.08%
Fixed Asset Turnover
1.32
1.17
1.08
1.00
0.79
0.92
1.04
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
1873.56
1976.04
2114.13
2257.87
2331.31
2038.19
2162.13
Payable days
563.49
1014.69
1123.64
757.18
442.90
405.82
482.78
Cash Conversion Cycle
1310.07
961.35
990.49
1500.69
1888.41
1632.37
1679.35
Total Debt/Equity
6.79
5.84
4.64
4.58
4.30
4.26
4.34
Interest Cover
1.20
1.20
1.27
1.29
1.19
1.11
1.03

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.