Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Trading

Rating :
50/99

BSE: 517214 | NSE: SPICEMOBI

7.80
-0.35 (-4.29%)
22-Mar-2019 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.10
  •  8.30
  •  7.75
  •  8.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4775
  •  0.37
  •  18.50
  •  6.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 181.15
  • 62.42
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 131.49
  • N/A
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.36%
  • 9.57%
  • 3.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -29.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.74
  • -
  • -17.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -20.04

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.23
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.75
  • 48.50
  • 75.97

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
95.06
65.10
46.02%
83.64
69.53
20.29%
85.48
68.89
24.08%
77.01
69.32
11.09%
Expenses
96.51
70.14
37.60%
79.03
68.23
15.83%
76.72
66.97
14.56%
69.53
62.78
10.75%
EBITDA
-1.45
-5.03
-
4.61
1.30
254.62%
8.76
1.91
358.64%
7.48
6.54
14.37%
EBIDTM
-1.53%
-7.73%
5.51%
1.87%
10.25%
2.78%
9.71%
9.44%
Other Income
4.96
1.80
175.56%
2.34
1.02
129.41%
3.26
4.29
-24.01%
6.10
7.26
-15.98%
Interest
0.62
0.54
14.81%
0.60
0.62
-3.23%
0.58
0.41
41.46%
0.49
0.05
880.00%
Depreciation
4.50
4.22
6.64%
4.47
4.24
5.42%
4.58
4.27
7.26%
4.24
5.10
-16.86%
PBT
-1.62
-18.83
-
1.86
-2.54
-
6.86
-1.26
-
-44.99
8.36
-
Tax
-0.03
-0.26
-
3.01
1.04
189.42%
2.61
3.61
-27.70%
3.66
3.50
4.57%
PAT
-1.59
-18.57
-
-1.14
-3.58
-
4.25
-4.87
-
-48.64
4.85
-
PATM
-1.67%
-28.53%
-1.37%
-5.15%
4.98%
-7.07%
-63.17%
7.00%
EPS
-0.14
-1.22
-
-0.11
-0.36
-
0.17
-0.35
-
0.22
-0.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Net Sales
341.19
615.87
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
2,737.93
2,008.20
1,242.02
116.87
Net Sales Growth
25.05%
-42.83%
-39.86%
12.85%
-24.80%
12.93%
-31.74%
36.34%
61.69%
962.74%
 
Cost Of Goods Sold
54.62
339.43
777.03
1,427.82
1,295.36
1,646.66
1,395.96
2,096.75
1,494.28
913.46
91.24
Gross Profit
286.57
276.44
300.26
363.43
291.88
463.98
473.00
641.18
513.93
328.56
25.63
GP Margin
83.99%
44.89%
27.87%
20.29%
18.39%
21.98%
25.31%
23.42%
25.59%
26.45%
21.93%
Total Expenditure
321.79
633.07
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
2,709.95
1,896.43
1,154.06
113.02
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.11
0.23
0.08
0.08
0.06
% Of Sales
-
0%
0%
0%
0%
0%
0.01%
0.01%
0.00%
0.01%
0.05%
Employee Cost
-
86.36
89.04
112.99
96.73
112.42
119.61
167.23
105.12
38.21
4.79
% Of Sales
-
14.02%
8.27%
6.31%
6.09%
5.33%
6.40%
6.11%
5.23%
3.08%
4.10%
Manufacturing Exp.
-
100.39
90.44
76.87
53.58
77.27
98.59
138.41
86.32
15.06
0.99
% Of Sales
-
16.30%
8.40%
4.29%
3.38%
3.66%
5.28%
5.06%
4.30%
1.21%
0.85%
General & Admin Exp.
-
41.78
37.70
70.51
106.76
131.99
112.65
142.14
102.74
70.32
6.43
% Of Sales
-
6.78%
3.50%
3.94%
6.73%
6.25%
6.03%
5.19%
5.12%
5.66%
5.50%
Selling & Distn. Exp.
-
2.50
2.16
10.33
68.53
93.29
53.71
112.13
76.33
108.51
6.92
% Of Sales
-
0.41%
0.20%
0.58%
4.32%
4.42%
2.87%
4.10%
3.80%
8.74%
5.92%
Miscellaneous Exp.
-
62.61
95.45
137.68
19.46
30.83
33.76
53.06
31.58
8.42
6.92
% Of Sales
-
10.17%
8.86%
7.69%
1.23%
1.46%
1.81%
1.94%
1.57%
0.68%
2.22%
EBITDA
19.40
-17.20
-14.53
-44.95
-53.18
18.19
54.57
27.98
111.77
87.96
3.85
EBITDA Margin
5.69%
-2.79%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
1.02%
5.57%
7.08%
3.29%
Other Income
16.66
19.78
35.06
22.86
17.05
16.70
15.54
24.94
42.63
11.70
1.73
Interest
2.29
7.56
14.49
5.63
2.90
2.87
2.34
1.88
3.42
2.67
1.37
Depreciation
17.79
19.94
25.76
29.36
21.44
34.97
36.25
41.35
33.39
8.21
0.33
PBT
-37.89
-24.92
-19.71
-57.09
-60.48
-2.95
31.51
9.69
117.59
88.78
3.87
Tax
9.25
7.78
10.21
9.52
8.28
4.31
14.10
10.89
29.76
34.35
-0.27
Tax Rate
-24.41%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
148.37%
21.03%
38.69%
-6.98%
PAT
-47.12
-34.96
-35.24
-68.38
-307.45
-28.15
5.45
-9.71
104.03
52.56
4.15
PAT before Minority Interest
-52.93
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
-3.56
111.76
54.43
4.15
Minority Interest
-5.81
8.95
2.81
-1.78
-1.04
-0.54
0.78
-6.15
-7.73
-1.87
0.00
PAT Margin
-13.81%
-5.68%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
-0.35%
5.18%
4.23%
3.55%
PAT Growth
0.00%
-
-
-
-
-
-
-
97.93%
1,166.51%
 
Unadjusted EPS
0.14
-1.57
-1.57
-3.01
-13.49
-1.22
0.23
-0.41
4.37
4.55
1.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Shareholder's Funds
276.89
279.02
264.76
373.76
684.02
746.98
786.18
820.49
750.69
30.93
Share Capital
60.52
54.20
54.20
68.36
68.36
71.43
71.43
71.43
22.39
11.20
Total Reserves
216.37
224.82
210.56
305.40
615.66
675.56
714.75
749.07
679.26
19.73
Non-Current Liabilities
3.96
-7.39
-5.46
10.15
9.91
10.56
12.51
14.41
40.71
6.16
Secured Loans
0.00
0.00
0.11
0.20
0.27
0.00
0.00
0.00
12.06
2.15
Unsecured Loans
12.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.84
5.00
Long Term Provisions
5.98
4.60
3.23
2.85
2.63
2.36
3.56
6.68
0.00
0.00
Current Liabilities
132.76
269.80
343.96
425.39
346.55
322.32
362.97
336.87
446.58
36.60
Trade Payables
51.42
38.52
219.65
332.03
263.35
214.58
280.09
249.16
346.01
32.51
Other Current Liabilities
50.42
223.43
51.99
52.27
42.74
41.91
21.21
27.17
14.37
1.38
Short Term Borrowings
21.43
6.11
53.02
14.45
13.63
3.11
2.03
0.00
0.00
0.00
Short Term Provisions
9.50
1.73
19.30
26.64
26.82
62.72
59.64
60.54
86.19
2.72
Total Liabilities
426.81
533.00
638.01
842.39
1,073.08
1,110.89
1,218.17
1,227.27
1,296.94
73.69
Net Block
114.53
111.97
127.13
191.52
398.47
441.85
451.80
357.56
304.70
4.89
Gross Block
171.11
154.06
152.39
371.56
561.11
589.20
573.01
447.52
375.39
7.64
Accumulated Depreciation
56.58
42.09
25.25
180.04
162.64
147.35
121.21
89.96
70.69
2.75
Non Current Assets
212.65
222.53
222.69
297.69
487.40
544.06
595.21
528.33
491.01
5.18
Capital Work in Progress
7.54
9.43
0.54
10.28
8.00
13.42
15.20
42.29
4.23
0.28
Non Current Investment
33.39
47.08
76.03
49.23
40.15
40.35
45.11
47.46
182.08
0.01
Long Term Loans & Adv.
56.88
46.43
11.65
46.16
40.50
46.99
81.96
58.86
0.00
0.00
Other Non Current Assets
0.31
7.63
7.35
0.51
0.29
1.46
1.14
22.15
0.00
0.00
Current Assets
214.16
310.48
415.31
544.70
585.67
566.85
622.97
698.95
805.93
68.51
Current Investments
2.33
6.33
8.48
23.66
42.53
45.97
70.13
109.10
88.72
0.00
Inventories
0.06
2.35
55.30
114.27
91.37
85.16
111.74
115.57
167.96
17.61
Sundry Debtors
36.89
53.92
103.02
130.74
130.24
92.45
157.19
148.85
125.40
23.02
Cash & Bank
83.46
75.49
127.03
137.39
184.00
193.13
117.42
194.75
173.59
21.94
Other Current Assets
91.42
123.29
7.72
41.74
137.53
150.14
166.48
130.70
250.27
5.94
Short Term Loans & Adv.
76.75
49.09
113.76
96.90
96.81
97.56
108.03
74.33
221.46
5.79
Net Current Assets
81.40
40.68
71.36
119.31
239.12
244.52
259.99
362.09
359.36
31.91
Total Assets
426.81
533.01
638.00
842.39
1,073.07
1,110.91
1,218.18
1,227.28
1,296.94
73.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Cash From Operating Activity
-8.43
-67.91
-64.58
-47.17
36.84
106.53
-6.45
8.73
77.88
12.25
PBT
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
7.34
141.51
88.78
3.87
Adjustment
37.90
23.94
21.01
205.03
40.09
44.17
27.80
-18.38
2.22
0.68
Changes in Working Capital
6.69
-66.57
-25.26
64.22
40.80
45.45
-25.95
-72.33
28.59
8.35
Cash after chg. in Working capital
7.67
-70.92
-61.47
-28.88
57.60
108.39
9.19
50.81
119.60
12.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
-15.64
-42.08
-41.72
-0.66
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
75.50
13.81
41.29
39.06
19.67
-46.01
29.37
-7.92
-15.35
-12.72
Net Fixed Assets
-0.06
-2.88
72.47
-0.32
24.17
1.75
-67.06
-43.74
-3.17
-0.70
Net Investments
-36.45
65.50
-18.18
87.84
11.39
31.06
44.15
-247.13
-22.07
0.00
Others
112.01
-48.81
-13.00
-48.46
-15.89
-78.82
52.28
282.95
9.89
-12.02
Cash from Financing Activity
-46.61
18.58
36.30
-0.52
-66.29
-39.60
-33.81
-26.31
-50.67
3.87
Net Cash Inflow / Outflow
20.46
-35.52
13.01
-8.63
-9.78
20.92
-10.89
-25.50
11.86
3.40
Opening Cash & Equivalents
27.43
62.95
50.55
60.93
69.56
47.38
50.23
75.87
12.69
2.54
Closing Cash & Equivalent
47.90
27.43
63.55
51.22
60.93
69.56
47.38
50.23
75.87
5.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Book Value (Rs.)
13.72
15.44
14.65
16.40
30.02
31.37
33.02
34.46
94.01
6.27
ROA
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
-0.29%
8.85%
7.94%
6.35%
ROE
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
-0.44%
14.68%
14.86%
14.07%
ROCE
-9.59%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
1.15%
17.99%
22.07%
15.10%
Fixed Asset Turnover
3.79
7.03
6.84
3.40
3.67
3.22
5.37
4.88
6.49
13.52
Receivable days
26.91
26.59
23.82
30.01
19.26
24.38
20.38
24.92
21.81
80.20
Inventory Days
0.71
9.77
17.28
23.64
15.26
19.23
15.14
25.76
27.27
46.02
Payable days
31.47
48.89
62.95
69.63
44.22
53.75
37.64
62.39
57.21
59.66
Cash Conversion Cycle
-3.85
-12.54
-21.86
-15.97
-9.70
-10.15
-2.12
-11.72
-8.13
66.56
Total Debt/Equity
0.12
0.02
0.20
0.04
0.02
0.00
0.00
0.00
0.06
0.23
Interest Cover
-3.78
-0.92
-9.13
-101.73
-7.12
9.02
4.91
42.32
34.30
3.83

News Update:


  • Spice Mobility - Quarterly Results
    5th Feb 2019, 20:29 PM

    Read More
  • Spice Mobility’s arm executes agreement with Karma Trust Group
    4th Feb 2019, 10:14 AM

    After allotment of the said shares, Karma will be entitled to 51% of the share capital

    Read More
  • Spice Mobility incorporates foreign subsidiary in Nepal
    24th Jan 2019, 10:00 AM

    The main object of the company is to operate in the information technology industry and provide software development

    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.