Nifty

:

22396.60

Sensex

:

73788.42

-5.80 (-0.03%)
-64.52 (-0.09%)

Login

Nifty
Sensex

:
:

22396.60
73788.42

-5.80 (-0.03%)
-64.52 (-0.09%)

Tulip Telecom Ltd.

IT - Networking

Rating :

N/A

BSE: 532691 | NSE: TULIP

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22.18
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,163.22
N/A
N/A

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 945.03 4,057.96 2,350.66 1,965.11 1,608.28 1,216.44 840.79 508.17 342.21 Net Sales Growth - -76.71% 72.63% 19.62% 22.19% 32.21% 44.68% 65.45% 48.50% Cost Of Goods Sold - 837.33 2,613.19 1,518.76 1,295.26 1,150.99 897.69 655.34 413.82 307.96 Gross Profit - 107.70 1,444.77 831.91 669.85 457.30 318.75 185.45 94.35 34.25 GP Margin - 11.40% 35.60% 35.39% 34.09% 28.43% 26.20% 22.06% 18.57% 10.01% Total Expenditure - 981.50 2,961.96 1,690.09 1,461.64 1,333.76 970.82 708.00 441.75 322.27 Power & Fuel Cost - 10.73 22.46 9.42 5.58 4.58 2.99 1.03 0.49 0.21 % Of Sales - 1.14% 0.55% 0.40% 0.28% 0.28% 0.25% 0.12% 0.10% 0.06% Employee Cost - 77.97 198.68 89.02 75.68 63.95 33.54 29.42 9.25 6.19 % Of Sales - 8.25% 4.90% 3.79% 3.85% 3.98% 2.76% 3.50% 1.82% 1.81% Manufacturing Exp. - 0.00 0.00 0.00 0.02 0.06 1.60 1.06 7.04 1.24 % Of Sales - 0% 0% 0% 0.00% 0.00% 0.13% 0.13% 1.39% 0.36% General & Admin Exp. - 33.02 104.54 52.06 55.49 46.33 29.02 16.36 7.56 5.33 % Of Sales - 3.49% 2.58% 2.21% 2.82% 2.88% 2.39% 1.95% 1.49% 1.56% Selling & Distn. Exp. - 1.40 13.02 7.53 4.48 4.14 3.94 3.52 2.31 0.63 % Of Sales - 0.15% 0.32% 0.32% 0.23% 0.26% 0.32% 0.42% 0.45% 0.18% Miscellaneous Exp. - 21.04 10.06 13.30 25.13 63.71 2.04 1.27 1.28 0.72 % Of Sales - 2.23% 0.25% 0.57% 1.28% 3.96% 0.17% 0.15% 0.25% 0.21% EBITDA - -36.47 1,096.00 660.57 503.47 274.52 245.62 132.79 66.42 19.94 EBITDA Margin - -3.86% 27.01% 28.10% 25.62% 17.07% 20.19% 15.79% 13.07% 5.83% Other Income - 3.41 6.27 3.77 25.03 95.43 23.04 2.35 1.18 0.63 Interest - 134.84 276.86 85.30 71.59 46.21 25.83 13.07 6.35 3.53 Depreciation - 134.48 335.88 170.53 135.29 41.43 41.80 15.84 4.30 1.00 PBT - -302.38 489.52 408.52 321.63 282.31 201.04 106.23 56.95 16.04 Tax - -42.87 124.92 100.07 89.94 32.73 13.77 9.27 7.97 2.65 Tax Rate - 5.46% 22.39% 24.50% 27.96% 11.59% 6.85% 8.73% 13.99% 16.52% PAT - -742.00 433.06 308.46 231.69 249.58 187.27 96.96 48.98 13.39 PAT before Minority Interest - -742.00 433.06 308.46 231.69 249.58 187.27 96.96 48.98 13.39 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -78.52% 10.67% 13.12% 11.79% 15.52% 15.39% 11.53% 9.64% 3.91% PAT Growth - - 40.39% 33.13% -7.17% 33.27% 93.14% 97.96% 265.80% EPS - -51.17 29.87 21.27 15.98 17.21 12.92 6.69 3.38 0.92

Description TTM Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 946.22 4,060.76 2,351.05 1,966.40 1,614.40 1,218.98 842.56 508.44 343.22 Net Sales Growth - -76.70% 72.72% 19.56% 21.80% 32.44% 44.68% 65.71% 48.14% Cost Of Goods Sold - 837.33 2,613.19 1,518.83 1,295.26 1,155.87 900.15 657.05 414.04 308.82 Gross Profit - 108.88 1,447.58 832.23 671.14 458.54 318.83 185.51 94.40 34.40 GP Margin - 11.51% 35.65% 35.40% 34.13% 28.40% 26.16% 22.02% 18.57% 10.02% Total Expenditure - 983.50 2,969.89 1,693.09 1,462.99 1,338.69 973.35 709.75 442.00 323.17 Power & Fuel Cost - 10.75 22.47 9.42 5.58 4.58 2.99 1.03 0.49 0.21 % Of Sales - 1.14% 0.55% 0.40% 0.28% 0.28% 0.25% 0.12% 0.10% 0.06% Employee Cost - 78.51 202.34 89.79 76.46 63.98 33.54 29.42 9.25 6.19 % Of Sales - 8.30% 4.98% 3.82% 3.89% 3.96% 2.75% 3.49% 1.82% 1.80% Manufacturing Exp. - 0.00 0.00 2.07 2.94 2.13 1.60 1.06 7.04 1.24 % Of Sales - 0% 0% 0.09% 0.15% 0.13% 0.13% 0.13% 1.38% 0.36% General & Admin Exp. - 34.05 107.93 51.11 53.12 44.29 29.09 16.38 7.57 5.34 % Of Sales - 3.60% 2.66% 2.17% 2.70% 2.74% 2.39% 1.94% 1.49% 1.56% Selling & Distn. Exp. - 1.82 13.87 8.15 4.49 4.14 3.94 3.52 2.31 0.63 % Of Sales - 0.19% 0.34% 0.35% 0.23% 0.26% 0.32% 0.42% 0.45% 0.18% Miscellaneous Exp. - 21.02 10.10 13.73 25.13 63.71 2.05 1.27 1.30 0.75 % Of Sales - 2.22% 0.25% 0.58% 1.28% 3.95% 0.17% 0.15% 0.26% 0.22% EBITDA - -37.28 1,090.87 657.96 503.41 275.71 245.63 132.81 66.44 20.05 EBITDA Margin - -3.94% 26.86% 27.99% 25.60% 17.08% 20.15% 15.76% 13.07% 5.84% Other Income - 3.41 6.27 4.13 25.03 95.43 23.04 2.35 1.18 0.63 Interest - 140.67 279.90 85.32 71.59 46.21 25.83 13.08 6.36 3.53 Depreciation - 136.92 340.96 171.38 135.29 41.43 41.80 15.84 4.30 1.00 PBT - -311.46 476.29 405.40 321.57 283.50 201.04 106.25 56.96 16.16 Tax - -45.51 117.51 100.07 89.94 32.97 13.77 9.27 7.97 2.66 Tax Rate - 5.73% 21.57% 24.68% 27.97% 11.63% 6.85% 8.72% 13.99% 16.46% PAT - -748.44 427.24 305.33 231.63 250.53 187.27 96.98 48.99 13.49 PAT before Minority Interest - -748.44 427.24 305.33 231.63 250.53 187.27 96.98 48.99 13.49 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -79.10% 10.52% 12.99% 11.78% 15.52% 15.36% 11.51% 9.64% 3.93% PAT Growth - - 39.93% 31.82% -7.54% 33.78% 93.10% 97.96% 263.16% EPS - -51.62 29.46 21.06 15.97 17.28 12.92 6.69 3.38 0.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 657.38 1,399.38 1,216.51 927.59 680.39 445.13 279.48 186.57 46.61 Share Capital 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 12.00 Total Reserves 628.38 1,370.38 1,187.51 898.59 651.39 416.13 250.48 157.57 20.61 Non-Current Liabilities 1,595.02 1,142.65 936.91 1,191.49 1,123.37 894.74 142.40 75.77 24.76 Secured Loans 1,446.61 1,126.42 928.11 517.06 514.14 194.27 141.60 75.58 23.76 Unsecured Loans 140.96 0.00 0.00 671.50 608.31 699.55 0.00 0.00 0.00 Long Term Provisions 7.45 7.02 5.63 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1,779.01 2,023.26 1,114.98 281.19 279.74 71.08 61.21 45.40 40.27 Trade Payables 102.17 282.79 111.65 88.40 164.13 34.34 27.23 25.78 36.01 Other Current Liabilities 1,316.65 1,258.54 748.35 120.71 70.05 16.95 18.96 11.02 2.02 Short Term Borrowings 359.99 448.07 241.31 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.20 33.86 13.67 72.09 45.56 19.79 15.02 8.60 2.25 Total Liabilities 4,031.41 4,565.29 3,268.40 2,400.27 2,083.50 1,410.95 483.09 307.74 111.64 Net Block 2,642.89 1,838.85 1,360.16 1,207.86 836.64 379.95 227.12 72.72 16.41 Gross Block 3,524.30 2,586.62 1,772.06 1,449.24 942.74 444.66 250.03 80.02 19.46 Accumulated Depreciation 881.41 747.77 411.91 241.38 106.10 64.71 22.91 7.30 3.05 Non Current Assets 2,882.29 2,822.81 2,044.13 1,304.76 1,215.36 519.04 249.73 72.72 19.62 Capital Work in Progress 0.00 742.82 291.97 95.06 377.21 139.09 22.62 0.00 3.21 Non Current Investment 225.78 226.45 378.22 1.84 1.51 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 13.62 14.69 13.79 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 0.00 0.00 0.00 Current Assets 1,149.12 1,742.47 1,224.25 1,095.48 868.09 891.86 233.29 234.95 91.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.08 0.02 2.02 0.02 Inventories 143.16 294.99 99.25 68.79 91.64 70.19 20.52 26.25 20.56 Sundry Debtors 897.22 970.80 630.71 530.24 321.77 199.15 139.78 145.68 60.16 Cash & Bank 21.92 52.92 249.76 345.56 345.79 593.23 36.46 46.75 8.81 Other Current Assets 86.82 7.31 14.63 0.00 108.89 29.21 36.50 14.24 2.38 Short Term Loans & Adv. 79.41 416.46 229.89 150.89 108.89 29.21 36.50 14.24 2.38 Net Current Assets -629.89 -280.78 109.27 814.29 588.35 820.78 172.08 189.55 51.67 Total Assets 4,031.41 4,565.29 3,268.40 2,400.27 2,083.49 1,410.95 483.08 307.74 111.64

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 644.31 1,389.20 1,212.53 927.86 681.93 445.38 279.74 186.82 46.85 Share Capital 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 12.00 Total Reserves 615.31 1,360.20 1,183.53 898.86 652.93 416.38 250.74 157.82 20.85 Non-Current Liabilities 1,921.95 1,451.14 936.91 1,222.01 1,123.37 894.74 142.40 75.77 24.76 Secured Loans 1,779.14 1,442.68 928.11 547.59 514.14 194.27 141.60 75.58 23.76 Unsecured Loans 140.96 0.00 0.00 671.50 608.31 699.55 0.00 0.00 0.00 Long Term Provisions 7.56 7.01 5.63 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1,836.06 2,067.32 1,142.12 283.85 282.14 72.90 61.30 45.51 40.82 Trade Payables 138.37 312.56 114.06 90.94 166.29 35.75 27.26 25.83 36.48 Other Current Liabilities 1,333.13 1,272.59 751.12 120.83 70.05 17.36 19.02 11.08 2.09 Short Term Borrowings 364.27 448.07 263.28 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.28 34.10 13.67 72.09 45.80 19.79 15.02 8.60 2.25 Total Liabilities 4,402.32 4,907.66 3,291.56 2,433.72 2,087.44 1,413.02 483.44 308.10 112.43 Net Block 2,944.31 2,142.71 1,574.83 1,208.80 837.58 379.96 227.13 72.73 16.42 Gross Block 3,834.52 2,896.84 1,988.02 1,450.18 943.68 444.67 250.03 80.03 19.47 Accumulated Depreciation 890.21 754.13 413.19 241.38 106.10 64.71 22.91 7.30 3.05 Non Current Assets 3,175.92 3,091.51 2,066.38 1,329.68 1,214.82 519.71 249.74 72.73 19.62 Capital Work in Progress 217.96 928.28 322.82 120.86 377.21 139.75 22.62 0.00 3.21 Non Current Investment 0.03 0.03 154.95 0.03 0.03 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 13.62 20.49 13.79 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 0.00 0.00 0.00 Current Assets 1,226.39 1,815.75 1,224.76 1,103.69 872.21 893.25 233.64 235.30 92.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.02 0.01 2.01 0.01 Inventories 143.16 294.99 99.25 68.79 91.64 70.19 20.52 26.25 20.56 Sundry Debtors 899.91 973.66 634.36 532.02 324.25 200.59 139.88 145.84 60.90 Cash & Bank 28.68 69.66 250.37 347.02 346.99 593.79 36.59 46.82 8.84 Other Current Assets 154.65 8.07 14.63 0.00 109.33 28.66 36.64 14.37 2.39 Short Term Loans & Adv. 143.57 469.37 226.15 155.85 109.33 28.66 36.64 14.37 2.39 Net Current Assets -609.66 -251.57 82.63 819.84 590.07 820.35 172.34 189.79 51.89 Total Assets 4,402.32 4,907.66 3,291.56 2,433.72 2,087.44 1,413.02 483.44 308.10 112.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 10.02 457.79 335.35 188.55 288.99 146.09 132.35 -40.75 -1.93 PBT -777.86 489.67 409.60 365.47 282.31 201.04 106.23 56.78 16.04 Adjustment 782.89 489.49 152.52 51.91 23.31 37.08 18.19 0.94 2.06 Changes in Working Capital 12.84 -521.23 -225.71 -227.65 -15.88 -91.87 5.18 -97.94 -20.54 Cash after chg. in Working capital 17.87 457.93 336.41 189.73 289.74 146.24 129.61 -40.23 -2.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -0.07 -0.18 3.98 -0.17 0.52 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.03 -1.24 -0.35 0.00 Extra & Other Items -7.85 -0.15 -1.06 -1.19 -0.68 0.00 0.00 0.00 0.00 Cash From Investing Activity -170.84 -1,054.18 -814.74 -107.55 -269.00 -847.66 -177.04 -95.60 -20.11 Net Fixed Assets -194.86 -1,265.41 -519.73 -224.35 -736.20 -311.10 -192.63 -57.35 Net Investments 0.67 151.77 -376.38 -0.33 -1.43 -0.06 2.00 -2.00 Others 23.35 59.46 81.37 117.13 468.63 -536.50 13.59 -36.25 Cash from Financing Activity 159.23 387.09 453.94 64.69 67.56 704.93 46.15 136.97 21.95 Net Cash Inflow / Outflow -1.60 -209.31 -25.45 145.69 87.54 3.36 1.46 0.62 -0.09 Opening Cash & Equivalents 4.31 213.61 239.06 93.37 5.83 2.46 1.01 0.39 0.48 Closing Cash & Equivalent 2.71 4.31 213.61 239.06 93.37 5.82 2.46 1.01 0.39

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 9.80 428.77 342.06 184.90 288.49 147.16 132.41 -40.71 -1.92 PBT -787.10 476.43 406.48 365.41 283.50 201.04 106.25 56.79 16.16 Adjustment 791.11 497.26 153.03 51.89 23.08 37.08 18.19 0.94 2.05 Changes in Working Capital 13.48 -544.77 -216.36 -231.21 -17.33 -90.81 5.23 -97.91 -20.64 Cash after chg. in Working capital 17.50 428.92 343.14 186.09 289.24 147.31 129.68 -40.18 -2.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -0.07 -0.18 3.98 -0.17 0.52 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.03 -1.24 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 Cash From Investing Activity -186.59 -1,314.21 -813.77 -134.16 -267.87 -848.30 -177.05 -95.60 -20.11 Net Fixed Assets -194.86 -1,265.41 -519.73 -224.35 -736.20 -311.10 -192.63 -57.35 Net Investments 0.67 151.77 -376.38 -0.33 -1.43 -0.06 2.00 -2.00 Others 7.60 -200.57 82.34 90.52 469.76 -537.14 13.58 -36.25 Cash from Financing Activity 173.95 678.34 445.40 95.22 67.56 704.93 46.15 136.97 21.95 Net Cash Inflow / Outflow -2.85 -207.10 -26.31 145.96 88.18 3.79 1.51 0.66 -0.08 Opening Cash & Equivalents 7.11 214.22 240.53 94.57 6.39 2.59 1.08 0.42 0.50 Closing Cash & Equivalent 4.26 7.11 214.22 240.53 94.57 6.38 2.59 1.08 0.42

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 45.34 96.51 83.90 63.97 46.92 30.70 19.27 12.86 3.61 ROA -17.26% 11.06% 10.88% 10.33% 14.28% 19.77% 24.52% 23.36% 14.77% ROE -72.15% 33.11% 28.77% 28.82% 44.35% 51.70% 41.62% 44.73% 52.35% ROCE -16.70% 23.40% 19.23% 20.07% 20.91% 25.78% 34.93% 38.09% 38.68% Fixed Asset Turnover 0.31 1.86 1.46 1.64 2.32 3.50 5.09 10.23 24.76 Receivable days 360.74 72.03 90.13 79.13 59.11 50.85 61.96 73.83 53.01 Inventory Days 84.61 17.73 13.05 14.90 18.36 13.61 10.15 16.79 20.77 Payable days 76.69 21.21 19.94 30.69 27.94 10.81 13.77 25.39 35.65 Cash Conversion Cycle 368.66 68.55 83.24 63.33 49.53 53.65 58.35 65.24 38.13 Total Debt/Equity 4.58 1.94 1.48 1.28 1.65 2.01 0.51 0.41 0.73 Interest Cover -4.82 3.02 5.79 5.49 7.11 8.78 9.13 9.97 5.54

Description Mar 13 Sep 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 44.43 95.78 83.59 63.97 47.00 30.71 19.29 12.88 3.64 ROA -16.08% 10.42% 10.67% 10.25% 14.31% 19.75% 24.50% 23.30% 12.00% ROE -73.63% 32.85% 28.54% 28.79% 44.47% 51.66% 41.58% 44.64% 41.19% ROCE -15.53% 22.12% 18.93% 19.90% 20.98% 25.77% 34.91% 38.05% 27.92% Fixed Asset Turnover 0.28 1.66 1.37 1.64 2.33 3.51 5.11 10.23 17.65 Receivable days 361.36 72.27 90.54 79.47 59.33 50.97 61.89 74.12 64.68 Inventory Days 84.51 17.72 13.04 14.89 18.30 13.58 10.13 16.78 21.84 Payable days 89.50 22.87 20.38 31.19 28.29 11.04 13.76 25.59 41.52 Cash Conversion Cycle 356.37 67.11 83.20 63.17 49.33 53.52 58.26 65.31 45.00 Total Debt/Equity 5.19 2.18 1.51 1.31 1.65 2.01 0.51 0.40 0.73 Interest Cover -4.64 2.95 5.75 5.49 7.13 8.78 9.13 9.96 5.57

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback