Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Finance - Capital Markets

Rating :
56/99

BSE: 505526 | NSE: DOLATALGO

132.33
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  134.94
  •  134.97
  •  132.00
  •  134.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  464832
  •  616.96
  •  169.15
  •  43.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,351.36
  • 14.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,428.18
  • 0.19%
  • 2.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 1.19%
  • 20.29%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 4.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.70
  • 15.85
  • -3.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.01
  • -5.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.06
  • -7.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.80
  • 9.05
  • 8.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 2.69
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 6.44
  • 6.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
131.99
29.86
342.03%
87.11
59.75
45.79%
76.07
78.40
-2.97%
36.31
73.33
-50.48%
Expenses
39.97
23.68
68.79%
35.02
20.92
67.40%
30.68
23.89
28.42%
21.95
20.75
5.78%
EBITDA
92.02
6.18
1,389.00%
52.09
38.83
34.15%
45.39
54.51
-16.73%
14.36
52.58
-72.69%
EBIDTM
69.72%
20.69%
59.80%
64.99%
59.67%
69.52%
39.54%
71.70%
Other Income
11.99
10.41
15.18%
12.24
9.95
23.02%
10.05
9.34
7.60%
11.02
8.05
36.89%
Interest
8.71
6.41
35.88%
6.82
7.22
-5.54%
6.45
5.46
18.13%
6.47
7.49
-13.62%
Depreciation
0.43
0.20
115.00%
0.32
0.21
52.38%
0.25
0.17
47.06%
0.16
0.13
23.08%
PBT
94.87
9.97
851.55%
57.20
41.36
38.30%
48.73
58.21
-16.29%
18.74
53.01
-64.65%
Tax
26.64
3.96
572.73%
15.65
11.76
33.08%
13.68
16.09
-14.98%
5.81
14.37
-59.57%
PAT
68.22
6.01
1,035.11%
41.55
29.59
40.42%
35.05
42.12
-16.79%
12.93
38.64
-66.54%
PATM
51.69%
20.13%
47.70%
49.53%
46.08%
53.73%
35.61%
52.70%
EPS
3.87
0.34
1,038.24%
2.35
1.68
39.88%
1.99
2.39
-16.74%
0.73
2.19
-66.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
331.48
241.34
292.80
265.01
156.28
115.63
Net Sales Growth
37.35%
-17.58%
10.49%
69.57%
35.16%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
331.48
241.34
292.80
265.01
156.28
115.63
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
127.62
89.24
66.08
58.36
40.02
33.12
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Employee Cost
-
4.87
4.55
3.22
2.66
1.58
% Of Sales
-
2.02%
1.55%
1.22%
1.70%
1.37%
Manufacturing Exp.
-
72.92
53.60
48.64
35.99
30.57
% Of Sales
-
30.21%
18.31%
18.35%
23.03%
26.44%
General & Admin Exp.
-
3.02
2.05
1.50
0.64
0.58
% Of Sales
-
1.25%
0.70%
0.57%
0.41%
0.50%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
8.43
5.89
5.00
0.73
0.39
% Of Sales
-
3.49%
2.01%
1.89%
0.47%
0.34%
EBITDA
203.86
152.10
226.72
206.65
116.26
82.51
EBITDA Margin
61.50%
63.02%
77.43%
77.98%
74.39%
71.36%
Other Income
45.30
37.75
29.31
20.34
1.47
0.14
Interest
28.45
26.58
25.25
25.37
16.20
5.15
Depreciation
1.16
0.71
0.34
0.29
0.02
0.00
PBT
219.54
162.55
230.44
201.34
101.51
77.50
Tax
61.78
46.18
62.75
54.34
30.17
26.92
Tax Rate
28.14%
28.41%
27.23%
26.99%
29.72%
34.74%
PAT
157.75
115.99
167.43
146.71
71.04
50.58
PAT before Minority Interest
157.33
116.37
167.70
147.00
71.34
50.58
Minority Interest
-0.42
-0.38
-0.27
-0.29
-0.30
0.00
PAT Margin
47.59%
48.06%
57.18%
55.36%
45.46%
43.74%
PAT Growth
35.57%
-30.72%
14.12%
106.52%
40.45%
 
EPS
8.96
6.59
9.51
8.34
4.04
2.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
639.20
527.63
363.71
219.64
150.71
Share Capital
17.60
17.60
17.60
17.60
17.60
Total Reserves
621.60
510.03
346.11
202.04
133.11
Non-Current Liabilities
1.61
0.57
2.81
-1.10
-0.13
Secured Loans
0.10
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.01
0.00
0.01
0.00
0.00
Current Liabilities
162.90
236.52
131.02
33.21
10.53
Trade Payables
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
22.79
52.34
15.13
20.82
4.93
Short Term Borrowings
140.08
174.86
114.32
9.74
0.00
Short Term Provisions
0.04
9.32
1.57
2.65
5.61
Total Liabilities
804.41
765.13
497.79
252.02
161.11
Net Block
1.42
1.28
0.54
0.37
0.02
Gross Block
3.07
2.29
1.21
0.75
0.38
Accumulated Depreciation
1.65
1.01
0.67
0.38
0.36
Non Current Assets
449.52
336.68
369.64
56.98
0.02
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
67.42
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
380.68
335.40
369.10
56.60
0.00
Current Assets
354.88
428.45
128.15
195.05
161.09
Current Investments
0.00
42.55
2.07
180.53
84.20
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1.12
3.01
2.20
6.54
3.60
Other Current Assets
353.76
148.90
48.32
6.95
73.29
Short Term Loans & Adv.
278.72
233.99
75.57
1.02
7.95
Net Current Assets
191.98
191.93
-2.87
161.83
150.56
Total Assets
804.40
765.13
497.79
252.03
161.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
78.70
140.98
188.35
156.67
40.96
PBT
162.55
230.44
201.34
101.51
77.50
Adjustment
-36.29
-28.54
-18.33
-1.29
4.96
Changes in Working Capital
9.37
-2.87
57.46
83.15
-22.30
Cash after chg. in Working capital
135.63
199.03
240.48
183.37
60.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.93
-58.05
-52.12
-26.71
-19.21
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-118.09
-96.52
-362.81
-58.43
0.00
Net Fixed Assets
-0.78
-1.08
-0.46
-0.37
Net Investments
-28.72
-15.94
179.29
-120.09
Others
-88.59
-79.50
-541.64
62.03
Cash from Financing Activity
-4.51
-3.65
-2.97
-2.20
-7.11
Net Cash Inflow / Outflow
-43.90
40.81
-177.43
96.03
33.86
Opening Cash & Equivalents
45.02
4.21
181.64
85.60
51.75
Closing Cash & Equivalent
1.12
45.02
4.21
181.64
85.60

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
36.32
29.98
20.67
12.48
8.56
ROA
14.83%
26.56%
39.21%
34.54%
31.39%
ROE
19.95%
37.63%
50.40%
38.53%
33.56%
ROCE
25.53%
43.32%
64.10%
61.94%
54.84%
Fixed Asset Turnover
90.07
167.32
270.06
275.41
302.52
Receivable days
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.22
0.33
0.31
0.04
0.00
Interest Cover
7.11
10.13
8.94
7.27
16.06

News Update:


  • Dolat Algotech - Quarterly Results
    26th Apr 2024, 11:56 AM

    Read More

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.