Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Sizemasters Technology Ltd.

Trading

Rating :

61/99

BSE: 513496 | NSE: Not Listed

Watchlist

NSE BSE

160.80

25-Apr-2024

Open
High
Low
Previous Close

162.00
162.00
160.80
164.00

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

10
0.79
200.70
30.26

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

160.80
80.63
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

158.83
N/A
14.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

16.32
-19.49
2.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
3.71
24.57

PAT CAGR (%)

10 Years
5 Years
3 Years

-
24.57
128.94

P:E (Median)

8 Years
5 Years
3 Years

-
66.37
65.39

P:BV (Average)

8 Years
5 Years
3 Years

-
7.91
8.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-40.35
-54.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.76 0.02 13,700.00% 2.83 0.00 0 1.76 0.00 0 0.65 0.37 75.68%
Expenses 2.29 0.12 1,808.33% 1.85 0.04 4,525.00% 1.24 0.02 6,100.00% 0.43 0.38 13.16%
EBITDA 0.47 -0.10 - 0.98 -0.04 - 0.52 -0.02 - 0.22 -0.01 -
EBIDTM 17.06% -439.13% 34.69% 0.00% 29.44% 0.00% 33.38% -2.99%
Other Income 0.24 0.04 500.00% 0.18 0.00 0 0.11 0.00 0 0.08 0.00 0
Interest 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.01 0.00 0
Depreciation 0.02 0.00 0 0.01 0.00 0 0.01 0.00 0 0.01 0.00 0
PBT 0.68 -0.06 - 1.14 -0.04 - 0.62 -0.02 - 0.28 -0.01 -
Tax 0.17 -0.03 - 0.29 0.01 2,800.00% 0.16 -0.01 - 0.07 0.00 0
PAT 0.51 -0.03 - 0.86 -0.04 - 0.46 -0.02 - 0.21 -0.01 -
PATM 18.54% -117.39% 30.20% 0.00% 26.09% 0.00% 31.70% -2.17%
EPS 0.51 -0.03 - 0.86 -0.04 - 0.46 -0.02 - 0.21 -0.01 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.76 0.02 13,700.00% 2.83 0.00 0 3.56 0.00 0 0.00 0.00 0
Expenses 2.29 0.12 1,808.33% 1.85 0.04 4,525.00% 3.48 0.02 17,300.00% 0.00 0.00 0
EBITDA 0.48 -0.10 - 0.98 -0.04 - 0.08 -0.02 - 0.00 0.00 0
EBIDTM 17.17% -439.13% 34.72% 0.00% 2.33% 0.00% 0.00% 0.00%
Other Income 0.12 0.04 200.00% 0.06 0.00 0 0.03 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.02 0.00 0 0.01 0.00 0 0.01 0.00 0 0.00 0.00 0
PBT 0.57 -0.06 - 1.02 -0.04 - 0.10 -0.02 - 0.00 0.00 0
Tax 0.17 -0.03 - 0.29 0.01 2,800.00% 0.16 -0.01 - 0.00 0.00 0
PAT 0.40 -0.03 - 0.74 -0.04 - -0.05 -0.02 - 0.00 0.00 0
PATM 14.49% -117.39% 26.07% 0.00% -1.43% 0.00% 0.00% 0.00%
EPS 0.30 -0.03 - 0.80 -0.11 - 0.20 -0.02 - 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 8.00 0.68 0.84 0.63 1.12 2.01 3.93 3.77 2.48 1.31 0.15 Net Sales Growth 1,951.28% -19.05% 33.33% -43.75% -44.28% -48.85% 4.24% 52.02% 89.31% 773.33% Cost Of Goods Sold 3.66 0.23 0.62 0.39 0.80 1.70 3.63 3.52 2.32 1.23 0.09 Gross Profit 4.34 0.44 0.22 0.24 0.32 0.30 0.30 0.25 0.16 0.08 0.06 GP Margin 54.22% 64.71% 26.19% 38.10% 28.57% 14.93% 7.63% 6.63% 6.45% 6.11% 40.0% Total Expenditure 5.81 0.62 0.81 0.61 1.07 1.96 3.88 3.74 2.45 1.30 0.15 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.09 0.05 0.05 0.06 0.06 0.05 0.05 0.04 0.02 0.02 % Of Sales - 13.24% 5.95% 7.94% 5.36% 2.99% 1.27% 1.33% 1.61% 1.53% 13.33% Manufacturing Exp. - 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 11.76% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.20 0.13 0.16 0.19 0.18 0.18 0.17 0.09 0.04 0.03 % Of Sales - 29.41% 15.48% 25.40% 16.96% 8.96% 4.58% 4.51% 3.63% 3.05% 20.0% Selling & Distn. Exp. - 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 % Of Sales - 0% 1.19% 1.59% 0.89% 0.50% 0.25% 0.27% 0.40% 0% 0% Miscellaneous Exp. - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.47% 0% 0% 0% 0% 0% 0% 0% 0% 6.67% EBITDA 2.19 0.06 0.03 0.02 0.05 0.05 0.05 0.03 0.03 0.01 0.00 EBITDA Margin 27.38% 8.82% 3.57% 3.17% 4.46% 2.49% 1.27% 0.80% 1.21% 0.76% 0% Other Income 0.61 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 Interest 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.05 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.07 PBT 2.72 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 -0.06 -0.01 Tax 0.69 0.04 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -0.02 0.00 Tax Rate 25.37% 25.00% 33.33% 50.00% 20.00% 20.00% 20.00% 33.33% 50.00% 33.33% 0.00% PAT 2.04 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04 -0.01 PAT before Minority Interest 2.04 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04 -0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 25.50% 17.65% 2.38% 1.59% 3.57% 1.99% 1.02% 0.53% 0.81% -3.05% -6.67% PAT Growth 2,140.00% 500.00% 100.00% -75.00% 0.00% 0.00% 100.00% 0.00% - - EPS 2.04 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 -0.04 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 9.76 3.64 3.62 3.62 3.58 3.54 3.50 3.49 3.47 3.47 Share Capital 10.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 3.96 Total Reserves -0.24 -0.36 -0.38 -0.38 -0.42 -0.46 -0.50 -0.51 -0.53 -0.49 Non-Current Liabilities 0.17 0.00 0.04 0.04 0.04 0.04 0.04 0.00 0.00 0.03 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.04 0.04 0.04 0.04 0.04 0.00 0.00 0.00 Current Liabilities 0.96 0.05 0.21 0.03 0.04 0.02 0.02 0.06 0.33 0.06 Trade Payables 0.51 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.00 Other Current Liabilities 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 0.28 0.00 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.03 0.00 0.01 0.03 0.03 0.02 0.02 0.06 0.08 0.06 Total Liabilities 10.89 3.69 3.87 3.69 3.66 3.60 3.56 3.55 3.80 3.56 Net Block 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 Gross Block 0.24 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 1.70 Accumulated Depreciation 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 1.39 Non Current Assets 0.23 0.00 0.00 0.00 0.07 0.15 0.22 0.00 0.00 0.31 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.07 0.15 0.22 0.00 0.00 0.00 Current Assets 10.66 3.69 3.87 3.68 3.58 3.46 3.34 3.54 3.80 3.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.65 3.63 3.78 3.54 3.31 3.16 3.22 3.53 2.76 3.12 Sundry Debtors 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.58 0.11 Cash & Bank 6.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 0.02 Other Current Assets 0.09 0.00 0.00 0.08 0.11 0.11 0.08 0.00 0.00 0.00 Short Term Loans & Adv. 0.07 0.04 0.04 0.04 0.03 0.03 0.01 0.00 0.00 0.00 Net Current Assets 9.70 3.64 3.66 3.66 3.55 3.44 3.33 3.49 3.47 3.19 Total Assets 10.89 3.69 3.87 3.68 3.65 3.61 3.56 3.54 3.80 3.56

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.35 0.17 -0.17 -0.13 -0.03 0.17 0.39 -0.45 0.17 -1.79 PBT 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 -0.07 -0.01 Adjustment -0.10 0.00 0.07 0.07 0.07 0.07 0.08 0.00 0.07 0.02 Changes in Working Capital 0.30 0.15 -0.24 -0.24 -0.14 0.06 0.30 -0.47 0.16 -1.80 Cash after chg. in Working capital 0.36 0.18 -0.15 -0.11 -0.02 0.19 0.40 -0.45 0.17 -1.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 -0.01 -0.02 -0.02 -0.02 -0.01 -0.01 0.00 0.00 0.00 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 -6.08 0.00 0.00 0.00 0.00 0.00 -0.37 0.00 0.23 1.64 Net Fixed Assets -0.24 0.00 0.00 0.00 0.00 0.01 0.00 0.00 1.69 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.59 Others -5.84 0.00 0.00 0.00 0.00 -0.01 -0.37 0.00 -1.46 0.05 Cash from Financing Activity 6.28 -0.20 0.20 0.00 0.00 -0.02 0.00 0.00 0.04 0.00 Net Cash Inflow / Outflow 0.54 -0.03 0.03 -0.13 -0.03 0.15 0.03 -0.45 0.44 -0.15 Opening Cash & Equivalents 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 0.02 0.17 Closing Cash & Equivalent 0.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 9.76 9.10 9.05 9.05 8.95 8.86 8.76 8.71 8.67 8.77 ROA 1.66% 0.53% 0.39% 1.04% 1.04% 1.03% 0.50% 0.44% -1.19% -0.29% ROE 1.80% 0.55% 0.41% 1.06% 1.06% 1.05% 0.51% 0.47% -1.26% -0.30% ROCE 2.50% 0.75% 0.54% 1.43% 1.44% 1.50% 0.77% 0.72% -1.80% -0.41% Fixed Asset Turnover 2.82 0.00 0.00 0.00 0.00 0.00 303.81 199.93 1.53 0.09 Receivable days 189.47 0.00 0.00 0.00 0.00 0.00 0.00 42.45 96.00 347.55 Inventory Days 1966.38 1613.78 2106.17 1116.72 587.14 296.35 327.36 463.19 816.54 5247.71 Payable days 436.67 28.38 0.00 0.46 0.37 0.00 0.09 14.14 45.05 0.00 Cash Conversion Cycle 1719.18 1585.40 2106.17 1116.26 586.77 296.35 327.28 491.49 867.49 5595.26 Total Debt/Equity 0.03 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 18.80 92.67 72.38 351.18 863.80 19.07 33.83 109.69 -5303.42 -232.52

Top Investors:

nitin satyanarayan toshniwal

baldawa sudhanshu rajesh

sachin shrikrishna rathi

premchand nandkishor sarda

ritesh ramesh baheti

sarika krishnakumar dhoot

krishnakumar ramkishore dhoot

amol purushottam pallod

Annual Reports:

News Update:

Sizemasters Technolg - Quarterly Results
13th Feb 2024, 17:13 PM

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.

Feedback