Nifty

:

11937.65

Sensex

:

40707.31

40.85 (0.34%)
162.94 (0.40%)

Login

Nifty
Sensex

:
:

11937.65
40707.31

40.85 (0.34%)
162.94 (0.40%)

Lippi Systems Ltd.

Engineering

Rating :

N/A

BSE: 526604 | NSE: Not Listed

Watchlist

NSE BSE

9.97

21-Oct-2020

Open
High
Low
Previous Close

9.97
9.97
9.97
9.50

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

2
0.00
11.90
6.17

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6.65
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13.43
N/A
0.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-6.53
-6.99
0.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.43
-0.74
-10.29

PAT CAGR (%)

10 Years
5 Years
3 Years

13.21
8.98
-20.63

P:E (Median)

8 Years
5 Years
3 Years

10.51
9.66
9.08

P:BV (Average)

8 Years
5 Years
3 Years

0.25
0.25
0.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.13
5.42
5.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 2.17 4.12 -47.33% 2.91 4.04 -27.97% 3.03 3.39 -10.62% 3.85 4.43 -13.09%
Expenses 2.28 3.38 -32.54% 2.95 3.80 -22.37% 2.92 2.56 14.06% 3.40 3.71 -8.36%
EBITDA -0.10 0.74 - -0.04 0.24 - 0.11 0.83 -86.75% 0.45 0.72 -37.50%
EBIDTM -4.64% 18.01% -1.37% 5.97% 3.70% 24.54% 11.68% 16.30%
Other Income 0.12 0.20 -40.00% 0.22 0.45 -51.11% 0.68 0.15 353.33% 0.20 0.29 -31.03%
Interest 0.14 0.15 -6.67% 0.12 -0.10 - 0.46 0.51 -9.80% 0.20 0.48 -58.33%
Depreciation 0.36 0.34 5.88% 0.37 0.36 2.78% 0.34 0.38 -10.53% 0.35 0.38 -7.89%
PBT -0.47 0.45 - -0.32 0.43 - -0.02 0.10 - 0.10 0.15 -33.33%
Tax -0.03 0.12 - 0.00 -0.32 - -0.20 0.48 - 0.13 0.17 -23.53%
PAT -0.44 0.33 - -0.32 0.76 - 0.19 -0.38 - -0.02 -0.02 -
PATM -20.28% 8.10% -10.89% 18.70% 6.11% -11.27% -0.55% -0.34%
EPS -0.63 0.48 - -0.45 1.08 - 0.26 -0.55 - -0.03 -0.02 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 11.96 15.95 16.06 15.73 14.89 22.91 28.39 13.83 35.56 45.50 31.35 Net Sales Growth -25.16% -0.68% 2.10% 5.64% -35.01% -19.30% 105.28% -61.11% -21.85% 45.14% Cost Of Goods Sold 3.43 4.72 4.45 3.91 4.29 13.14 19.64 6.33 27.57 38.26 22.73 Gross Profit 8.53 11.23 11.61 11.81 10.60 9.76 8.75 7.50 7.99 7.24 8.62 GP Margin 71.35% 70.41% 72.29% 75.08% 71.19% 42.60% 30.82% 54.23% 22.47% 15.91% 27.50% Total Expenditure 11.55 13.58 13.10 11.65 12.12 20.45 25.80 11.42 32.79 42.18 28.32 Power & Fuel Cost - 1.17 1.23 1.28 1.33 1.23 1.03 0.94 0.88 0.04 1.20 % Of Sales - 7.34% 7.66% 8.14% 8.93% 5.37% 3.63% 6.80% 2.47% 0.09% 3.83% Employee Cost - 2.79 2.32 2.14 1.95 1.68 1.33 0.92 0.84 0.81 0.70 % Of Sales - 17.49% 14.45% 13.60% 13.10% 7.33% 4.68% 6.65% 2.36% 1.78% 2.23% Manufacturing Exp. - 2.64 2.71 2.31 2.55 2.35 2.11 1.52 1.61 1.40 2.10 % Of Sales - 16.55% 16.87% 14.69% 17.13% 10.26% 7.43% 10.99% 4.53% 3.08% 6.70% General & Admin Exp. - 1.59 1.37 1.29 1.08 1.03 0.99 0.75 0.67 0.80 0.85 % Of Sales - 9.97% 8.53% 8.20% 7.25% 4.50% 3.49% 5.42% 1.88% 1.76% 2.71% Selling & Distn. Exp. - 0.59 0.81 0.60 0.65 0.57 0.47 0.65 0.52 0.66 0.55 % Of Sales - 3.70% 5.04% 3.81% 4.37% 2.49% 1.66% 4.70% 1.46% 1.45% 1.75% Miscellaneous Exp. - 0.07 0.22 0.13 0.27 0.45 0.23 0.33 0.70 0.20 0.55 % Of Sales - 0.44% 1.37% 0.83% 1.81% 1.96% 0.81% 2.39% 1.97% 0.44% 0.64% EBITDA 0.42 2.37 2.96 4.08 2.77 2.46 2.59 2.41 2.77 3.32 3.03 EBITDA Margin 3.51% 14.86% 18.43% 25.94% 18.60% 10.74% 9.12% 17.43% 7.79% 7.30% 9.67% Other Income 1.22 1.06 1.14 1.26 0.70 0.97 0.30 0.13 0.16 0.24 0.33 Interest 0.92 1.06 0.96 1.35 1.53 1.47 1.10 0.73 0.96 1.08 0.70 Depreciation 1.42 1.49 1.49 1.46 1.14 1.32 1.44 1.24 1.75 2.21 2.11 PBT -0.71 0.88 1.64 2.52 0.80 0.64 0.36 0.57 0.22 0.28 0.55 Tax -0.10 0.05 0.68 0.85 0.27 0.11 0.12 0.19 0.07 0.09 0.31 Tax Rate 14.08% 5.68% 41.46% 33.73% 33.75% 17.19% 33.33% 33.33% 31.82% 32.14% 56.36% PAT -0.59 0.83 0.96 1.66 0.53 0.54 0.23 0.38 0.15 0.19 0.24 PAT before Minority Interest -0.59 0.83 0.96 1.66 0.53 0.54 0.23 0.38 0.15 0.19 0.24 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 -4.93% 5.20% 5.98% 10.55% 3.56% 2.36% 0.81% 2.75% 0.42% 0.42% 0.77% PAT Growth -185.51% -13.54% -42.17% 213.21% -1.85% 134.78% -39.47% 153.33% -21.05% -20.83% EPS -0.84 1.19 1.37 2.37 0.76 0.77 0.33 0.54 0.21 0.27 0.34

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 23.89 23.09 22.13 20.23 19.70 19.51 19.28 18.90 18.75 18.56 Share Capital 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 Total Reserves 16.89 16.09 15.13 13.23 12.70 12.51 12.28 11.90 11.75 11.56 Non-Current Liabilities 4.30 6.88 11.32 8.01 3.29 5.01 0.71 0.66 6.10 6.01 Secured Loans 1.41 2.86 3.86 5.65 2.80 4.52 0.37 0.23 5.59 5.09 Unsecured Loans 0.00 1.11 5.37 0.90 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.63 0.53 0.42 0.32 0.24 0.19 0.16 0.14 0.00 0.00 Current Liabilities 7.00 8.83 8.57 8.46 10.60 12.31 4.87 12.89 2.24 14.53 Trade Payables 1.09 2.18 0.65 0.48 0.47 6.49 1.69 9.06 1.46 13.99 Other Current Liabilities 0.83 2.06 3.14 2.69 2.73 1.28 0.45 0.94 0.24 0.16 Short Term Borrowings 4.96 4.16 4.39 5.15 7.20 4.40 2.52 2.60 0.00 0.00 Short Term Provisions 0.13 0.42 0.40 0.14 0.20 0.15 0.21 0.29 0.54 0.39 Total Liabilities 35.19 38.80 42.02 36.70 33.59 36.83 24.86 32.45 27.09 39.10 Net Block 15.34 16.83 17.32 17.14 12.20 12.95 6.60 6.66 7.62 7.33 Gross Block 41.73 42.46 38.83 39.89 33.84 32.98 25.43 24.28 23.66 24.05 Accumulated Depreciation 26.39 25.63 21.51 22.76 21.64 20.03 18.82 17.63 16.04 16.72 Non Current Assets 27.06 28.57 31.90 28.09 22.98 23.59 17.17 13.24 7.87 7.58 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 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 Long Term Loans & Adv. 11.47 11.49 14.33 10.71 10.52 10.40 10.32 6.33 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 0.00 Current Assets 8.13 10.23 10.13 8.60 10.60 13.24 7.68 19.20 19.22 31.52 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.74 2.11 2.23 1.48 1.93 2.07 0.30 0.32 0.48 0.68 Sundry Debtors 5.75 5.98 5.94 5.79 7.23 9.38 5.42 8.81 9.33 18.47 Cash & Bank 0.12 1.39 1.03 0.46 0.66 1.00 0.29 0.06 0.03 0.04 Other Current Assets 0.53 0.06 0.08 0.07 0.77 0.79 1.68 10.01 9.38 12.33 Short Term Loans & Adv. 0.50 0.69 0.84 0.79 0.65 0.45 1.58 9.93 9.38 12.33 Net Current Assets 1.13 1.40 1.56 0.14 0.01 0.93 2.82 6.31 16.98 16.99 Total Assets 35.19 38.80 42.03 36.69 33.58 36.83 24.85 32.44 27.09 39.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 1.22 4.45 4.66 5.14 -0.38 1.63 -3.03 9.26 2.05 1.85 PBT 0.88 1.64 2.52 0.80 0.64 0.36 0.57 0.22 -0.22 0.10 Adjustment 2.25 2.32 2.70 2.56 1.22 1.44 1.24 1.77 2.27 1.95 Changes in Working Capital -1.55 0.95 -0.24 1.92 -2.24 -0.16 -4.54 7.57 -0.01 -0.20 Cash after chg. in Working capital 1.58 4.91 4.98 5.28 -0.38 1.63 -2.73 9.55 2.05 1.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.35 -0.46 -0.31 -0.14 -0.01 0.00 -0.30 -0.29 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 1.53 1.83 -5.26 -5.97 -0.78 -7.60 3.20 -8.06 -2.56 -0.12 Net Fixed Assets 0.73 -3.63 1.06 -6.05 -0.86 -7.55 -1.15 -0.62 0.39 -0.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.80 5.46 -6.32 0.08 0.08 -0.05 4.35 -7.44 -2.95 -0.02 Cash from Financing Activity -2.76 -6.33 0.64 0.87 1.07 6.04 0.06 -1.17 0.50 -1.71 Net Cash Inflow / Outflow -0.01 -0.05 0.05 0.04 -0.09 0.06 0.23 0.03 -0.01 0.01 Opening Cash & Equivalents 0.05 0.10 0.05 0.01 0.10 0.03 0.06 0.03 0.04 0.03 Closing Cash & Equivalent 0.04 0.05 0.10 0.05 0.01 0.10 0.29 0.06 0.03 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 34.13 32.99 31.62 28.90 28.14 27.87 27.54 26.99 26.78 26.51 ROA 2.23% 2.39% 4.22% 1.51% 1.52% 0.75% 1.33% 0.50% 0.57% 0.62% ROE 3.52% 4.27% 7.84% 2.66% 2.74% 1.20% 1.99% 0.79% 1.02% 1.29% ROCE 6.16% 7.44% 10.81% 7.10% 6.92% 5.61% 5.82% 5.09% 5.64% 5.12% Fixed Asset Turnover 0.38 0.40 0.44 0.44 0.72 1.01 0.59 1.52 1.91 1.31 Receivable days 134.22 132.56 124.44 145.70 126.13 91.47 175.99 90.76 111.47 201.93 Inventory Days 44.08 48.34 39.40 38.20 30.41 14.66 7.72 4.01 4.64 5.96 Payable days 44.43 39.64 17.50 14.42 62.46 57.30 167.75 57.62 64.78 157.82 Cash Conversion Cycle 133.87 141.25 146.35 169.48 94.08 48.83 15.96 37.15 51.33 50.07 Total Debt/Equity 0.29 0.39 0.71 0.67 0.61 0.50 0.16 0.16 0.30 0.27 Interest Cover 1.83 2.70 2.86 1.52 1.44 1.33 1.78 1.23 1.26 1.78

Top Investors:

dwaraka vithal naik

nilesh anant naik

dipak kanayalal shah

gaurav sandeep kapoor

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