Nifty

:

14644.70

Sensex

:

49792.12

123.55 (0.85%)
393.83 (0.80%)

Login

Nifty
Sensex

:
:

14644.70
49792.12

123.55 (0.85%)
393.83 (0.80%)

XT Global Infotech Ltd.

IT - Software

Rating :

75/99

BSE: 531225 | NSE: Not Listed

Watchlist

NSE BSE

26.90

20-Jan-2021

Open
High
Low
Previous Close

26.90
27.40
25.30
26.15

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

72
5.27
36.55
8.82

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

313.72
95.07
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

343.32
N/A
5.34

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.24
153.46
458.63

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

-
71.17
94.29

P:BV (Average)

8 Years
5 Years
3 Years

4.54
4.54
4.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

43.50
70.87
114.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 2.34 1.07 118.69% 2.15 0.57 277.19% 2.13 0.36 491.67% 1.47 0.06 2,350.00%
Expenses 1.77 0.83 113.25% 1.59 0.43 269.77% 1.59 0.12 1,225.00% 1.10 0.07 1,471.43%
EBITDA 0.57 0.25 128.00% 0.56 0.13 330.77% 0.54 0.23 134.78% 0.36 -0.01 -
EBIDTM 24.47% 23.16% 25.91% 23.14% -0.29% -0.29% 24.64% -20.00%
Other Income 0.10 0.05 100.00% 0.05 0.00 0 0.15 0.00 0 0.02 0.00 0
Interest 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00%
Depreciation 0.04 0.02 100.00% 0.04 0.01 300.00% 0.03 0.00 0 0.02 0.00 0
PBT 0.63 0.27 133.33% 0.57 0.20 185.00% 0.67 0.22 204.55% 0.46 -0.02 -
Tax -0.12 0.00 - -0.14 0.00 - -0.71 0.00 - 0.00 0.00 0
PAT 0.76 0.27 181.48% 0.70 0.20 250.00% 1.38 0.21 557.14% 0.46 -0.02 -
PATM 32.34% 25.02% 32.71% 34.98% 2.87% 2.87% 31.60% -38.33%
EPS 0.06 0.02 200.00% 0.06 0.02 200.00% 0.11 0.02 450.00% 0.04 0.00 0

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 42.44 0.00 0 43.82 0.00 0 0.00 0.00 0 1.47 0.06 2,350.00%
Expenses 40.99 0.00 0 43.57 0.00 0 0.00 0.00 0 1.10 0.07 1,471.43%
EBITDA 1.45 0.00 0 0.25 0.00 0 0.00 0.00 0 0.36 -0.01 -
EBIDTM 3.41% 0.00% 0.56% 0.00% 0.00% 0.00% 24.64% -20.00%
Other Income 0.73 0.00 0 0.12 0.00 0 0.00 0.00 0 0.02 0.00 0
Interest 0.11 0.00 0 0.13 0.00 0 0.00 0.00 0 0.00 0.01 -100.00%
Depreciation 0.30 0.00 0 0.34 0.00 0 0.00 0.00 0 0.02 0.00 0
PBT 1.76 0.00 0 -0.10 0.00 - 0.00 0.00 0 0.46 -0.02 -
Tax 0.03 0.00 0 0.16 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.74 0.00 0 -0.27 0.00 - 0.00 0.00 0 0.46 -0.02 -
PATM 4.10% 0.00% -0.61% 0.00% 0.00% 0.00% 31.60% -38.33%
EPS 0.14 0.00 0 -0.02 0.00 - 0.00 0.00 0 0.16 -0.02 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 8.09 5.23 0.42 0.03 0.03 0.05 0.05 0.04 0.45 0.14 0.90 Net Sales Growth 292.72% 1145.24% 1300% 0% -40.0% 0% 25.00% -91.11% 221.43% -84.44% Cost Of Goods Sold 499.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -491.04 5.23 0.42 0.03 0.03 0.05 0.05 0.04 0.45 0.14 0.90 GP Margin -6,069.75% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 6.05 4.01 0.34 0.31 0.23 0.49 0.20 0.20 0.25 0.40 1.22 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 1.11% Employee Cost - 3.09 0.16 0.06 0.05 0.05 0.07 0.10 0.12 0.17 0.98 % Of Sales - 59.08% 38.10% 200% 166.67% 100% 140.0% 250.0% 26.67% 121.43% 108.89% Manufacturing Exp. - 0.03 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.09 0.08 % Of Sales - 0.57% 0% 0% 0% 0% 0% 25.00% 6.67% 64.29% 8.89% General & Admin Exp. - 0.68 0.14 0.25 0.14 0.16 0.13 0.08 0.10 0.13 0.14 % Of Sales - 13.00% 33.33% 833.33% 466.67% 320.0% 260.0% 200% 22.22% 92.86% 15.56% Selling & Distn. Exp. - 0.08 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 % Of Sales - 1.53% 2.38% 0% 0% 0% 0% 25.00% 2.22% 7.14% 0% Miscellaneous Exp. - 0.08 0.02 0.00 0.04 0.28 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.53% 4.76% 0% 133.33% 560.0% 0% 0% 0% 0% 1.11% EBITDA 2.03 1.22 0.08 -0.28 -0.20 -0.44 -0.15 -0.16 0.20 -0.26 -0.32 EBITDA Margin 25.09% 23.33% 19.05% -933.33% -666.67% -880.0% -300% -400% 44.44% -185.71% -35.56% Other Income 0.32 0.48 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.21 1.09 Interest 0.00 0.03 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Depreciation 0.13 0.08 0.00 0.01 0.01 0.04 0.11 0.10 0.27 1.62 3.44 PBT 2.33 1.59 0.03 -0.32 -0.20 -0.48 -0.26 -0.25 -0.07 -1.67 -2.68 Tax -0.97 -0.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 Tax Rate -41.63% -44.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.37% PAT 3.30 2.31 0.03 -0.32 -0.20 -0.48 -0.26 -0.25 -0.07 -1.67 -2.67 PAT before Minority Interest 3.30 2.31 0.03 -0.32 -0.20 -0.48 -0.26 -0.25 -0.07 -1.67 -2.67 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 40.79% 44.17% 7.14% -1066.67% -666.67% -960.0% -520.0% -625.00% -15.56% -1192.86% -296.67% PAT Growth 400.00% 7,600.00% - - - - - - - - EPS 0.28 0.19 0.00 -0.03 -0.02 -0.04 -0.02 -0.02 -0.01 -0.14 -0.22

Description TTM Mar 20
Net Sales - 195.29 Net Sales Growth - Cost Of Goods Sold - 0.00 Gross Profit - 195.29 GP Margin - 100% Total Expenditure - 189.52 Power & Fuel Cost - 0.54 % Of Sales - 0.28% Employee Cost - 171.42 % Of Sales - 87.78% Manufacturing Exp. - 0.19 % Of Sales - 0.10% General & Admin Exp. - 15.31 % Of Sales - 7.84% Selling & Distn. Exp. - 0.46 % Of Sales - 0.24% Miscellaneous Exp. - 1.60 % Of Sales - 0.82% EBITDA - 5.77 EBITDA Margin - 2.95% Other Income - 0.57 Interest - 1.27 Depreciation - 1.15 PBT - 3.92 Tax - 0.03 Tax Rate - 0.77% PAT - 3.89 PAT before Minority Interest - 3.89 Minority Interest - 0.00 PAT Margin - 1.99% PAT Growth - EPS - 0.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 57.31 -1.75 -1.78 -2.07 -1.86 -1.38 -1.12 -0.87 -0.80 0.87 Share Capital 12.00 1.27 1.27 0.67 13.31 13.31 13.31 13.31 13.31 13.31 Total Reserves 45.31 -3.02 -3.05 -2.73 -15.17 -14.69 -14.43 -14.18 -14.11 -12.44 Non-Current Liabilities -0.66 0.00 2.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 2.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.67 2.68 0.06 2.49 2.40 2.27 2.27 2.00 2.05 2.49 Trade Payables 0.16 0.13 0.00 0.00 0.00 0.04 0.08 0.13 0.13 0.20 Other Current Liabilities 0.45 0.11 0.06 0.06 0.06 0.16 0.17 0.19 0.21 1.08 Short Term Borrowings 0.00 2.43 0.00 2.38 2.29 2.01 1.94 1.62 1.62 0.97 Short Term Provisions 0.07 0.00 0.00 0.06 0.05 0.06 0.08 0.07 0.08 0.23 Total Liabilities 57.32 0.93 0.92 0.42 0.54 0.89 1.15 1.13 1.25 3.36 Net Block 0.35 0.17 0.11 0.11 0.12 0.16 0.26 0.36 0.57 2.06 Gross Block 0.43 0.70 0.67 0.67 0.67 17.06 17.05 17.05 16.99 17.32 Accumulated Depreciation 0.08 0.53 0.56 0.55 0.55 16.90 16.79 16.69 16.43 15.26 Non Current Assets 49.08 0.17 0.11 0.11 0.12 0.16 0.26 0.36 0.57 2.06 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 48.73 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 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 8.24 0.76 0.81 0.31 0.41 0.72 0.88 0.77 0.68 1.30 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 1.20 0.44 0.00 0.00 0.02 0.31 0.33 0.33 0.34 0.66 Cash & Bank 6.11 0.03 0.54 0.00 0.05 0.01 0.09 0.01 0.01 0.01 Other Current Assets 0.93 0.01 0.00 0.00 0.34 0.41 0.47 0.44 0.32 0.62 Short Term Loans & Adv. 0.64 0.29 0.27 0.31 0.34 0.41 0.47 0.44 0.32 0.62 Net Current Assets 7.57 -1.92 0.75 -2.18 -1.99 -1.54 -1.38 -1.23 -1.37 -1.19 Total Assets 57.32 0.93 0.92 0.42 0.53 0.88 1.14 1.13 1.25 3.36

Description Mar 20
Shareholder's Funds 57.31 Share Capital 12.00 Total Reserves 45.31 Non-Current Liabilities 37.77 Secured Loans 0.00 Unsecured Loans 35.73 Long Term Provisions 0.89 Current Liabilities 74.58 Trade Payables 7.38 Other Current Liabilities 53.50 Short Term Borrowings 12.98 Short Term Provisions 0.73 Total Liabilities 169.66 Net Block 40.50 Gross Block 46.84 Accumulated Depreciation 6.34 Non Current Assets 82.72 Capital Work in Progress 39.04 Non Current Investment 0.00 Long Term Loans & Adv. 2.32 Other Non Current Assets 0.85 Current Assets 86.94 Current Investments 0.00 Inventories 0.00 Sundry Debtors 41.43 Cash & Bank 19.11 Other Current Assets 26.40 Short Term Loans & Adv. 10.11 Net Current Assets 12.36 Total Assets 169.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 0.66 -0.24 -0.06 -0.05 0.05 -0.08 0.08 0.06 0.13 -0.13 PBT 2.31 0.03 -0.32 -0.20 -0.48 -0.26 -0.25 -0.07 -1.67 -2.67 Adjustment -0.72 0.00 0.01 0.05 0.32 0.11 0.10 0.27 1.62 3.44 Changes in Working Capital -0.93 -0.27 0.25 0.10 0.21 0.07 0.23 -0.14 0.18 -0.91 Cash after chg. in Working capital 0.66 -0.24 -0.06 -0.05 0.05 -0.08 0.08 0.06 0.13 -0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -48.88 -0.07 0.00 0.00 0.00 -0.01 0.00 -0.06 -0.13 0.00 Net Fixed Assets 0.27 -0.03 0.00 0.00 16.39 -0.01 0.00 -0.06 0.33 3.84 Net Investments -48.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.42 -0.04 0.00 0.00 -16.39 0.00 0.00 0.00 -0.46 -3.84 Cash from Financing Activity 54.30 -0.21 0.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 6.08 -0.51 0.54 -0.05 0.05 -0.08 0.08 0.00 0.01 -0.13 Opening Cash & Equivalents 0.03 0.54 0.00 0.05 0.01 0.09 0.01 0.01 0.01 0.14 Closing Cash & Equivalent 6.11 0.03 0.54 0.00 0.05 0.01 0.09 0.01 0.01 0.01

Description Mar 20
Cash From Operating Activity 16.74 PBT 3.92 Adjustment 3.75 Changes in Working Capital 9.06 Cash after chg. in Working capital 16.74 Interest Paid 0.00 Tax Paid 0.00 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -65.68 Net Fixed Assets Net Investments Others Cash from Financing Activity 54.71 Net Cash Inflow / Outflow 5.76 Opening Cash & Equivalents 13.34 Closing Cash & Equivalent 19.11

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 4.78 -1.39 -1.41 -3.10 -1.40 -1.04 -0.84 -0.66 -0.60 0.65 ROA 7.92% 3.11% -47.04% -41.86% -68.01% -25.52% -22.15% -6.02% -72.55% -50.81% ROE 8.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -4987.33% -121.31% ROCE 5.60% 10.16% -46.20% -54.79% -92.03% -35.80% -32.23% -8.96% -125.13% -87.68% Fixed Asset Turnover 9.23 0.61 0.05 0.05 0.01 0.00 0.00 0.03 0.01 0.05 Receivable days 57.20 381.74 0.00 0.00 1240.65 2387.15 2769.43 270.62 1349.39 280.68 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 16.07 141.27 10.78 0.00 90.30 123.69 170.33 111.67 32.15 13.28 Cash Conversion Cycle 41.12 240.46 -10.78 0.00 1150.35 2263.45 2599.10 158.95 1317.24 267.40 Total Debt/Equity 0.00 -1.39 -1.48 -1.15 -1.23 -1.45 -1.73 -1.85 -2.03 1.12 Interest Cover 53.62 1.73 -5.88 -1428.96 -2012.01 -539.87 -651.32 -51.38 -531.94 -324.87

Description Mar 20
Book Value (Rs.) 4.78 ROA 3.60% ROE 8.95% ROCE 7.46% Fixed Asset Turnover 5.68 Receivable days 45.80 Inventory Days 0.00 Payable days 8.17 Cash Conversion Cycle 37.63 Total Debt/Equity 0.85 Interest Cover 4.09

Top Investors:

lakshmi narasimham b

gangadhar sharyala

sai kumar pallikonda mohan

mustikovila hari hara nath

ravindranath tagore velicheti

kodali radha krishna

Annual Reports:

News Update:

XT Global Infotech - Quarterly Results
6th Nov 2020, 13:52 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