Nifty

:

22368.00

Sensex

:

73738.45

31.60 (0.14%)
650.12 (0.89%)

Login

Nifty
Sensex

:
:

22368.00
73738.45

31.60 (0.14%)
650.12 (0.89%)

Indo-City Infotech Ltd.

Finance - NBFC

Rating :

N/A

BSE: 532100 | NSE: Not Listed

Watchlist

NSE BSE

15.22

23-Apr-2024

Open
High
Low
Previous Close

15.85
16.20
14.97
15.75

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

98
1.96
17.75
5.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.38
36.28
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.89
N/A
1.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

76.88
42.80
102.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-14.34
-39.26
-31.84

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-35.44
-33.61

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.55
0.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.95
8.73
10.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 6.08 6.92 -12.14% 5.57 2.67 108.61% 6.43 3.05 110.82% 5.35 3.07 74.27%
Expenses 5.88 6.86 -14.29% 5.39 2.65 103.40% 6.28 3.09 103.24% 5.49 3.30 66.36%
EBITDA 0.21 0.06 250.00% 0.18 0.02 800.00% 0.15 -0.03 - -0.14 -0.22 -
EBIDTM 3.39% 0.87% 3.20% 0.67% 2.35% -1.15% -2.67% -7.22%
Other Income 0.07 0.02 250.00% 0.08 0.01 700.00% 0.07 0.02 250.00% 0.06 0.06 0.00%
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 0.27 0.08 237.50% 0.26 0.02 1,200.00% 0.22 -0.02 - -0.08 -0.16 -
Tax 0.07 0.03 133.33% 0.03 -0.01 - 0.06 0.01 500.00% 0.08 -0.04 -
PAT 0.21 0.05 320.00% 0.23 0.03 666.67% 0.16 -0.03 - -0.17 -0.13 -
PATM 3.42% 0.68% 4.13% 1.01% 2.49% -0.95% -3.14% -4.10%
EPS 0.20 0.05 300.00% 0.22 0.03 633.33% 0.15 -0.03 - -0.16 -0.12 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 23.43 17.99 9.27 2.16 1.54 3.03 2.92 1.56 0.40 0.40 0.06 Net Sales Growth 49.14% 94.07% 329.17% 40.26% -49.17% 3.77% 87.18% 290.0% 0% 566.67% Cost Of Goods Sold 22.09 17.36 8.57 1.72 1.17 2.87 2.51 1.51 -0.01 0.08 0.00 Gross Profit 1.34 0.63 0.69 0.44 0.38 0.16 0.41 0.05 0.41 0.32 0.06 GP Margin 5.70% 3.50% 7.44% 20.37% 24.68% 5.28% 14.04% 3.21% 102.50% 80.0% 100% Total Expenditure 23.04 18.09 9.37 2.84 2.49 4.24 2.97 2.05 0.49 0.46 0.53 Power & Fuel Cost - 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 0.06% 0.11% 0.46% 0.65% 0.33% 0.34% 0.64% 2.50% 2.50% 16.67% Employee Cost - 0.15 0.16 0.14 0.15 0.14 0.21 0.22 0.14 0.14 0.18 % Of Sales - 0.83% 1.73% 6.48% 9.74% 4.62% 7.19% 14.10% 35.00% 35.00% 300% Manufacturing Exp. - 0.13 0.10 0.08 0.07 0.03 0.03 0.06 0.05 0.01 0.03 % Of Sales - 0.72% 1.08% 3.70% 4.55% 0.99% 1.03% 3.85% 12.50% 2.50% 50.0% General & Admin Exp. - 0.25 0.25 0.20 0.15 0.10 0.14 0.22 0.24 0.18 0.27 % Of Sales - 1.39% 2.70% 9.26% 9.74% 3.30% 4.79% 14.10% 60.0% 45.00% 450.0% Selling & Distn. Exp. - 0.00 0.00 0.00 0.01 0.00 0.01 0.01 0.01 0.04 0.02 % Of Sales - 0% 0% 0% 0.65% 0% 0.34% 0.64% 2.50% 10.0% 33.33% Miscellaneous Exp. - 0.20 0.28 0.71 0.94 1.10 0.06 0.03 0.05 0.00 0.02 % Of Sales - 1.11% 3.02% 32.87% 61.04% 36.30% 2.05% 1.92% 12.50% 0% 16.67% EBITDA 0.40 -0.10 -0.10 -0.68 -0.95 -1.21 -0.05 -0.49 -0.09 -0.06 -0.47 EBITDA Margin 1.71% -0.56% -1.08% -31.48% -61.69% -39.93% -1.71% -31.41% -22.50% -15.00% -783.33% Other Income 0.28 0.11 0.09 0.13 0.12 0.19 0.17 0.62 0.22 0.22 0.64 Interest 0.00 0.01 0.02 0.00 0.02 0.02 0.05 0.02 0.01 0.01 0.00 Depreciation 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.07 0.09 0.15 0.08 PBT 0.67 -0.01 -0.04 -0.56 -0.85 -1.06 0.06 0.04 0.04 0.00 0.09 Tax 0.24 0.12 -0.01 -0.15 -0.23 0.01 0.02 0.03 0.02 -0.01 0.03 Tax Rate 35.82% -1200.00% 25.00% 26.79% 27.06% -0.94% 33.33% 75.00% 50.00% 0.00% 33.33% PAT 0.43 -0.12 -0.03 -0.41 -0.63 -1.07 0.03 0.02 0.02 0.01 0.06 PAT before Minority Interest 0.43 -0.12 -0.03 -0.41 -0.63 -1.07 0.03 0.02 0.02 0.01 0.06 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 1.84% -0.67% -0.32% -18.98% -40.91% -35.31% 1.03% 1.28% 5.00% 2.50% 100% PAT Growth 637.50% - - - - - 50.00% 0.00% 100.00% -83.33% EPS 0.41 -0.12 -0.03 -0.39 -0.61 -1.03 0.03 0.02 0.02 0.01 0.06

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 12.26 12.38 12.41 11.73 12.36 13.42 13.39 13.37 13.35 13.35 Share Capital 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 1.86 1.98 2.01 1.33 1.96 3.02 2.99 2.97 2.95 2.95 Non-Current Liabilities -0.35 -0.45 -0.42 -0.27 -0.03 -0.01 -0.02 -0.04 -0.02 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.02 0.03 0.00 0.00 0.00 Current Liabilities 0.20 0.02 0.02 0.02 0.94 1.04 1.61 0.41 0.07 0.08 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Short Term Borrowings 0.18 0.00 0.00 0.00 0.93 1.02 1.56 0.37 0.00 0.00 Short Term Provisions 0.01 0.01 0.01 0.01 0.01 0.01 0.04 0.03 0.06 0.07 Total Liabilities 12.11 11.95 12.01 11.48 13.27 14.45 14.98 13.74 13.40 13.43 Net Block 0.85 0.62 0.62 0.61 0.62 0.61 0.62 0.69 0.75 0.74 Gross Block 1.36 1.12 1.30 1.29 1.29 1.27 1.26 1.26 1.23 1.07 Accumulated Depreciation 0.51 0.50 0.68 0.68 0.66 0.65 0.64 0.57 0.48 0.33 Non Current Assets 3.17 4.02 4.06 3.03 4.54 8.47 9.98 8.53 10.44 10.54 Capital Work in Progress 0.00 0.24 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.13 Non Current Investment 2.15 2.73 2.79 1.66 3.26 2.35 2.35 2.35 4.06 4.15 Long Term Loans & Adv. 0.12 0.43 0.61 0.75 0.65 5.51 7.02 5.50 5.64 5.53 Other Non Current Assets 0.04 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 8.94 7.92 7.94 8.45 8.73 5.98 5.01 5.22 2.96 2.89 Current Investments 0.00 0.00 0.00 0.00 0.00 2.01 2.01 2.01 0.00 0.00 Inventories 1.35 0.30 0.55 0.00 0.59 0.77 0.08 0.39 0.09 0.00 Sundry Debtors 0.10 0.27 0.10 0.29 0.12 0.12 0.12 0.00 0.00 0.00 Cash & Bank 3.54 0.95 1.30 1.23 1.73 2.51 2.25 2.22 2.14 2.16 Other Current Assets 3.94 0.00 0.00 0.00 6.29 0.57 0.54 0.60 0.73 0.74 Short Term Loans & Adv. 3.94 6.40 5.99 6.93 6.29 0.03 0.05 0.05 0.07 0.08 Net Current Assets 8.74 7.91 7.93 8.44 7.79 4.94 3.39 4.80 2.89 2.81 Total Assets 12.11 11.94 12.00 11.48 13.27 14.45 14.99 13.75 13.40 13.43

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 2.08 -0.16 0.03 -1.26 -0.92 0.68 -1.37 -0.17 -0.30 -0.48 PBT -0.01 -0.04 -0.56 -0.85 -1.06 0.06 0.04 0.04 0.00 0.09 Adjustment 0.07 0.05 -0.11 0.85 0.94 -0.10 -0.11 -0.12 -0.06 -0.54 Changes in Working Capital 2.04 -0.15 0.69 -1.29 -0.76 0.74 -1.29 -0.04 -0.22 0.00 Cash after chg. in Working capital 2.10 -0.14 0.02 -1.30 -0.88 0.70 -1.36 -0.13 -0.28 -0.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.02 -0.02 0.01 0.04 -0.04 -0.03 -0.02 -0.04 -0.03 -0.02 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 0.52 -0.18 0.04 0.78 0.16 -0.07 0.18 -0.26 0.40 0.27 Net Fixed Assets 0.00 -0.03 -0.04 0.00 -0.02 -0.01 0.00 -0.03 -0.03 -0.33 Net Investments 0.58 0.06 -1.13 1.60 1.10 0.00 0.00 -0.30 0.09 0.55 Others -0.06 -0.21 1.21 -0.82 -0.92 -0.06 0.18 0.07 0.34 0.05 Cash from Financing Activity -0.01 -0.01 0.00 -0.02 -0.02 -0.59 1.18 0.36 -0.01 0.00 Net Cash Inflow / Outflow 2.59 -0.35 0.06 -0.50 -0.78 0.01 -0.01 -0.07 0.08 -0.21 Opening Cash & Equivalents 0.95 1.30 1.23 1.73 2.51 0.01 0.02 0.09 0.01 0.22 Closing Cash & Equivalent 3.54 0.95 1.30 1.23 1.73 0.02 0.01 0.02 0.09 0.01

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.) 11.78 11.90 11.93 11.28 11.88 12.91 12.87 12.86 12.84 12.84 ROA -1.02% -0.24% -3.51% -5.07% -7.69% 0.24% 0.11% 0.13% 0.05% 0.43% ROE -1.00% -0.23% -3.41% -5.21% -8.27% 0.26% 0.12% 0.13% 0.05% 0.44% ROCE 0.03% -0.19% -4.60% -6.67% -7.49% 0.73% 0.40% 0.34% 0.07% 0.66% Fixed Asset Turnover 14.51 7.65 1.67 1.20 2.37 2.32 1.24 0.32 0.35 0.06 Receivable days 3.75 7.34 32.82 47.89 14.28 14.76 27.61 0.00 0.06 0.18 Inventory Days 16.78 16.79 46.66 69.58 81.85 53.19 54.68 218.98 82.13 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 20.53 24.13 79.48 117.47 96.14 67.95 82.30 218.98 82.20 0.18 Total Debt/Equity 0.01 0.00 0.00 0.00 0.08 0.08 0.12 0.03 0.00 0.00 Interest Cover 0.38 -1.53 -154.35 -40.76 -49.26 2.09 3.70 4.84 1.04 28.65

Annual Reports:

News Update:

Indo-City Infotech - Quarterly Results
2nd Feb 2024, 21:06 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