Nifty

:

25476.10

Sensex

:

83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Login

Nifty
Sensex

:
:

25476.10
83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Quint Digital Ltd.

Miscellaneous

Rating :

38/99

BSE: 539515 | NSE: Not Listed

Watchlist

NSE BSE

45.49

09-Jul-2025

Open
High
Low
Previous Close

45.56
46.23
45
46.45

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

2368
108492
46.23
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

214.63
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

360.84
N/A
1.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

45.71
18.87
5.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
4.57

PAT CAGR (%)

10 Years
5 Years
3 Years

46.26
-
22.87

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

3.22
3.22
3.22

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-26.49
-26.49
-26.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 2.15 8.45 -74.56% 2.73 8.29 -67.07% 3.11 8.66 -64.09% 2.88 7.83 -63.22%
Expenses 4.10 6.41 -36.04% 3.97 5.07 -21.70% 4.41 4.59 -3.92% 5.93 5.26 12.74%
EBITDA -1.95 2.04 - -1.24 3.23 - -1.30 4.06 - -3.05 2.58 -
EBIDTM -90.96% 24.11% -45.49% 38.91% -41.70% 46.93% -105.94% 32.87%
Other Income 7.18 8.57 -16.22% 4.17 5.65 -26.19% 6.73 4.40 52.95% 5.83 5.36 8.77%
Interest 4.60 3.81 20.73% 6.10 2.70 125.93% 4.73 2.41 96.27% 4.92 1.79 174.86%
Depreciation 0.29 2.13 -86.38% 0.29 2.83 -89.75% 0.43 2.86 -84.97% 0.38 2.75 -86.18%
PBT -0.30 4.65 - -3.48 3.33 - 0.11 3.07 -96.42% -14.08 3.39 -
Tax -0.11 1.69 - -0.70 0.92 - 0.04 0.79 -94.94% -3.67 0.85 -
PAT -0.18 2.96 - -2.78 2.41 - 0.07 2.28 -96.93% -10.41 2.54 -
PATM -8.57% 35.06% -101.83% 29.01% 2.22% 26.33% -361.26% 32.45%
EPS -0.04 0.63 - -0.59 0.51 - 0.01 0.48 -97.92% -2.21 0.54 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 7.56 15.25 -50.43% 8.51 15.77 -46.04% 8.77 19.29 -54.54% 8.28 15.68 -47.19%
Expenses 10.89 13.93 -21.82% 12.37 23.15 -46.57% 13.04 25.79 -49.44% 13.35 23.53 -43.26%
EBITDA -3.33 1.32 - -3.86 -7.39 - -4.28 -6.50 - -5.07 -7.86 -
EBIDTM -44.10% 8.63% -45.28% -46.86% -48.76% -33.69% -61.24% -50.10%
Other Income 8.07 8.23 -1.94% 7.47 6.27 19.14% 8.83 4.41 100.23% 7.37 6.14 20.03%
Interest 4.60 3.82 20.42% 6.18 5.06 22.13% 4.87 3.40 43.24% 5.00 2.39 109.21%
Depreciation 1.15 2.97 -61.28% 1.29 5.29 -75.61% 1.39 3.70 -62.43% 1.29 3.48 -62.93%
PBT -1.65 2.73 - -4.20 83.64 - -1.86 -9.31 - -32.09 -7.58 -
Tax -0.11 1.69 - -0.22 7.32 - 0.62 0.79 -21.52% -3.23 0.85 -
PAT -1.54 1.04 - -3.98 76.33 - -2.49 -10.11 - -28.86 -8.43 -
PATM -20.38% 6.80% -46.74% 484.15% -28.34% -52.39% -348.60% -53.78%
EPS -0.50 0.11 - -0.66 17.61 - -0.21 -1.08 - -5.54 -0.79 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 10.87 33.23 41.05 35.55 21.13 14.00 0.00 0.95 1.59 0.00 0.77 Net Sales Growth -67.29% -19.05% 15.47% 68.24% 50.93% 0 -100% -40.25% 0 -100% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.94 1.32 0.00 0.74 Gross Profit 10.87 33.23 41.05 35.55 21.13 14.00 0.00 0.02 0.27 0.00 0.03 GP Margin 100.01% 100% 100% 100% 100% 100% 0 2.11% 16.98% 0 3.90% Total Expenditure 18.41 21.16 24.03 21.73 19.62 40.79 0.35 1.21 1.83 0.28 1.03 Power & Fuel Cost - 0.17 0.24 0.23 0.17 0.28 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.51% 0.58% 0.65% 0.80% 2.00% 0 0% 0% 0 0% Employee Cost - 9.17 12.17 9.46 10.22 23.46 0.10 0.14 0.14 0.11 0.09 % Of Sales - 27.60% 29.65% 26.61% 48.37% 167.57% 0 14.74% 8.81% 0 11.69% Manufacturing Exp. - 2.66 2.46 2.13 1.99 3.24 0.00 0.00 0.18 0.00 0.00 % Of Sales - 8.00% 5.99% 5.99% 9.42% 23.14% 0 0% 11.32% 0 0% General & Admin Exp. - 5.66 3.89 4.16 4.48 10.58 0.21 0.11 0.11 0.14 0.16 % Of Sales - 17.03% 9.48% 11.70% 21.20% 75.57% 0 11.58% 6.92% 0 20.78% Selling & Distn. Exp. - 2.85 4.64 4.61 2.58 2.91 0.00 0.00 0.08 0.02 0.03 % Of Sales - 8.58% 11.30% 12.97% 12.21% 20.79% 0 0% 5.03% 0 3.90% Miscellaneous Exp. - 0.65 0.63 1.15 0.18 0.31 0.04 0.01 0.01 0.00 0.03 % Of Sales - 1.96% 1.53% 3.23% 0.85% 2.21% 0 1.05% 0.63% 0 1.30% EBITDA -7.54 12.07 17.02 13.82 1.51 -26.79 -0.35 -0.26 -0.24 -0.28 -0.26 EBITDA Margin -69.37% 36.32% 41.46% 38.87% 7.15% -191.36% 0 -27.37% -15.09% 0 -33.77% Other Income 23.91 21.62 3.68 1.61 0.67 1.35 0.48 0.58 0.36 0.42 0.54 Interest 20.35 10.77 2.46 1.11 0.98 0.92 0.00 0.00 0.00 0.00 0.00 Depreciation 1.39 10.56 9.37 7.32 2.55 1.25 0.00 0.00 0.00 0.06 0.06 PBT -17.75 12.37 8.85 6.99 -1.36 -27.61 0.13 0.32 0.12 0.08 0.23 Tax -4.44 3.24 2.47 1.66 -0.08 -0.13 0.02 0.09 0.03 0.01 0.03 Tax Rate 25.01% 26.54% 27.91% 25.58% 4.15% 0.47% 15.38% 28.13% 25.00% 12.50% 13.04% PAT -13.30 8.96 6.38 4.83 -1.86 -27.49 0.11 0.24 0.09 0.07 0.20 PAT before Minority Interest -13.30 8.96 6.38 4.83 -1.86 -27.49 0.11 0.24 0.09 0.07 0.20 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 -122.36% 26.96% 15.54% 13.59% -8.80% -196.36% 0 25.26% 5.66% 0 25.97% PAT Growth -230.52% 40.44% 32.09% - - - -54.17% 166.67% 28.57% -65.00% EPS -2.82 1.90 1.35 1.02 -0.39 -5.82 0.02 0.05 0.02 0.01 0.04

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 33.12 65.98 74.48 55.98 35.45 Net Sales Growth -49.81% -11.41% 33.05% 57.91% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 Gross Profit 33.12 65.98 74.48 55.98 35.45 GP Margin 99.99% 100% 100% 100% 100% Total Expenditure 49.65 86.22 90.31 72.17 68.17 Power & Fuel Cost - 0.40 0.42 0.41 0.38 % Of Sales - 0.61% 0.56% 0.73% 1.07% Employee Cost - 46.44 47.21 41.99 39.57 % Of Sales - 70.38% 63.39% 75.01% 111.62% Manufacturing Exp. - 13.55 9.50 4.88 4.93 % Of Sales - 20.54% 12.76% 8.72% 13.91% General & Admin Exp. - 11.30 13.10 7.96 12.33 % Of Sales - 17.13% 17.59% 14.22% 34.78% Selling & Distn. Exp. - 4.93 11.82 9.65 5.67 % Of Sales - 7.47% 15.87% 17.24% 15.99% Miscellaneous Exp. - 9.59 8.28 7.27 5.29 % Of Sales - 14.53% 11.12% 12.99% 14.92% EBITDA -16.54 -20.24 -15.83 -16.19 -32.72 EBITDA Margin -49.94% -30.68% -21.25% -28.92% -92.30% Other Income 31.74 25.05 6.14 5.58 3.79 Interest 20.65 14.87 3.50 1.76 4.43 Depreciation 5.12 15.45 11.70 8.97 7.75 PBT -39.80 -25.50 -24.89 -21.35 -41.11 Tax -2.94 10.65 2.47 1.68 -0.08 Tax Rate 7.39% 15.33% -9.92% -7.51% 0.13% PAT -36.87 74.66 -22.74 -21.25 -48.83 PAT before Minority Interest -36.17 57.27 -28.18 -24.87 -60.70 Minority Interest 0.70 17.39 5.44 3.62 11.87 PAT Margin -111.32% 113.16% -30.53% -37.96% -137.74% PAT Growth -162.67% - - - EPS -7.81 15.82 -4.82 -4.50 -10.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 187.92 167.43 36.12 31.06 34.82 5.71 5.60 5.36 5.27 5.20 Share Capital 47.09 46.97 21.97 21.95 4.00 2.00 2.00 2.00 2.00 2.00 Total Reserves 138.38 118.93 13.87 9.06 15.42 3.71 3.60 3.36 3.27 3.20 Non-Current Liabilities 57.09 2.35 2.84 2.24 0.97 0.00 0.03 0.03 0.02 0.03 Secured Loans 51.84 0.07 0.11 0.15 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 0.94 3.29 2.65 1.06 1.08 0.00 0.01 0.00 0.00 0.00 Current Liabilities 169.30 53.29 41.92 19.38 2.88 0.17 0.02 0.01 0.01 0.01 Trade Payables 2.42 2.44 4.25 2.73 1.94 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 4.80 2.63 16.18 2.60 0.90 0.17 0.01 0.01 0.01 0.00 Short Term Borrowings 161.88 48.00 19.40 13.64 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.20 0.22 2.09 0.41 0.04 0.00 0.01 0.00 0.00 0.00 Total Liabilities 414.31 223.07 80.88 52.68 38.67 5.88 5.65 5.40 5.30 5.24 Net Block 14.05 15.13 12.68 9.76 1.86 0.00 0.03 0.03 0.04 0.13 Gross Block 44.68 35.66 23.79 13.58 3.10 0.00 0.03 0.29 0.39 0.43 Accumulated Depreciation 30.63 20.52 11.11 3.82 1.24 0.00 0.00 0.26 0.35 0.30 Non Current Assets 120.51 73.58 32.13 12.28 4.65 0.05 0.16 0.21 0.21 1.26 Capital Work in Progress 0.04 0.02 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 100.46 14.72 14.72 0.00 0.00 0.00 0.01 0.02 0.02 1.02 Long Term Loans & Adv. 2.55 3.42 2.54 0.56 2.79 0.05 0.11 0.00 0.00 0.00 Other Non Current Assets 3.42 40.28 2.19 1.90 0.00 0.00 0.01 0.15 0.15 0.11 Current Assets 293.79 149.50 48.76 40.40 34.03 5.84 5.49 5.19 5.09 3.97 Current Investments 193.94 102.10 25.07 27.82 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 6.64 12.87 7.95 11.02 4.22 0.00 0.00 0.00 0.00 0.00 Cash & Bank 5.90 14.05 0.27 0.05 28.99 5.75 3.21 1.62 2.72 0.02 Other Current Assets 87.32 0.94 0.95 0.83 0.82 0.09 2.28 3.58 2.38 3.95 Short Term Loans & Adv. 66.75 19.53 14.53 0.69 0.31 0.02 2.27 3.52 2.37 3.95 Net Current Assets 124.50 96.21 6.83 21.02 31.15 5.67 5.47 5.19 5.08 3.96 Total Assets 414.30 223.08 80.89 52.68 38.68 5.89 5.65 5.40 5.30 5.23

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 261.25 211.87 65.07 51.18 Share Capital 47.09 46.97 21.97 21.95 Total Reserves 202.09 154.77 33.95 25.51 Non-Current Liabilities 58.78 2.16 6.02 43.29 Secured Loans 51.84 0.07 0.13 0.15 Unsecured Loans 0.01 0.01 0.01 37.67 Long Term Provisions 1.67 2.31 4.68 2.96 Current Liabilities 178.01 89.38 61.17 38.70 Trade Payables 4.86 11.01 11.97 9.19 Other Current Liabilities 6.33 7.35 20.79 7.80 Short Term Borrowings 166.20 69.95 25.62 20.61 Short Term Provisions 0.62 1.07 2.79 1.09 Total Liabilities 498.00 279.77 109.18 113.70 Net Block 20.42 21.34 18.07 14.12 Gross Block 57.34 51.08 36.24 23.37 Accumulated Depreciation 36.92 29.74 18.18 9.24 Non Current Assets 119.09 84.10 55.27 29.00 Capital Work in Progress 0.04 0.02 0.00 0.06 Non Current Investment 91.68 7.57 8.37 2.90 Long Term Loans & Adv. 3.53 12.59 16.17 2.72 Other Non Current Assets 3.42 42.57 12.66 9.21 Current Assets 378.90 194.77 51.02 84.70 Current Investments 238.52 143.14 25.07 38.82 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 10.91 21.37 11.96 13.61 Cash & Bank 8.50 18.23 1.51 1.81 Other Current Assets 120.98 4.83 5.42 13.89 Short Term Loans & Adv. 99.70 7.21 7.06 16.57 Net Current Assets 200.90 105.39 -10.15 46.00 Total Assets 497.99 278.87 106.29 113.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2.49 6.27 15.62 -1.60 -0.66 2.04 1.01 -1.46 1.25 -1.54 PBT 12.21 8.85 6.49 -1.94 -27.61 0.13 0.32 0.12 0.08 0.23 Adjustment 0.84 9.57 8.11 5.69 27.92 -0.47 -0.58 -0.35 -0.36 -0.46 Changes in Working Capital -8.73 -8.51 2.74 -5.25 -0.96 2.41 1.35 -1.21 1.54 -1.26 Cash after chg. in Working capital 4.32 9.91 17.33 -1.50 -0.65 2.08 1.09 -1.43 1.27 -1.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.83 -3.64 -1.72 -0.10 -0.01 -0.04 -0.09 -0.03 -0.02 -0.04 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 -166.53 -141.82 -19.50 -62.24 0.89 0.50 0.59 0.36 1.45 0.57 Net Fixed Assets -9.04 -11.89 -10.15 -10.54 -3.10 0.03 0.26 0.10 0.04 0.00 Net Investments -177.58 -77.03 -11.97 -27.82 0.00 0.01 0.01 0.00 1.00 0.05 Others 20.09 -52.90 2.62 -23.88 3.99 0.46 0.32 0.26 0.41 0.52 Cash from Financing Activity 122.07 149.34 4.10 34.89 23.02 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -41.96 13.79 0.22 -28.95 23.25 2.54 1.59 -1.10 2.70 -0.97 Opening Cash & Equivalents 14.05 0.27 0.05 28.99 5.75 3.21 1.62 2.72 0.02 0.99 Closing Cash & Equivalent -27.91 14.05 0.27 0.05 28.99 5.75 3.21 1.62 2.72 0.02

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -40.45 -21.51 -18.12 -0.59 PBT 67.92 -25.70 -23.19 -60.78 Adjustment -85.54 13.98 12.23 50.69 Changes in Working Capital -14.23 -6.73 -4.64 7.86 Cash after chg. in Working capital -31.86 -18.45 -15.60 -2.23 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -8.59 -3.07 -2.52 1.64 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -182.87 -124.19 -1.57 -56.76 Net Fixed Assets -9.04 -11.89 -10.15 Net Investments -177.58 -77.03 -11.97 Others 3.75 -35.27 20.55 Cash from Financing Activity 177.17 162.41 17.48 18.67 Net Cash Inflow / Outflow -46.14 16.70 -2.22 -38.68 Opening Cash & Equivalents 17.59 0.89 -2.29 36.39 Closing Cash & Equivalent -28.55 17.59 -4.51 -2.29

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 39.38 35.32 8.98 7.78 43.54 14.28 14.00 13.41 13.18 12.99 ROA 2.81% 4.20% 7.23% -4.07% -123.38% 1.95% 4.26% 1.72% 1.42% 3.80% ROE 5.10% 6.32% 14.44% -7.68% -237.70% 1.99% 4.29% 1.73% 1.43% 3.83% ROCE 7.42% 8.30% 14.95% -2.37% -131.69% 2.38% 5.91% 2.28% 1.65% 4.44% Fixed Asset Turnover 0.83 1.38 1.90 2.53 4.51 0.00 5.88 4.69 0.00 1.78 Receivable days 107.19 92.57 97.34 131.57 109.96 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 11.13 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 107.19 92.57 97.34 131.57 98.82 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 1.16 0.29 0.56 0.46 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 2.13 4.59 6.82 -0.97 -28.87 554.49 401.68 42.35 19.30 631.13

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 52.91 42.95 14.01 11.90 ROA 14.73% -14.49% -22.32% -53.39% ROE 25.40% -21.87% -48.12% -127.91% ROCE 21.67% -11.84% -21.18% -50.98% Fixed Asset Turnover 1.22 1.71 1.88 1.52 Receivable days 89.29 81.66 83.36 140.14 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 Cash Conversion Cycle 89.29 81.66 83.36 140.14 Total Debt/Equity 0.88 0.35 0.48 1.25 Interest Cover 5.57 -6.35 -12.15 -12.72

Top Investors:

unico global opportunities fund limited

madhu sudan goyal

genesis grand general trading l.l.c

Annual Reports:

News Update:

Quint Digital signs franchise agreement with Time Out
27th May 2025, 15:00 PM

QDL and Time Out will bring high-quality, expert content and world-class cultural and culinary offerings to Indian consumers and advertisers
Read More
Quint Digital - Quarterly Results
30th Apr 2025, 20:18 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