Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Finance - Capital Markets

Rating :
N/A

BSE: 505526 | NSE: DOLATALGO

104.47
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  106.30
  •  107.00
  •  103.32
  •  106.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  201319
  •  211.44
  •  186.50
  •  68.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,413.28
  • 5.80
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,786.16
  • 0.31%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 1.11%
  • 21.01%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.00%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.56
  • 16.23
  • 4.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.61
  • 11.89
  • -2.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.86
  • 17.24
  • -2.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 9.08
  • 8.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.64
  • 2.64
  • 2.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 6.51
  • 6.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
118.70
87.11
36.26%
145.56
76.07
91.35%
151.73
36.31
317.87%
131.99
29.86
342.03%
Expenses
54.05
35.02
54.34%
41.32
30.68
34.68%
41.53
21.95
89.20%
39.97
23.68
68.79%
EBITDA
64.66
52.09
24.13%
104.24
45.39
129.65%
110.20
14.36
667.41%
92.02
6.18
1,389.00%
EBIDTM
54.47%
59.80%
71.61%
59.67%
72.63%
39.54%
69.72%
20.69%
Other Income
0.00
12.24
-100.00%
0.00
10.05
-100.00%
0.00
11.02
-100.00%
11.99
10.41
15.18%
Interest
12.46
6.82
82.70%
10.57
6.45
63.88%
9.42
6.47
45.60%
8.71
6.41
35.88%
Depreciation
0.63
0.32
96.88%
0.56
0.25
124.00%
0.43
0.16
168.75%
0.43
0.20
115.00%
PBT
51.57
57.20
-9.84%
93.11
48.73
91.07%
100.34
18.74
435.43%
94.87
9.97
851.55%
Tax
14.06
15.65
-10.16%
26.23
13.68
91.74%
28.46
5.81
389.85%
26.64
3.96
572.73%
PAT
37.51
41.55
-9.72%
66.88
35.05
90.81%
71.88
12.93
455.92%
68.22
6.01
1,035.11%
PATM
31.60%
47.70%
45.95%
46.08%
47.37%
35.61%
51.69%
20.13%
EPS
2.12
2.35
-9.79%
3.79
1.99
90.45%
4.07
0.73
457.53%
3.87
0.34
1,038.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
547.98
331.48
241.34
292.80
265.01
156.28
115.63
Net Sales Growth
138.93%
37.35%
-17.58%
10.49%
69.57%
35.16%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
547.98
331.48
241.34
292.80
265.01
156.28
115.63
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
176.87
127.62
89.24
66.08
58.36
40.02
33.12
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
9.40
4.87
4.55
3.22
2.66
1.58
% Of Sales
-
2.84%
2.02%
1.55%
1.22%
1.70%
1.37%
Manufacturing Exp.
-
102.39
72.92
53.60
48.64
35.99
30.57
% Of Sales
-
30.89%
30.21%
18.31%
18.35%
23.03%
26.44%
General & Admin Exp.
-
3.74
3.02
2.05
1.50
0.64
0.58
% Of Sales
-
1.13%
1.25%
0.70%
0.57%
0.41%
0.50%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
12.09
8.43
5.89
5.00
0.73
0.39
% Of Sales
-
3.65%
3.49%
2.01%
1.89%
0.47%
0.34%
EBITDA
371.12
203.86
152.10
226.72
206.65
116.26
82.51
EBITDA Margin
67.73%
61.50%
63.02%
77.43%
77.98%
74.39%
71.36%
Other Income
11.99
45.29
37.75
29.31
20.34
1.47
0.14
Interest
41.16
28.44
26.58
25.25
25.37
16.20
5.15
Depreciation
2.05
1.17
0.71
0.34
0.29
0.02
0.00
PBT
339.89
219.55
162.55
230.44
201.34
101.51
77.50
Tax
95.39
61.80
46.18
62.75
54.34
30.17
26.92
Tax Rate
28.06%
28.15%
28.41%
27.23%
26.99%
29.72%
34.74%
PAT
244.49
157.33
115.99
167.43
146.71
71.04
50.58
PAT before Minority Interest
243.82
157.75
116.37
167.70
147.00
71.34
50.58
Minority Interest
-0.67
-0.42
-0.38
-0.27
-0.29
-0.30
0.00
PAT Margin
44.62%
47.46%
48.06%
57.18%
55.36%
45.46%
43.74%
PAT Growth
155.90%
35.64%
-30.72%
14.12%
106.52%
40.45%
 
EPS
13.89
8.94
6.59
9.51
8.34
4.04
2.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
792.10
639.20
527.63
363.71
219.64
150.71
Share Capital
17.60
17.60
17.60
17.60
17.60
17.60
Total Reserves
774.50
621.60
510.03
346.11
202.04
133.11
Non-Current Liabilities
1.92
1.60
0.57
2.81
-1.10
-0.13
Secured Loans
0.03
0.10
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.12
0.01
0.00
0.01
0.00
0.00
Current Liabilities
140.85
162.90
236.52
131.02
33.21
10.53
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
51.57
22.79
52.34
15.13
20.82
4.93
Short Term Borrowings
84.00
140.08
174.86
114.32
9.74
0.00
Short Term Provisions
5.29
0.04
9.32
1.57
2.65
5.61
Total Liabilities
935.78
804.40
765.13
497.79
252.02
161.11
Net Block
3.73
1.42
1.28
0.54
0.37
0.02
Gross Block
6.26
3.07
2.29
1.21
0.75
0.38
Accumulated Depreciation
2.53
1.65
1.01
0.67
0.38
0.36
Non Current Assets
486.27
449.52
336.68
369.64
56.98
0.02
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
67.20
67.42
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
415.33
380.68
335.40
369.10
56.60
0.00
Current Assets
449.51
354.88
428.45
128.15
195.05
161.09
Current Investments
10.43
0.00
42.55
2.07
180.53
84.20
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
7.28
1.12
3.01
2.20
6.54
3.60
Other Current Assets
431.82
75.04
148.90
48.32
7.97
73.29
Short Term Loans & Adv.
250.94
278.72
233.99
75.57
1.02
7.95
Net Current Assets
308.66
191.98
191.93
-2.87
161.83
150.56
Total Assets
935.78
804.40
765.13
497.79
252.03
161.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-12.09
78.70
140.98
188.35
156.67
40.96
PBT
219.55
162.55
230.44
201.34
101.51
77.50
Adjustment
-43.02
-36.29
-28.54
-18.33
-1.29
4.96
Changes in Working Capital
-133.56
9.37
-2.87
57.46
83.15
-22.30
Cash after chg. in Working capital
42.97
135.63
199.03
240.48
183.37
60.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.05
-56.93
-58.05
-52.12
-26.71
-19.21
Other Direct Exp. Paid
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
Cash From Investing Activity
33.27
-118.09
-96.52
-362.81
-58.43
0.00
Net Fixed Assets
-3.19
-0.78
-1.08
-0.46
-0.37
Net Investments
-20.44
-28.72
-15.94
179.29
-120.09
Others
56.90
-88.59
-79.50
-541.64
62.03
Cash from Financing Activity
-4.67
-4.51
-3.65
-2.97
-2.20
-7.11
Net Cash Inflow / Outflow
16.51
-43.90
40.81
-177.43
96.03
33.86
Opening Cash & Equivalents
1.12
45.02
4.21
181.64
85.60
51.75
Closing Cash & Equivalent
17.64
1.12
45.02
4.21
181.64
85.60

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
45.01
36.32
29.98
20.67
12.48
8.56
ROA
18.13%
14.83%
26.56%
39.21%
34.54%
31.39%
ROE
22.04%
19.95%
37.63%
50.40%
38.53%
33.56%
ROCE
29.96%
25.53%
43.32%
64.10%
61.94%
54.84%
Fixed Asset Turnover
71.06
90.07
167.32
270.06
275.41
302.52
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.11
0.22
0.33
0.31
0.04
0.00
Interest Cover
8.72
7.11
10.13
8.94
7.27
16.06

News Update:


  • Dolat Algotech - Quarterly Results
    11th Feb 2025, 13:51 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.