Nifty
:
22394.25
Sensex
:
73875.47
26.25 (0.12%)
137.02 (0.19%)
Nifty
Sensex
:
:
22394.25
73875.47
26.25 (0.12%)
137.02 (0.19%)

Equitas Holdings Ltd. - (Amalgamated)

Finance - NBFC - MFI

Rating :
N/A

BSE: 539844 | NSE: EQUITAS

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,098.06
  • 15.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,210.55
  • N/A
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 2.48%
  • 29.79%
  • FII
  • DII
  • Others
  • 24.57%
  • 33.47%
  • 9.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

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
  • 30.82
  • 29.84
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.78
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1074.24
  • -2438.01
  • -5314.14

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,219.92
3,977.84
3,734.99
2,877.57
2,288.17
1,657.63
1,527.76
1,110.93
755.06
482.43
282.15
Net Sales Growth
5.25%
6.50%
29.80%
25.76%
38.04%
8.50%
37.52%
47.13%
56.51%
70.98%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,219.92
3,977.84
3,734.99
2,877.57
2,288.17
1,657.63
1,527.76
1,110.93
755.06
482.43
282.15
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,156.83
2,086.35
1,592.75
1,270.79
1,028.04
1,012.83
703.98
407.54
290.10
174.06
134.44
Power & Fuel Cost
-
14.07
11.34
13.31
12.56
10.31
3.59
2.07
1.57
0.91
0.82
% Of Sales
-
0.35%
0.30%
0.46%
0.55%
0.62%
0.23%
0.19%
0.21%
0.19%
0.29%
Employee Cost
-
923.05
813.86
725.57
567.65
549.85
396.09
233.80
155.10
100.31
78.04
% Of Sales
-
23.20%
21.79%
25.21%
24.81%
33.17%
25.93%
21.05%
20.54%
20.79%
27.66%
Manufacturing Exp.
-
213.81
137.46
116.19
170.21
158.32
74.97
37.55
27.77
18.51
13.31
% Of Sales
-
5.38%
3.68%
4.04%
7.44%
9.55%
4.91%
3.38%
3.68%
3.84%
4.72%
General & Admin Exp.
-
358.37
209.72
151.43
119.43
108.31
88.04
65.05
50.41
32.27
25.48
% Of Sales
-
9.01%
5.62%
5.26%
5.22%
6.53%
5.76%
5.86%
6.68%
6.69%
9.03%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
591.12
431.71
277.60
170.75
196.35
144.89
71.14
56.82
22.98
0.00
% Of Sales
-
14.86%
11.56%
9.65%
7.46%
11.85%
9.48%
6.40%
7.53%
4.76%
6.24%
EBITDA
2,063.09
1,891.49
2,142.24
1,606.78
1,260.13
644.80
823.78
703.39
464.96
308.37
147.71
EBITDA Margin
48.89%
47.55%
57.36%
55.84%
55.07%
38.90%
53.92%
63.32%
61.58%
63.92%
52.35%
Other Income
110.59
67.06
85.74
45.79
70.36
132.35
52.69
7.23
1.71
1.38
7.68
Interest
1,517.18
1,481.01
1,444.85
1,190.93
966.42
669.12
576.35
436.79
295.04
189.72
107.79
Depreciation
130.26
127.19
127.04
145.47
92.76
89.13
37.47
13.71
8.43
6.20
6.96
PBT
467.80
350.35
656.09
316.17
271.31
18.90
262.63
260.12
163.20
113.83
40.64
Tax
125.94
85.85
142.30
110.17
94.74
5.25
92.20
92.98
56.61
39.67
7.94
Tax Rate
26.92%
29.69%
21.69%
34.85%
34.92%
27.78%
36.65%
35.75%
34.69%
34.85%
19.54%
PAT
341.86
153.19
473.24
204.61
176.59
13.75
159.37
167.14
106.60
74.16
32.69
PAT before Minority Interest
253.73
203.31
513.79
206.00
176.57
13.65
159.37
167.14
106.60
74.16
32.69
Minority Interest
-88.13
-50.12
-40.55
-1.39
0.02
0.10
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.10%
3.85%
12.67%
7.11%
7.72%
0.83%
10.43%
15.05%
14.12%
15.37%
11.59%
PAT Growth
-17.26%
-67.63%
131.29%
15.87%
1,184.29%
-91.37%
-4.65%
56.79%
43.74%
126.86%
 
EPS
10.00
4.48
13.85
5.99
5.17
0.40
4.66
4.89
3.12
2.17
0.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,406.58
3,076.27
2,783.64
2,443.70
2,250.22
2,230.87
1,341.35
1,170.74
742.02
472.14
Share Capital
341.79
341.79
341.79
341.46
340.43
337.81
269.92
268.87
72.62
57.76
Total Reserves
2,972.11
2,639.42
2,359.72
2,063.84
1,864.24
1,892.79
1,071.43
901.74
669.06
414.38
Non-Current Liabilities
-120.35
21.67
66.76
402.05
1,923.90
3,705.68
2,884.58
1,598.51
737.80
639.66
Secured Loans
0.00
0.00
0.00
59.93
334.22
562.86
2,338.75
1,337.00
625.91
590.39
Unsecured Loans
150.25
220.06
219.76
466.40
1,667.40
2,876.17
270.00
120.00
50.00
50.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.15
310.47
239.80
151.07
68.05
8.75
Current Liabilities
23,003.80
21,689.80
17,711.24
12,744.90
9,195.24
3,722.94
2,457.47
1,805.94
1,324.48
728.20
Trade Payables
192.56
157.51
135.70
84.49
71.74
74.65
37.13
21.53
13.66
9.23
Other Current Liabilities
567.95
453.24
390.01
172.08
298.54
1,961.18
2,121.86
1,331.93
900.81
497.85
Short Term Borrowings
22,091.96
20,944.44
17,095.62
12,420.23
8,750.60
1,561.07
235.18
418.10
376.79
204.45
Short Term Provisions
151.33
134.61
89.91
68.10
74.36
126.04
63.30
34.39
33.23
16.67
Total Liabilities
27,342.13
25,383.35
20,681.14
15,590.65
13,369.38
9,659.49
6,683.40
4,575.19
2,804.30
1,840.00
Net Block
393.48
461.83
530.95
290.47
328.23
313.43
62.84
45.60
24.93
23.60
Gross Block
941.51
889.88
795.24
465.46
415.80
396.60
109.98
80.27
52.56
45.17
Accumulated Depreciation
548.03
428.05
264.29
174.99
87.57
83.17
47.14
34.67
27.63
21.58
Non Current Assets
20,452.23
17,976.52
15,657.37
11,882.43
8,192.63
4,228.62
3,073.31
2,072.37
1,163.57
591.67
Capital Work in Progress
11.18
0.88
2.37
1.62
2.22
15.36
0.10
1.65
2.84
0.57
Non Current Investment
0.36
0.35
0.20
0.20
0.20
602.42
0.20
0.20
0.20
3.60
Long Term Loans & Adv.
20,047.21
17,513.46
15,123.85
11,590.14
7,861.98
3,250.84
2,887.10
1,962.43
1,078.22
518.45
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
46.56
123.07
62.49
57.38
45.45
Current Assets
6,889.90
7,406.83
5,023.77
3,708.22
5,176.75
5,430.87
3,610.09
2,502.82
1,640.73
1,248.32
Current Investments
4,547.47
3,837.48
2,384.29
2,345.70
3,857.28
1,293.51
11.87
175.50
3.40
3.95
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
9.26
4.81
2.18
0.02
0.00
2,905.30
2,453.80
1,652.93
1,122.67
719.00
Cash & Bank
2,129.72
3,379.45
2,538.04
1,260.09
1,212.63
1,065.06
946.97
557.38
414.71
445.99
Other Current Assets
203.45
154.61
78.31
83.95
106.84
167.01
197.45
117.01
99.95
79.38
Short Term Loans & Adv.
40.00
30.48
20.95
18.46
17.26
43.83
40.43
20.14
31.51
30.33
Net Current Assets
-16,113.90
-14,282.97
-12,687.47
-9,036.68
-4,018.49
1,707.93
1,152.62
696.88
316.25
520.12
Total Assets
27,342.13
25,383.35
20,681.14
15,590.65
13,369.38
9,659.49
6,683.40
4,575.19
2,804.30
1,839.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
57.10
2,740.55
-972.94
1,693.23
499.30
244.20
-1,372.98
-1,154.69
-788.02
-780.75
PBT
289.16
656.09
316.17
271.31
18.90
251.56
260.12
163.20
113.82
40.64
Adjustment
986.97
798.79
833.32
707.10
731.93
544.37
376.30
265.73
161.05
86.97
Changes in Working Capital
-1,055.92
1,461.56
-1,984.48
862.45
-213.04
-474.06
-1,508.79
-1,243.92
-865.06
-801.10
Cash after chg. in Working capital
220.21
2,916.44
-834.99
1,840.86
537.79
321.87
-872.37
-814.99
-590.19
-673.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-415.97
-287.59
-177.50
-101.88
Tax Paid
-163.11
-175.89
-137.95
-147.63
-38.49
-96.87
-108.74
-67.58
-40.92
-16.09
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
19.20
24.10
15.47
20.59
10.71
Cash From Investing Activity
-89.28
-43.33
-72.67
4.50
-28.25
-2,152.68
92.09
-229.91
86.07
-125.18
Net Fixed Assets
56.84
-0.17
-1.11
-6.13
-7.02
-6.31
-9.46
-5.04
-4.44
-2.31
Net Investments
51.28
1.88
70.66
-7.95
-92.06
-616.00
6.50
-321.06
-124.94
-144.95
Others
-197.40
-45.04
-142.22
18.58
70.83
-1,530.37
95.05
96.19
215.45
22.08
Cash from Financing Activity
-1,217.51
-1,850.59
2,323.05
-1,591.25
-318.61
2,033.41
1,654.58
1,504.35
770.52
1,053.29
Net Cash Inflow / Outflow
-1,249.69
846.63
1,277.44
106.48
152.44
124.93
373.69
119.76
68.57
147.36
Opening Cash & Equivalents
3,379.24
2,532.61
1,255.17
1,148.31
995.87
870.89
497.20
377.44
308.87
161.51
Closing Cash & Equivalent
2,129.55
3,379.24
2,532.61
1,254.79
1,148.31
995.82
870.89
497.20
377.44
308.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
96.96
87.22
79.04
70.44
64.76
66.03
49.69
43.54
34.04
27.25
ROA
0.77%
2.23%
1.14%
1.22%
0.12%
1.95%
2.97%
2.89%
3.19%
2.34%
ROE
6.46%
18.08%
8.07%
7.66%
0.62%
8.92%
13.31%
11.15%
12.22%
8.45%
ROCE
7.10%
9.48%
8.49%
8.72%
6.32%
11.19%
13.63%
13.49%
14.00%
11.37%
Fixed Asset Turnover
4.34
4.43
4.57
5.19
4.08
6.03
11.68
11.37
9.87
6.57
Receivable days
0.65
0.34
0.14
0.00
0.00
640.18
674.64
670.87
696.70
723.61
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
39.74
33.51
32.88
39.65
36.94
32.80
32.73
31.19
Cash Conversion Cycle
0.65
0.34
-39.60
-33.51
-32.88
600.53
637.70
638.07
663.97
692.42
Total Debt/Equity
6.71
7.10
6.41
5.38
4.88
2.93
3.49
2.59
2.49
2.70
Interest Cover
1.20
1.45
1.27
1.28
1.03
1.44
1.60
1.55
1.60
1.38

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

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.