Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Finance - Capital Markets

Rating :
61/99

BSE: 532285 | NSE: GEOJITFSL

36.35
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  36.80
  •  37.25
  •  36.25
  •  36.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97158
  •  35.44
  •  45.75
  •  14.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 867.41
  • 12.81
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 356.49
  • 4.12%
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.22%
  • 0.78%
  • 26.39%
  • FII
  • DII
  • Others
  • 1.53%
  • 0.00%
  • 9.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.73
  • 4.43
  • -2.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 15.11
  • 0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 4.65
  • -13.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 22.17
  • 21.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.07
  • 2.38
  • 2.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 9.43
  • 8.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
91.00
69.64
30.67%
82.31
71.17
15.65%
77.88
73.64
5.76%
71.25
80.28
-11.25%
Expenses
51.10
53.47
-4.43%
50.19
60.22
-16.66%
49.75
56.60
-12.10%
51.00
58.01
-12.08%
EBITDA
39.90
16.17
146.75%
32.12
10.95
193.33%
28.13
17.04
65.08%
20.25
22.27
-9.07%
EBIDTM
43.85%
23.22%
14.01%
15.39%
36.12%
23.14%
28.42%
27.74%
Other Income
0.07
4.40
-98.41%
0.37
6.71
-94.49%
0.42
1.05
-60.00%
0.09
0.18
-50.00%
Interest
0.82
0.28
192.86%
0.68
0.16
325.00%
1.62
0.16
912.50%
0.31
0.22
40.91%
Depreciation
6.10
5.08
20.08%
6.95
4.03
72.46%
7.30
3.72
96.24%
5.63
3.73
50.94%
PBT
33.06
10.72
208.40%
24.86
13.47
84.56%
19.63
14.21
38.14%
14.40
11.00
30.91%
Tax
8.69
5.56
56.29%
5.60
4.62
21.21%
3.34
4.38
-23.74%
4.22
12.83
-67.11%
PAT
24.36
5.16
372.09%
19.26
8.85
117.63%
16.29
9.83
65.72%
10.18
-1.83
-
PATM
26.77%
7.41%
7.11%
12.44%
20.92%
13.35%
14.29%
-2.28%
EPS
1.02
0.22
363.64%
0.81
0.37
118.92%
0.68
0.41
65.85%
0.43
-0.08
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
322.44
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
Net Sales Growth
9.40%
-0.86%
-7.81%
22.09%
11.29%
-19.27%
46.27%
-12.61%
5.19%
-11.93%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-4,321.66
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
GP Margin
-1,340.30%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
202.04
204.50
221.32
237.76
199.50
196.01
195.94
153.04
179.15
191.41
213.38
Power & Fuel Cost
-
4.45
4.73
4.52
4.36
4.44
4.20
4.44
4.66
3.92
3.87
% Of Sales
-
1.46%
1.54%
1.35%
1.59%
1.81%
1.38%
2.13%
1.96%
1.73%
1.50%
Employee Cost
-
109.83
115.22
111.17
96.50
92.63
91.30
71.45
60.46
76.34
80.39
% Of Sales
-
35.96%
37.40%
33.27%
35.26%
37.66%
29.97%
34.30%
25.37%
33.69%
31.24%
Manufacturing Exp.
-
61.78
65.13
76.34
61.01
54.89
60.67
46.17
81.22
70.72
81.37
% Of Sales
-
20.23%
21.14%
22.84%
22.29%
22.32%
19.91%
22.17%
34.08%
31.21%
31.63%
General & Admin Exp.
-
27.26
33.32
41.12
31.88
33.45
40.66
31.44
26.90
29.53
33.56
% Of Sales
-
8.93%
10.82%
12.30%
11.65%
13.60%
13.35%
15.09%
11.29%
13.03%
13.04%
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.
-
5.63
7.65
9.13
10.11
15.04
3.31
3.97
10.57
14.82
0.00
% Of Sales
-
1.84%
2.48%
2.73%
3.69%
6.12%
1.09%
1.91%
4.43%
6.54%
7.02%
EBITDA
120.40
100.93
86.76
96.43
74.22
49.94
108.73
55.25
59.19
35.18
43.91
EBITDA Margin
37.34%
33.05%
28.16%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
15.53%
17.07%
Other Income
0.95
1.03
1.92
33.76
32.04
26.01
21.72
24.25
23.85
30.55
24.00
Interest
3.43
2.89
2.48
0.73
0.61
0.84
1.12
2.49
3.28
3.97
1.99
Depreciation
25.98
24.96
20.89
14.25
14.19
12.95
9.77
10.96
12.78
14.16
15.67
PBT
91.95
74.11
65.31
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
Tax
21.85
18.72
27.86
37.60
30.20
17.92
37.43
21.98
22.48
24.27
18.80
Tax Rate
23.76%
26.89%
48.19%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
50.99%
37.41%
PAT
70.09
47.36
25.33
73.12
56.00
37.73
77.64
-72.84
82.33
19.45
29.02
PAT before Minority Interest
67.64
50.91
29.95
77.61
61.26
44.24
82.13
-77.25
87.28
23.32
31.45
Minority Interest
-2.45
-3.55
-4.62
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
-3.87
-2.43
PAT Margin
21.74%
15.51%
8.22%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
8.58%
11.28%
PAT Growth
218.45%
86.97%
-65.36%
30.57%
48.42%
-51.40%
-
-
323.29%
-32.98%
 
EPS
2.94
1.99
1.06
3.07
2.35
1.58
3.26
-3.06
3.45
0.82
1.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
504.08
528.41
557.81
512.49
490.42
468.52
434.42
469.28
411.72
408.12
Share Capital
23.83
23.83
23.79
23.55
23.49
23.14
22.84
22.84
22.84
22.84
Total Reserves
474.68
499.36
534.00
488.85
466.88
445.38
410.29
445.23
387.76
384.18
Non-Current Liabilities
4.78
1.83
1.32
4.81
0.94
143.89
111.83
96.08
25.41
1.30
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
25.00
0.00
Long Term Provisions
2.88
1.72
4.61
6.74
2.64
146.53
115.86
99.77
1.47
1.57
Current Liabilities
330.48
311.03
233.04
244.40
164.12
208.78
253.28
219.08
167.12
233.86
Trade Payables
12.18
10.30
13.74
10.44
11.07
23.67
15.73
17.70
20.44
20.87
Other Current Liabilities
317.86
300.69
218.24
226.82
152.31
128.59
214.57
108.98
109.42
153.32
Short Term Borrowings
0.00
0.00
0.00
5.50
0.00
4.54
15.00
76.48
15.83
37.93
Short Term Provisions
0.44
0.04
1.07
1.64
0.74
51.98
7.97
15.91
21.43
21.74
Total Liabilities
902.67
900.98
847.12
814.92
703.45
861.58
836.26
829.27
643.40
679.03
Net Block
82.73
89.64
59.56
60.37
97.26
95.33
88.83
57.62
33.06
40.04
Gross Block
121.02
103.46
157.65
156.16
184.52
174.79
162.91
124.34
97.20
90.64
Accumulated Depreciation
38.30
13.82
98.10
95.79
87.26
79.46
74.09
66.72
64.14
50.61
Non Current Assets
203.20
279.19
210.02
168.96
222.82
365.14
334.80
224.15
128.69
130.23
Capital Work in Progress
0.00
0.00
0.00
0.00
0.33
0.00
0.00
2.60
16.94
8.20
Non Current Investment
7.18
14.63
2.46
2.86
1.71
1.88
1.70
2.15
0.03
0.03
Long Term Loans & Adv.
91.56
116.68
146.17
105.37
123.10
267.50
243.79
161.49
77.46
81.84
Other Non Current Assets
0.00
0.00
1.83
0.36
0.42
0.42
0.48
0.29
1.21
0.12
Current Assets
699.47
621.78
637.11
645.96
480.64
496.45
501.46
605.12
514.71
548.80
Current Investments
97.43
72.01
183.38
161.90
76.39
103.32
112.81
104.91
111.74
79.85
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
76.11
130.81
136.74
145.89
108.16
124.54
113.81
75.29
79.19
82.81
Cash & Bank
510.92
335.86
260.58
252.49
208.97
204.52
154.85
176.02
209.98
261.53
Other Current Assets
15.01
82.81
26.97
51.54
87.12
64.07
119.99
248.89
113.80
124.62
Short Term Loans & Adv.
0.23
0.29
29.44
34.13
28.32
26.56
20.14
205.18
61.93
96.83
Net Current Assets
368.99
310.76
404.07
401.56
316.52
287.66
248.18
386.04
347.59
314.94
Total Assets
902.67
900.97
847.13
814.92
703.46
861.59
836.26
829.27
643.40
679.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
136.80
-24.17
58.84
112.30
47.78
45.52
38.02
-81.56
-6.79
-71.92
PBT
69.62
57.81
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
Adjustment
28.97
25.85
-7.87
-7.11
-7.44
-6.25
-4.52
6.27
-2.85
5.69
Changes in Working Capital
59.73
-83.35
-8.66
52.00
10.38
-29.01
2.38
-121.86
-21.41
-107.48
Cash after chg. in Working capital
158.32
0.31
98.68
136.34
65.10
84.29
63.90
-48.60
23.34
-51.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.52
-24.48
-39.84
-24.04
-17.32
-38.78
-25.88
-32.96
-30.13
-20.37
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
-30.41
98.96
-8.69
-74.22
-31.41
14.27
-34.61
34.80
-33.69
68.56
Net Fixed Assets
-17.73
40.99
-2.84
-4.65
-7.67
-9.29
0.10
-15.76
-13.96
-11.44
Net Investments
-16.92
68.63
-14.22
-62.21
0.00
0.00
102.82
-32.52
11.63
5.09
Others
4.24
-10.66
8.37
-7.36
-23.74
23.56
-137.53
83.08
-31.36
74.91
Cash from Financing Activity
-82.08
-63.55
-36.96
6.05
-74.84
-7.53
-71.30
34.28
-21.34
11.32
Net Cash Inflow / Outflow
24.32
11.25
13.19
44.12
-58.46
52.26
-67.89
-12.49
-61.82
7.96
Opening Cash & Equivalents
111.61
100.28
107.17
63.63
118.20
64.47
130.22
166.19
223.87
216.64
Closing Cash & Equivalent
136.00
111.61
120.46
107.17
63.63
118.20
64.47
130.22
166.19
224.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
20.92
21.96
23.45
21.75
20.88
20.25
18.97
20.50
17.98
17.82
ROA
5.64%
3.43%
9.34%
8.07%
5.65%
9.67%
-9.28%
11.85%
3.53%
4.46%
ROE
9.97%
5.54%
14.50%
12.22%
9.23%
18.22%
-17.14%
19.87%
5.70%
7.87%
ROCE
14.05%
11.10%
21.56%
18.26%
13.08%
26.16%
-10.61%
22.65%
11.48%
12.29%
Fixed Asset Turnover
2.72
2.36
2.13
1.61
1.37
1.80
1.45
2.15
2.41
2.95
Receivable days
123.64
158.50
154.34
169.39
172.67
142.77
165.69
118.29
130.47
142.20
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
20.39
21.28
21.38
22.27
38.41
43.30
45.83
43.71
45.63
279.07
Cash Conversion Cycle
103.24
137.21
132.97
147.12
134.26
99.48
119.86
74.57
84.84
-136.87
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.03
0.16
0.10
0.09
Interest Cover
25.11
24.31
158.09
151.29
74.72
107.79
-21.19
34.47
12.98
26.26

News Update:


  • Geojit Finl. Service - Quarterly Results
    4th Aug 2020, 15:47 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.