Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Finance - Stock Broking

Rating :
37/99

BSE: 532285 | NSE: GEOJITFSL

26.90
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  26.90
  •  27.25
  •  25.95
  •  26.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119050
  •  31.66
  •  48.70
  •  22.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 621.96
  • 23.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 283.71
  • 3.83%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.13%
  • 1.20%
  • 24.06%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.05%
  • 12.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.26
  • -1.14
  • 1.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.37
  • -13.15
  • -6.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.59
  • -14.48
  • -14.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.78
  • 21.64
  • 24.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.57
  • 2.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.11
  • 10.29
  • 12.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
69.64
72.68
-4.18%
71.17
87.09
-18.28%
68.29
91.28
-25.19%
75.53
79.43
-4.91%
Expenses
53.47
57.46
-6.94%
60.22
62.07
-2.98%
56.61
64.76
-12.58%
59.64
56.61
5.35%
EBITDA
16.17
15.22
6.24%
10.95
25.02
-56.24%
11.68
26.52
-55.96%
15.89
22.82
-30.37%
EBIDTM
23.22%
20.94%
15.39%
28.73%
17.10%
29.05%
21.04%
28.73%
Other Income
4.40
8.48
-48.11%
6.71
8.57
-21.70%
8.15
9.46
-13.85%
7.20
8.01
-10.11%
Interest
0.28
0.16
75.00%
0.16
0.14
14.29%
0.18
0.18
0.00%
0.22
0.19
15.79%
Depreciation
5.08
3.35
51.64%
4.03
3.37
19.58%
3.80
3.49
8.88%
3.84
3.72
3.23%
PBT
10.72
20.19
-46.90%
13.47
30.08
-55.22%
15.85
32.31
-50.94%
19.03
26.92
-29.31%
Tax
5.56
6.51
-14.59%
4.62
9.48
-51.27%
4.39
10.34
-57.54%
12.85
9.06
41.83%
PAT
5.16
13.68
-62.28%
8.85
20.60
-57.04%
11.46
21.97
-47.84%
6.18
17.86
-65.40%
PATM
7.41%
18.82%
12.44%
23.65%
16.78%
24.07%
8.18%
22.49%
EPS
0.13
0.53
-75.47%
0.31
0.81
-61.73%
0.43
0.88
-51.14%
0.22
0.71
-69.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
284.63
287.67
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
280.24
Net Sales Growth
-13.87%
-13.92%
22.09%
11.29%
-19.27%
46.27%
-12.61%
5.19%
-11.93%
-8.19%
 
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
284.63
287.67
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
280.24
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
229.94
233.94
237.76
199.50
196.01
195.94
153.04
179.15
191.41
213.38
211.95
Power & Fuel Cost
-
4.73
4.52
4.36
4.44
4.20
4.44
4.66
3.92
3.87
3.76
% Of Sales
-
1.64%
1.35%
1.59%
1.81%
1.38%
2.13%
1.96%
1.73%
1.50%
1.34%
Employee Cost
-
117.13
111.17
96.50
92.63
91.30
71.45
60.46
76.34
80.39
71.49
% Of Sales
-
40.72%
33.27%
35.26%
37.66%
29.97%
34.30%
25.37%
33.69%
31.24%
25.51%
Manufacturing Exp.
-
66.44
75.35
61.01
54.89
60.67
46.17
81.22
70.72
81.37
98.65
% Of Sales
-
23.10%
22.55%
22.29%
22.32%
19.91%
22.17%
34.08%
31.21%
31.63%
35.20%
General & Admin Exp.
-
37.47
41.79
31.88
33.45
40.66
31.44
26.90
29.53
33.56
22.08
% Of Sales
-
13.03%
12.50%
11.65%
13.60%
13.35%
15.09%
11.29%
13.03%
13.04%
7.88%
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.
-
12.91
9.45
10.11
15.04
3.31
3.97
10.57
14.82
18.05
0.00
% Of Sales
-
4.49%
2.83%
3.69%
6.12%
1.09%
1.91%
4.43%
6.54%
7.02%
7.04%
EBITDA
54.69
53.73
96.43
74.22
49.94
108.73
55.25
59.19
35.18
43.91
68.29
EBITDA Margin
19.21%
18.68%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
15.53%
17.07%
24.37%
Other Income
26.46
30.54
33.76
32.04
26.01
21.72
24.25
23.85
30.55
24.00
24.00
Interest
0.84
0.72
0.73
0.61
0.84
1.12
2.49
3.28
3.97
1.99
1.33
Depreciation
16.75
15.01
14.25
14.19
12.95
9.77
10.96
12.78
14.16
15.67
14.16
PBT
59.07
68.54
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
76.80
Tax
27.42
28.37
37.60
30.20
17.92
37.43
21.98
22.48
24.27
18.80
28.43
Tax Rate
46.42%
41.39%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
50.99%
37.41%
37.02%
PAT
31.65
35.52
73.12
56.00
37.73
77.64
-72.84
82.33
19.45
29.02
46.18
PAT before Minority Interest
27.15
40.17
77.61
61.26
44.24
82.13
-77.25
87.28
23.32
31.45
48.38
Minority Interest
-4.50
-4.65
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
-3.87
-2.43
-2.20
PAT Margin
11.12%
12.35%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
8.58%
11.28%
16.48%
PAT Growth
-57.29%
-51.42%
30.57%
48.42%
-51.40%
-
-
323.29%
-32.98%
-37.16%
 
Unadjusted EPS
1.09
1.49
3.09
2.38
1.61
3.37
-3.21
3.58
0.85
1.28
2.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
538.63
557.81
512.49
490.42
468.52
434.42
469.28
411.72
408.12
393.66
Share Capital
23.83
23.79
23.55
23.49
23.14
22.84
22.84
22.84
22.84
22.53
Total Reserves
514.80
534.00
488.85
466.88
445.38
410.29
445.23
387.76
384.18
369.25
Non-Current Liabilities
-1.60
1.32
4.81
0.94
143.89
111.83
96.08
25.41
1.30
9.69
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
0.00
0.00
Long Term Provisions
2.29
4.61
6.74
2.64
146.53
115.86
99.77
1.47
1.57
0.00
Current Liabilities
301.13
233.04
244.40
164.12
208.78
253.28
219.08
167.12
233.86
294.45
Trade Payables
15.95
13.74
10.44
11.07
23.67
15.73
17.70
20.44
20.87
256.78
Other Current Liabilities
284.17
218.24
226.82
152.31
128.59
214.57
108.98
109.42
153.32
13.62
Short Term Borrowings
0.00
0.00
5.50
0.00
4.54
15.00
76.48
15.83
37.93
0.00
Short Term Provisions
1.01
1.07
1.64
0.74
51.98
7.97
15.91
21.43
21.74
24.05
Total Liabilities
897.87
847.12
814.92
703.45
861.58
836.26
829.27
643.40
679.03
731.13
Net Block
69.68
59.56
60.37
97.26
95.33
88.83
57.62
33.06
40.04
47.32
Gross Block
179.46
157.65
156.16
184.52
174.79
162.91
124.34
97.20
90.64
84.03
Accumulated Depreciation
109.77
98.10
95.79
87.26
79.46
74.09
66.72
64.14
50.61
36.72
Non Current Assets
192.74
210.02
168.96
222.82
365.14
334.80
224.15
128.69
130.23
50.17
Capital Work in Progress
0.00
0.00
0.00
0.33
0.00
0.00
2.60
16.94
8.20
2.83
Non Current Investment
1.31
2.46
2.86
1.71
1.88
1.70
2.15
0.03
0.03
0.03
Long Term Loans & Adv.
118.15
146.17
105.37
123.10
267.50
243.79
161.49
77.46
81.84
0.00
Other Non Current Assets
3.60
1.83
0.36
0.42
0.42
0.48
0.29
1.21
0.12
0.00
Current Assets
705.14
637.11
645.96
480.64
496.45
501.46
605.12
514.71
548.80
680.95
Current Investments
86.12
183.38
161.90
76.39
103.32
112.81
104.91
111.74
79.85
137.46
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
135.10
136.74
145.89
108.16
124.54
113.81
75.29
79.19
82.81
117.67
Cash & Bank
338.25
260.58
252.49
208.97
204.52
154.85
176.02
209.98
261.53
268.32
Other Current Assets
145.66
26.97
51.54
58.80
64.07
119.99
248.89
113.80
124.62
157.50
Short Term Loans & Adv.
64.63
29.44
34.13
28.32
26.56
20.14
205.18
61.93
96.83
153.16
Net Current Assets
404.01
404.07
401.56
316.52
287.66
248.18
386.04
347.59
314.94
386.50
Total Assets
897.88
847.13
814.92
703.46
861.59
836.26
829.27
643.40
679.03
731.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
37.92
58.84
112.30
47.78
45.52
38.02
-81.56
-6.79
-71.92
14.34
PBT
68.54
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
76.80
Adjustment
-7.38
-7.87
-7.11
-7.44
-6.25
-4.52
6.27
-2.85
5.69
3.24
Changes in Working Capital
1.24
-8.66
52.00
10.38
-29.01
2.38
-121.86
-21.41
-107.48
-28.25
Cash after chg. in Working capital
62.40
98.68
136.34
65.10
84.29
63.90
-48.60
23.34
-51.55
51.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.48
-39.84
-24.04
-17.32
-38.78
-25.88
-32.96
-30.13
-20.37
-37.45
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
64.73
-8.69
-74.22
-31.41
14.27
-34.61
34.80
-33.69
68.56
-37.28
Net Fixed Assets
-21.65
-2.84
-4.65
-7.67
-9.29
0.10
-15.76
-13.96
-11.44
-7.31
Net Investments
69.74
-14.22
-62.21
0.00
0.00
102.82
-32.52
11.63
5.09
25.15
Others
16.64
8.37
-7.36
-23.74
23.56
-137.53
83.08
-31.36
74.91
-55.12
Cash from Financing Activity
-56.64
-36.96
6.05
-74.84
-7.53
-71.30
34.28
-21.34
11.32
55.08
Net Cash Inflow / Outflow
46.02
13.19
44.12
-58.46
52.26
-67.89
-12.49
-61.82
7.96
32.14
Opening Cash & Equivalents
120.46
107.17
63.63
118.20
64.47
130.22
166.19
223.87
216.64
129.56
Closing Cash & Equivalent
167.93
120.46
107.17
63.63
118.20
64.47
130.22
166.19
224.27
156.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
22.60
23.45
21.75
20.88
20.25
18.97
20.50
17.98
17.82
17.39
ROA
4.60%
9.34%
8.07%
5.65%
9.67%
-9.28%
11.85%
3.53%
4.46%
7.50%
ROE
7.33%
14.50%
12.22%
9.23%
18.22%
-17.14%
19.87%
5.70%
7.87%
13.42%
ROCE
12.63%
21.56%
18.26%
13.08%
26.16%
-10.61%
22.65%
11.48%
12.29%
21.14%
Fixed Asset Turnover
1.71
2.13
1.61
1.37
1.80
1.45
2.15
2.41
2.95
3.44
Receivable days
172.46
154.34
169.39
172.67
142.77
165.69
118.29
130.47
142.20
106.08
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
26.63
21.48
22.27
38.41
43.30
45.83
43.71
45.63
279.07
424.59
Cash Conversion Cycle
145.83
132.87
147.12
134.26
99.48
119.86
74.57
84.84
-136.87
-318.52
Total Debt/Equity
0.00
0.00
0.01
0.00
0.01
0.03
0.16
0.10
0.09
0.03
Interest Cover
95.93
158.09
151.29
74.72
107.79
-21.19
34.47
12.98
26.26
58.79

News Update:


  • Geojit Finl. Service - Quarterly Results
    7th Aug 2019, 14:41 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.