Nifty
Sensex
:
:
14343.40
47904.63
-491.45 (-3.31%)
-1686.69 (-3.40%)

Finance - Capital Markets

Rating :
57/99

BSE: 532285 | NSE: GEOJITFSL

50.70
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  51.70
  •  51.80
  •  50.50
  •  51.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  179953
  •  91.72
  •  63.80
  •  17.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,206.17
  • 11.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 695.25
  • 2.96%
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.22%
  • 0.68%
  • 26.73%
  • FII
  • DII
  • Others
  • 1.62%
  • 0.00%
  • 8.75%

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
  • 8.66
  • 15.06
  • 0.87

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.14
  • 22.17
  • 18.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.43
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.10
  • 9.22
  • 5.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
104.08
77.89
33.62%
108.53
71.25
52.32%
91.00
73.89
23.16%
82.31
75.98
8.33%
Expenses
57.69
49.74
15.98%
58.44
51.00
14.59%
51.10
53.47
-4.43%
50.19
50.23
-0.08%
EBITDA
46.39
28.15
64.80%
50.10
20.25
147.41%
39.90
20.42
95.40%
32.12
25.75
24.74%
EBIDTM
44.57%
36.14%
46.16%
28.41%
43.85%
27.63%
14.01%
33.89%
Other Income
0.53
0.42
26.19%
0.05
0.09
-44.44%
0.07
0.15
-53.33%
0.37
0.45
-17.78%
Interest
0.68
1.63
-58.28%
0.70
0.31
125.81%
0.82
0.28
192.86%
0.68
1.94
-64.95%
Depreciation
5.60
7.30
-23.29%
5.68
5.63
0.89%
6.10
5.08
20.08%
6.95
10.19
-31.80%
PBT
40.63
19.63
106.98%
43.76
14.39
204.10%
33.06
10.72
208.40%
24.86
14.07
76.69%
Tax
10.44
3.34
212.57%
11.29
4.21
168.17%
8.69
5.56
56.29%
5.60
4.24
32.08%
PAT
30.19
16.29
85.33%
32.47
10.18
218.96%
24.36
5.16
372.09%
19.26
9.83
95.93%
PATM
29.01%
20.92%
29.92%
14.29%
26.77%
6.99%
7.11%
12.94%
EPS
1.28
0.67
91.04%
1.36
0.39
248.72%
1.00
0.13
669.23%
28.29
0.25
11,216.00%

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
385.92
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
Net Sales Growth
29.07%
-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
-4,258.18
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
226.59
257.29
GP Margin
-1,103.38%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
217.42
204.72
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.
-
51.88
57.49
76.34
61.01
54.89
60.67
46.17
81.22
70.72
81.37
% Of Sales
-
16.99%
18.66%
22.84%
22.29%
22.32%
19.91%
22.17%
34.08%
31.21%
31.63%
General & Admin Exp.
-
34.87
38.96
41.12
31.88
33.45
40.66
31.44
26.90
29.53
33.56
% Of Sales
-
11.42%
12.65%
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.
-
8.14
9.65
9.13
10.11
15.04
3.31
3.97
10.57
14.82
0.00
% Of Sales
-
2.67%
3.13%
2.73%
3.69%
6.12%
1.09%
1.91%
4.43%
6.54%
7.02%
EBITDA
168.51
100.71
86.76
96.43
74.22
49.94
108.73
55.25
59.19
35.18
43.91
EBITDA Margin
43.66%
32.97%
28.16%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
15.53%
17.07%
Other Income
1.02
1.24
1.92
33.76
32.04
26.01
21.72
24.25
23.85
30.55
24.00
Interest
2.88
2.89
2.48
0.73
0.61
0.84
1.12
2.49
3.28
3.97
1.99
Depreciation
24.33
24.96
20.89
14.25
14.19
12.95
9.77
10.96
12.78
14.16
15.67
PBT
142.31
74.11
65.31
115.21
91.45
62.16
119.55
66.05
66.98
47.60
50.25
Tax
36.02
18.72
27.86
37.60
30.20
17.92
37.43
21.98
22.48
24.27
18.80
Tax Rate
25.31%
26.89%
48.19%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
50.99%
37.41%
PAT
106.28
47.36
25.33
73.12
56.00
37.73
77.64
-72.84
82.33
19.45
29.02
PAT before Minority Interest
103.70
50.91
29.95
77.61
61.26
44.24
82.13
-77.25
87.28
23.32
31.45
Minority Interest
-2.58
-3.55
-4.62
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
-3.87
-2.43
PAT Margin
27.54%
15.51%
8.22%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
8.58%
11.28%
PAT Growth
156.34%
86.97%
-65.36%
30.57%
48.42%
-51.40%
-
-
323.29%
-32.98%
 
EPS
4.46
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
-2.21
-3.76
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
2.86
1.15
4.61
6.74
2.64
146.53
115.86
99.77
1.47
1.57
Current Liabilities
337.48
316.61
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
324.83
305.70
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
0.46
0.61
1.07
1.64
0.74
51.98
7.97
15.91
21.43
21.74
Total Liabilities
902.68
900.97
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
199.97
278.46
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.
88.33
115.85
146.17
105.37
123.10
267.50
243.79
161.49
77.46
81.84
Other Non Current Assets
0.00
0.10
1.83
0.36
0.42
0.42
0.48
0.29
1.21
0.12
Current Assets
702.71
622.51
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
18.25
82.89
26.97
51.54
87.12
64.07
119.99
248.89
113.80
124.62
Short Term Loans & Adv.
0.85
0.94
29.44
34.13
28.32
26.56
20.14
205.18
61.93
96.83
Net Current Assets
365.23
305.90
404.07
401.56
316.52
287.66
248.18
386.04
347.59
314.94
Total Assets
902.68
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
21.45
22.10
21.38
22.27
38.41
43.30
45.83
43.71
45.63
279.07
Cash Conversion Cycle
102.19
136.39
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 Financial Services launches platform to offer portfolio of small and mid-cap stocks
    16th Feb 2021, 09:49 AM

    The new platform will be part of the its existing Smartfolios platform, and follows a tie up with Lotusdew

    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.