Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Finance - Capital Markets

Rating :
35/99

BSE: 532285 | NSE: GEOJITFSL

41.80
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 42.10
  • 42.45
  • 41.70
  • 42.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  188968
  •  79.51
  •  71.90
  •  41.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 999.65
  • 9.65
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 203.28
  • 7.18%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.67%
  • 0.61%
  • 33.56%
  • FII
  • DII
  • Others
  • 1.88%
  • 0.00%
  • 9.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 8.40
  • 17.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.61
  • 19.13
  • 18.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 14.97
  • 45.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.50
  • 14.27
  • 12.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.35
  • 2.08
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 5.17
  • 3.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
114.40
129.56
-11.70%
112.20
127.08
-11.71%
101.88
120.84
-15.69%
122.80
121.38
1.17%
Expenses
76.76
69.63
10.24%
72.29
66.70
8.38%
64.96
63.70
1.98%
68.91
68.03
1.29%
EBITDA
37.64
59.94
-37.20%
39.91
60.38
-33.90%
36.92
57.15
-35.40%
53.89
53.35
1.01%
EBIDTM
32.90%
46.26%
35.57%
47.52%
36.24%
47.29%
43.89%
43.95%
Other Income
2.14
0.01
21,300.00%
0.05
0.17
-70.59%
0.14
0.12
16.67%
0.54
1.18
-54.24%
Interest
2.23
1.51
47.68%
1.48
1.06
39.62%
1.76
0.68
158.82%
1.94
0.89
117.98%
Depreciation
7.23
6.30
14.76%
7.31
6.31
15.85%
6.77
5.75
17.74%
6.34
5.90
7.46%
PBT
30.33
52.14
-41.83%
31.16
53.18
-41.41%
28.52
50.84
-43.90%
46.15
47.73
-3.31%
Tax
6.43
13.28
-51.58%
8.47
13.87
-38.93%
7.29
13.18
-44.69%
11.29
11.56
-2.34%
PAT
23.89
38.87
-38.54%
22.69
39.31
-42.28%
21.23
37.66
-43.63%
34.86
36.16
-3.60%
PATM
20.89%
30.00%
20.23%
30.94%
20.84%
31.16%
28.39%
29.79%
EPS
1.01
1.63
-38.04%
0.97
1.66
-41.57%
0.89
1.57
-43.31%
1.45
1.53
-5.23%

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
451.28
500.29
424.99
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
Net Sales Growth
-9.54%
17.72%
39.14%
-0.86%
-7.81%
22.09%
11.29%
-19.27%
46.27%
-12.61%
 
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
451.28
500.29
424.99
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
282.92
268.93
235.26
204.50
221.32
237.76
199.50
196.01
195.94
153.04
179.15
Power & Fuel Cost
-
3.62
3.46
4.45
4.73
4.52
4.36
4.44
4.20
4.44
4.66
% Of Sales
-
0.72%
0.81%
1.46%
1.54%
1.35%
1.59%
1.81%
1.38%
2.13%
1.96%
Employee Cost
-
139.48
119.09
109.83
115.22
111.17
96.50
92.63
91.30
71.45
60.46
% Of Sales
-
27.88%
28.02%
35.96%
37.40%
33.27%
35.26%
37.66%
29.97%
34.30%
25.37%
Manufacturing Exp.
-
77.61
71.96
51.88
57.49
75.83
63.58
57.36
60.98
46.31
81.59
% Of Sales
-
15.51%
16.93%
16.99%
18.66%
22.69%
23.23%
23.32%
20.02%
22.23%
34.23%
General & Admin Exp.
-
44.29
37.50
34.87
38.96
40.96
29.52
31.36
35.94
27.77
26.90
% Of Sales
-
8.85%
8.82%
11.42%
12.65%
12.26%
10.78%
12.75%
11.80%
13.33%
11.29%
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.
-
7.56
6.70
7.92
9.65
9.80
9.90
14.65
7.72
7.51
0.00
% Of Sales
-
1.51%
1.58%
2.59%
3.13%
2.93%
3.62%
5.96%
2.53%
3.61%
4.28%
EBITDA
168.36
231.36
189.73
100.93
86.76
96.43
74.22
49.94
108.73
55.25
59.19
EBITDA Margin
37.31%
46.25%
44.64%
33.05%
28.16%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
Other Income
2.87
0.84
1.82
1.03
1.92
33.76
32.04
26.01
21.72
24.25
23.85
Interest
7.41
5.19
3.09
2.89
2.48
0.73
0.61
0.84
1.12
2.49
3.28
Depreciation
27.65
24.70
23.29
24.96
20.89
14.25
14.19
12.95
9.77
10.96
12.78
PBT
136.16
202.31
165.18
74.11
65.31
115.21
91.45
62.16
119.55
66.05
66.98
Tax
33.48
51.61
41.99
18.72
27.86
37.60
30.20
17.92
37.43
21.98
22.48
Tax Rate
24.59%
25.51%
25.42%
26.89%
48.19%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
PAT
102.67
146.89
119.84
47.36
25.33
73.12
56.00
37.73
77.64
-72.84
82.33
PAT before Minority Interest
99.46
150.70
123.19
50.91
29.95
77.61
61.26
44.24
82.13
-77.25
87.28
Minority Interest
-3.21
-3.81
-3.35
-3.55
-4.62
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
PAT Margin
22.75%
29.36%
28.20%
15.51%
8.22%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
PAT Growth
-32.45%
22.57%
153.04%
86.97%
-65.36%
30.57%
48.42%
-51.40%
-
-
 
EPS
4.29
6.14
5.01
1.98
1.06
3.06
2.34
1.58
3.25
-3.05
3.44

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
696.94
591.98
504.08
528.41
557.81
512.49
490.42
468.52
434.42
469.28
Share Capital
23.90
23.84
23.83
23.83
23.79
23.55
23.49
23.14
22.84
22.84
Total Reserves
671.29
562.97
474.68
499.36
534.00
488.85
466.88
445.38
410.29
445.23
Non-Current Liabilities
-2.66
-1.97
-2.21
-3.76
1.32
4.81
0.94
143.89
111.83
96.08
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
0.00
0.00
Long Term Provisions
2.54
2.35
2.86
1.15
4.61
6.74
2.64
146.53
115.86
99.77
Current Liabilities
644.36
505.68
337.48
316.61
233.04
244.40
164.12
208.78
253.28
219.08
Trade Payables
20.16
23.45
12.18
10.30
13.74
10.44
11.07
23.67
15.73
17.70
Other Current Liabilities
575.79
466.85
324.83
305.70
218.24
226.82
152.31
128.59
214.57
108.98
Short Term Borrowings
48.25
15.00
0.00
0.00
0.00
5.50
0.00
4.54
15.00
76.48
Short Term Provisions
0.16
0.38
0.46
0.61
1.07
1.64
0.74
51.98
7.97
15.91
Total Liabilities
1,409.42
1,162.37
902.68
900.97
847.12
814.92
703.45
861.58
836.26
829.27
Net Block
84.61
73.23
82.73
89.64
59.56
60.37
97.26
95.33
88.83
57.62
Gross Block
151.10
116.22
112.57
103.46
157.65
156.16
184.52
174.79
162.91
124.34
Accumulated Depreciation
66.49
42.99
29.84
13.82
98.10
95.79
87.26
79.46
74.09
66.72
Non Current Assets
381.97
233.90
199.97
278.46
210.02
168.96
222.82
365.14
334.80
224.15
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.33
0.00
0.00
2.60
Non Current Investment
11.40
10.51
7.18
14.63
2.46
2.86
1.71
1.88
1.70
2.15
Long Term Loans & Adv.
37.14
32.11
88.33
115.85
146.17
105.36
123.10
267.50
243.79
161.48
Other Non Current Assets
0.00
0.00
0.00
0.10
1.83
0.37
0.43
0.43
0.48
0.30
Current Assets
1,027.45
928.46
702.71
622.51
637.11
645.96
480.64
496.45
501.46
605.12
Current Investments
0.61
2.43
97.43
72.01
183.38
161.90
76.39
103.32
112.81
104.91
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
126.59
112.62
76.11
130.81
136.74
145.89
108.16
124.54
113.81
75.29
Cash & Bank
844.62
744.18
510.92
335.86
260.58
252.49
208.97
204.52
154.85
176.02
Other Current Assets
55.63
67.26
17.40
82.89
56.40
85.67
87.12
64.07
119.99
248.89
Short Term Loans & Adv.
1.72
1.97
0.85
0.94
28.90
31.57
28.32
26.56
20.14
205.18
Net Current Assets
383.09
422.79
365.23
305.90
404.07
401.56
316.52
287.66
248.18
386.04
Total Assets
1,409.42
1,162.36
902.68
900.97
847.13
814.92
703.46
861.59
836.26
829.27

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
83.06
-120.27
136.80
-24.17
58.84
112.30
47.78
45.52
38.02
-81.56
PBT
202.31
165.18
69.62
57.81
115.21
91.45
62.16
119.55
66.05
66.98
Adjustment
30.94
26.88
28.97
25.85
-7.87
-7.11
-7.44
-6.25
-4.52
6.27
Changes in Working Capital
-96.60
-276.07
59.73
-83.35
-8.66
52.00
10.38
-29.01
2.38
-121.86
Cash after chg. in Working capital
136.66
-84.02
158.32
0.31
98.68
136.34
65.10
84.29
63.90
-48.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.60
-36.26
-21.52
-24.48
-39.84
-24.04
-17.32
-38.78
-25.88
-32.96
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
-14.85
88.73
-30.41
98.96
-8.69
-74.22
-31.41
14.27
-34.61
34.80
Net Fixed Assets
-31.25
-4.34
-9.68
40.99
-2.84
-4.65
-7.67
-9.29
0.10
-15.76
Net Investments
-4.83
50.78
-16.92
68.63
-14.22
-62.21
0.00
0.00
102.82
-32.52
Others
21.23
42.29
-3.81
-10.66
8.37
-7.36
-23.74
23.56
-137.53
83.08
Cash from Financing Activity
-26.05
-31.38
-82.08
-63.55
-36.96
6.05
-74.84
-7.53
-71.30
34.28
Net Cash Inflow / Outflow
42.16
-62.93
24.32
11.25
13.19
44.12
-58.46
52.26
-67.89
-12.49
Opening Cash & Equivalents
73.11
136.00
111.61
100.28
107.17
63.63
118.20
64.47
130.22
166.19
Closing Cash & Equivalent
115.31
73.11
136.00
111.61
120.46
107.17
63.63
118.20
64.47
130.22

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.)
29.09
24.62
20.92
21.96
23.45
21.75
20.88
20.25
18.97
20.50
ROA
11.72%
11.93%
5.64%
3.43%
9.34%
8.07%
5.65%
9.67%
-9.28%
11.23%
ROE
23.51%
22.70%
9.97%
5.54%
14.50%
12.22%
9.23%
18.22%
-17.14%
19.87%
ROCE
30.69%
30.29%
14.05%
11.10%
21.56%
18.26%
13.08%
26.16%
-10.61%
22.65%
Fixed Asset Turnover
3.74
3.72
2.83
2.36
2.13
1.61
1.37
1.80
1.45
2.15
Receivable days
87.26
81.04
123.64
158.50
154.34
169.39
172.67
142.77
165.69
118.29
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
21.45
22.10
21.43
21.95
37.84
43.22
45.79
43.61
Cash Conversion Cycle
87.26
81.04
102.19
136.39
132.92
147.44
134.83
99.56
119.90
74.68
Total Debt/Equity
0.07
0.03
0.00
0.00
0.00
0.01
0.00
0.01
0.03
0.16
Interest Cover
39.97
54.43
25.11
24.31
158.09
151.29
74.72
107.79
-21.19
34.47

News Update:


  • Geojit Financial Services enters into agreement with Infopark
    13th Feb 2023, 12:58 PM

    The project in Infopark Kochi Phase II will see development of 1.25 lakh square feet built-up area, and it is expected to be completed in three phases

    Read More
  • Geojit Finl. Service - Quarterly Results
    24th Jan 2023, 16:23 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.