Nifty
Sensex
:
:
18563.95
62516.85
51.20 (0.28%)
223.21 (0.36%)

Finance - Capital Markets

Rating :
33/99

BSE: 532285 | NSE: GEOJITFSL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,118.93
  • 9.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 322.57
  • 6.41%
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.21%
  • 0.58%
  • 32.05%
  • FII
  • DII
  • Others
  • 2.08%
  • 0.00%
  • 9.08%

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
  • 18.00
  • 15.16
  • 13.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.37
  • 2.30
  • 2.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 6.31
  • 3.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
112.20
127.08
-11.71%
101.88
120.84
-15.69%
122.80
121.38
1.17%
129.56
104.08
24.48%
Expenses
72.29
66.70
8.38%
64.96
63.70
1.98%
68.91
68.03
1.29%
69.63
57.69
20.70%
EBITDA
39.91
60.38
-33.90%
36.92
57.15
-35.40%
53.89
53.35
1.01%
59.94
46.39
29.21%
EBIDTM
35.57%
47.52%
36.24%
47.29%
43.89%
43.95%
46.26%
44.57%
Other Income
0.05
0.17
-70.59%
0.14
0.12
16.67%
0.54
1.18
-54.24%
0.01
0.53
-98.11%
Interest
1.48
1.06
39.62%
1.76
0.68
158.82%
1.94
0.89
117.98%
1.51
0.68
122.06%
Depreciation
7.31
6.31
15.85%
6.77
5.75
17.74%
6.34
5.90
7.46%
6.30
5.60
12.50%
PBT
31.16
53.18
-41.41%
28.52
50.84
-43.90%
46.15
47.73
-3.31%
52.14
40.63
28.33%
Tax
8.47
13.87
-38.93%
7.29
13.18
-44.69%
11.29
11.56
-2.34%
13.28
10.44
27.20%
PAT
22.69
39.31
-42.28%
21.23
37.66
-43.63%
34.86
36.16
-3.60%
38.87
30.19
28.75%
PATM
20.23%
30.94%
20.84%
31.16%
28.39%
29.79%
30.00%
29.01%
EPS
0.97
1.66
-41.57%
0.89
1.57
-43.31%
1.45
1.53
-5.23%
1.63
1.28
27.34%

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
466.44
500.29
424.99
305.43
308.08
334.19
273.72
245.95
304.67
208.29
238.34
Net Sales Growth
-1.47%
17.72%
39.14%
-0.86%
-7.81%
22.09%
11.29%
-19.27%
46.27%
-12.61%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
466.45
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
275.79
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
190.66
231.36
189.73
100.93
86.76
96.43
74.22
49.94
108.73
55.25
59.19
EBITDA Margin
40.88%
46.25%
44.64%
33.05%
28.16%
28.85%
27.12%
20.30%
35.69%
26.53%
24.83%
Other Income
0.74
0.84
1.82
1.03
1.92
33.76
32.04
26.01
21.72
24.25
23.85
Interest
6.69
5.19
3.09
2.89
2.48
0.73
0.61
0.84
1.12
2.49
3.28
Depreciation
26.72
24.70
23.29
24.96
20.89
14.25
14.19
12.95
9.77
10.96
12.78
PBT
157.97
202.31
165.18
74.11
65.31
115.21
91.45
62.16
119.55
66.05
66.98
Tax
40.33
51.61
41.99
18.72
27.86
37.60
30.20
17.92
37.43
21.98
22.48
Tax Rate
25.53%
25.51%
25.42%
26.89%
48.19%
32.64%
33.02%
28.83%
31.31%
-39.77%
20.48%
PAT
117.65
146.89
119.84
47.36
25.33
73.12
56.00
37.73
77.64
-72.84
82.33
PAT before Minority Interest
114.31
150.70
123.19
50.91
29.95
77.61
61.26
44.24
82.13
-77.25
87.28
Minority Interest
-3.34
-3.81
-3.35
-3.55
-4.62
-4.49
-5.26
-6.51
-4.49
4.41
-4.95
PAT Margin
25.22%
29.36%
28.20%
15.51%
8.22%
21.88%
20.46%
15.34%
25.48%
-34.97%
34.54%
PAT Growth
-17.91%
22.57%
153.04%
86.97%
-65.36%
30.57%
48.42%
-51.40%
-
-
 
EPS
4.92
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 Finl. Service - Quarterly Results
    1st Nov 2022, 17:16 PM

    Read More
  • Geojit Financial Services launches two unique equity indexes based on custom indexes created by MSCI
    20th Sep 2022, 15:00 PM

    The Smartfolios Select basket represents securities from selected Global Industry Classification Sector sub industries

    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.