Servotech Power Systems, SERVOTECH, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,900.12
132.16
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,937.07
0.25%
17.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.14
23.00
47.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

20.15
20.67
31.20

PAT CAGR (%)

10 Years
5 Years
3 Years

28.82
28.64
129.01

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 49.65 82.49 -39.81% 67.12 40.17 67.09% 68.14 30.33 124.66% 91.50 44.96 103.51%
Expenses 46.66 76.81 -39.25% 61.96 37.79 63.96% 61.42 28.99 111.87% 87.75 42.38 107.06%
EBITDA 2.99 5.68 -47.36% 5.16 2.38 116.81% 6.72 1.34 401.49% 3.75 2.59 44.79%
EBIDTM 6.03% 6.88% 7.68% 5.93% 9.86% 4.43% 4.10% 5.75%
Other Income 0.19 0.05 280.00% 0.66 0.08 725.00% 0.25 0.03 733.33% 4.92 0.04 12,200.00%
Interest 0.61 0.55 10.91% 1.07 0.63 69.84% 0.93 0.48 93.75% 0.73 0.53 37.74%
Depreciation 0.75 0.38 97.37% 0.73 0.73 0.00% 0.65 0.42 54.76% 0.55 0.51 7.84%
PBT 1.83 4.80 -61.88% 4.01 1.10 264.55% 5.38 0.46 1,069.57% 7.40 1.54 380.52%
Tax 0.74 1.21 -38.84% 1.01 0.28 260.71% 1.36 0.12 1,033.33% 1.59 0.38 318.42%
PAT 1.09 3.59 -69.64% 3.01 0.82 267.07% 4.03 0.35 1,051.43% 5.81 1.16 400.86%
PATM 2.20% 4.35% 4.48% 2.04% 5.91% 1.14% 6.35% 2.58%
EPS 0.05 0.17 -70.59% 0.14 0.04 250.00% 0.19 0.02 850.00% 0.27 0.05 440.00%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 52.01 86.31 -39.74% 85.93 40.16 113.97% 79.57 32.04 148.35% 115.31 51.06 125.83%
Expenses 48.99 80.24 -38.95% 80.62 37.84 113.05% 72.68 30.68 136.90% 110.94 48.25 129.93%
EBITDA 3.02 6.08 -50.33% 5.31 2.33 127.90% 6.88 1.36 405.88% 4.36 2.82 54.61%
EBIDTM 5.81% 7.04% 6.18% 5.79% 8.65% 4.24% 3.78% 5.52%
Other Income 0.19 0.05 280.00% 0.66 0.08 725.00% 0.25 0.03 733.33% 4.67 0.04 11,575.00%
Interest 0.61 0.55 10.91% 1.07 0.63 69.84% 0.93 0.48 93.75% 0.73 0.53 37.74%
Depreciation 0.75 0.38 97.37% 0.73 0.73 0.00% 0.71 0.43 65.12% 0.59 0.52 13.46%
PBT 1.86 5.19 -64.16% 4.17 1.04 300.96% 5.49 0.48 1,043.75% 7.73 1.76 339.20%
Tax 0.74 1.32 -43.94% 1.05 0.26 303.85% 1.38 0.12 1,050.00% 1.67 0.46 263.04%
PAT 1.11 3.87 -71.32% 3.12 0.78 300.00% 4.11 0.36 1,041.67% 6.05 1.31 361.83%
PATM 2.14% 4.49% 3.63% 1.94% 5.16% 1.11% 5.25% 2.56%
EPS 0.05 0.18 -72.22% 0.15 0.04 275.00% 0.19 0.02 850.00% 0.28 0.07 300.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 276.41 249.15 133.70 86.99 87.44 88.50 113.62 80.95 51.31 31.72 33.72 Net Sales Growth 39.64% 86.35% 53.70% -0.51% -1.20% -22.11% 40.36% 57.77% 61.76% -5.93% Cost Of Goods Sold 224.18 202.84 115.61 74.32 69.46 67.42 90.55 57.68 34.52 21.29 23.87 Gross Profit 52.23 46.31 18.09 12.67 17.98 21.08 23.07 23.27 16.79 10.43 9.85 GP Margin 18.90% 18.59% 13.53% 14.56% 20.56% 23.82% 20.30% 28.75% 32.72% 32.88% 29.21% Total Expenditure 257.79 231.34 125.13 82.16 83.08 81.54 106.14 72.70 46.65 28.48 30.88 Power & Fuel Cost - 0.10 0.08 0.07 0.14 0.17 0.15 0.13 0.11 0.10 0.10 % Of Sales - 0.04% 0.06% 0.08% 0.16% 0.19% 0.13% 0.16% 0.21% 0.32% 0.30% Employee Cost - 8.67 4.67 3.46 4.09 6.09 6.74 6.46 3.03 2.71 3.14 % Of Sales - 3.48% 3.49% 3.98% 4.68% 6.88% 5.93% 7.98% 5.91% 8.54% 9.31% Manufacturing Exp. - 1.71 0.64 1.10 0.74 1.93 1.97 2.12 5.79 1.86 1.63 % Of Sales - 0.69% 0.48% 1.26% 0.85% 2.18% 1.73% 2.62% 11.28% 5.86% 4.83% General & Admin Exp. - 5.94 2.53 1.81 2.42 2.53 1.48 1.87 2.02 1.76 1.59 % Of Sales - 2.38% 1.89% 2.08% 2.77% 2.86% 1.30% 2.31% 3.94% 5.55% 4.72% Selling & Distn. Exp. - 2.66 1.30 1.39 6.24 3.40 5.25 4.41 1.20 0.70 0.43 % Of Sales - 1.07% 0.97% 1.60% 7.14% 3.84% 4.62% 5.45% 2.34% 2.21% 1.28% Miscellaneous Exp. - 9.42 0.30 0.00 0.00 0.00 0.00 0.02 0.00 0.06 0.43 % Of Sales - 3.78% 0.22% 0% 0% 0% 0% 0.02% 0% 0.19% 0.36% EBITDA 18.62 17.81 8.57 4.83 4.36 6.96 7.48 8.25 4.66 3.24 2.84 EBITDA Margin 6.74% 7.15% 6.41% 5.55% 4.99% 7.86% 6.58% 10.19% 9.08% 10.21% 8.42% Other Income 6.02 0.41 0.56 0.91 0.53 0.51 1.06 2.55 0.40 0.55 0.25 Interest 3.34 2.38 2.45 2.90 2.77 2.39 2.18 2.33 2.53 1.98 1.61 Depreciation 2.68 2.09 1.57 1.47 0.89 0.98 0.85 0.87 0.68 0.62 0.25 PBT 18.62 13.76 5.11 1.38 1.23 4.10 5.51 7.61 1.85 1.20 1.23 Tax 4.70 3.19 1.40 0.23 0.33 1.17 1.56 2.55 0.68 0.38 0.40 Tax Rate 25.24% 23.18% 27.67% 20.00% 28.70% 27.99% 28.31% 33.73% 36.76% 31.67% 32.52% PAT 13.94 10.57 3.66 0.92 0.81 3.00 3.95 5.00 1.17 0.81 0.84 PAT before Minority Interest 13.94 10.57 3.66 0.92 0.81 3.00 3.95 5.00 1.17 0.81 0.84 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.04% 4.24% 2.74% 1.06% 0.93% 3.39% 3.48% 6.18% 2.28% 2.55% 2.49% PAT Growth 135.47% 188.80% 297.83% 13.58% -73.00% -24.05% -21.00% 327.35% 44.44% -3.57% EPS 0.64 0.49 0.17 0.04 0.04 0.14 0.18 0.23 0.05 0.04 0.04

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 332.82 278.48 143.67 86.99 Net Sales Growth 58.81% 93.83% 65.16% Cost Of Goods Sold 277.53 230.30 124.84 74.32 Gross Profit 55.29 48.18 18.83 12.67 GP Margin 16.61% 17.30% 13.11% 14.56% Total Expenditure 313.23 259.70 134.58 82.16 Power & Fuel Cost - 0.11 0.08 0.07 % Of Sales - 0.04% 0.06% 0.08% Employee Cost - 8.90 4.79 3.46 % Of Sales - 3.20% 3.33% 3.98% Manufacturing Exp. - 1.90 0.65 1.10 % Of Sales - 0.68% 0.45% 1.26% General & Admin Exp. - 6.35 2.55 1.81 % Of Sales - 2.28% 1.77% 2.08% Selling & Distn. Exp. - 2.73 1.37 1.39 % Of Sales - 0.98% 0.95% 1.60% Miscellaneous Exp. - 9.42 0.30 0.00 % Of Sales - 3.38% 0.21% 0% EBITDA 19.57 18.78 9.09 4.83 EBITDA Margin 5.88% 6.74% 6.33% 5.55% Other Income 5.77 0.17 0.58 0.91 Interest 3.34 2.38 2.45 2.90 Depreciation 2.78 2.13 1.58 1.47 PBT 19.25 14.44 5.64 1.38 Tax 4.84 3.37 1.53 0.23 Tax Rate 25.14% 23.34% 27.37% 20.00% PAT 14.39 11.05 4.06 0.92 PAT before Minority Interest 14.35 11.07 4.06 0.92 Minority Interest -0.04 -0.02 0.00 0.00 PAT Margin 4.32% 3.97% 2.83% 1.06% PAT Growth 127.69% 172.17% 341.30% EPS 0.66 0.51 0.19 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 81.21 45.88 39.44 36.84 36.02 33.02 13.37 8.13 5.69 4.37 Share Capital 21.27 18.67 18.31 18.31 18.31 18.31 2.56 2.56 2.11 1.96 Total Reserves 58.96 27.21 21.12 18.52 17.71 14.71 10.81 5.57 3.58 2.41 Non-Current Liabilities 9.09 11.32 22.04 7.22 9.76 11.88 10.19 7.47 5.31 5.09 Secured Loans 7.51 6.48 6.65 4.24 4.06 4.01 6.71 5.19 1.72 1.58 Unsecured Loans 0.00 0.00 0.22 0.59 2.32 3.06 1.00 2.28 3.63 3.51 Long Term Provisions 0.47 0.37 1.06 2.27 3.25 4.67 2.41 0.00 0.00 0.00 Current Liabilities 62.91 29.57 36.81 35.14 29.75 39.20 36.72 28.33 21.33 10.40 Trade Payables 16.39 9.63 10.89 17.23 16.92 24.42 16.67 12.65 8.78 3.43 Other Current Liabilities 9.34 7.24 10.60 3.74 4.84 3.50 3.46 4.85 2.01 1.14 Short Term Borrowings 33.55 11.28 14.87 13.87 6.85 9.76 13.21 10.20 10.45 5.83 Short Term Provisions 3.63 1.42 0.45 0.30 1.15 1.52 3.38 0.64 0.09 0.00 Total Liabilities 153.21 86.77 98.29 79.20 75.53 84.10 60.28 43.93 32.33 19.86 Net Block 18.83 9.60 8.57 8.43 8.16 9.01 6.57 6.61 3.88 3.56 Gross Block 27.35 16.76 14.20 13.59 12.46 12.34 6.57 8.30 5.04 3.81 Accumulated Depreciation 8.52 7.16 5.63 5.17 4.31 3.32 0.00 1.69 1.16 0.25 Non Current Assets 40.81 34.25 32.27 18.05 16.90 17.39 13.56 7.61 4.37 4.13 Capital Work in Progress 0.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.27 0.14 2.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 19.03 22.32 21.51 1.07 0.50 0.31 0.24 1.00 0.49 0.57 Other Non Current Assets 0.00 0.00 0.00 8.56 8.25 8.07 6.75 0.00 0.00 0.00 Current Assets 112.40 52.52 66.01 61.14 58.63 66.71 46.72 36.32 27.96 15.72 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.58 12.19 15.26 9.09 11.61 13.59 12.25 12.95 7.92 6.51 Sundry Debtors 78.56 27.27 40.39 43.26 39.98 43.58 27.47 18.23 17.53 7.30 Cash & Bank 14.99 7.80 3.39 3.14 2.91 5.79 4.18 1.85 1.87 1.02 Other Current Assets 4.26 0.44 0.86 0.10 4.12 3.75 2.83 3.29 0.63 0.89 Short Term Loans & Adv. 3.78 4.82 6.11 5.55 3.65 3.36 2.56 2.99 0.62 0.88 Net Current Assets 49.49 22.95 29.20 26.00 28.88 27.51 10.01 7.99 6.63 5.32 Total Assets 153.21 86.77 98.28 79.19 75.53 84.10 60.28 43.93 32.33 19.85

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 82.10 46.27 39.44 Share Capital 21.27 18.67 18.31 Total Reserves 59.85 27.60 21.12 Non-Current Liabilities 9.34 11.33 22.04 Secured Loans 7.51 6.48 6.65 Unsecured Loans 0.01 0.01 0.22 Long Term Provisions 0.69 0.37 1.06 Current Liabilities 75.02 31.79 36.81 Trade Payables 23.50 11.35 10.89 Other Current Liabilities 13.92 7.60 10.60 Short Term Borrowings 33.56 11.28 14.87 Short Term Provisions 4.04 1.55 0.45 Total Liabilities 166.53 89.40 98.29 Net Block 19.95 9.61 8.57 Gross Block 28.52 16.78 14.20 Accumulated Depreciation 8.57 7.17 5.63 Non Current Assets 38.46 34.12 32.27 Capital Work in Progress 0.51 0.00 0.00 Non Current Investment 0.00 0.00 2.19 Long Term Loans & Adv. 15.81 22.32 21.51 Other Non Current Assets 0.00 0.00 0.00 Current Assets 128.07 55.28 66.01 Current Investments 0.00 0.00 0.00 Inventories 20.86 13.78 15.26 Sundry Debtors 85.56 27.66 40.39 Cash & Bank 16.25 7.96 3.39 Other Current Assets 5.40 0.95 0.86 Short Term Loans & Adv. 3.91 4.94 6.11 Net Current Assets 53.05 23.49 29.20 Total Assets 166.53 89.40 98.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -26.81 13.24 1.21 2.74 0.97 -5.80 9.33 2.33 -2.16 -0.60 PBT 13.76 5.06 1.15 1.14 4.18 5.51 7.56 1.85 1.20 1.23 Adjustment 4.00 3.81 4.19 3.50 3.07 2.66 2.72 2.74 2.10 1.74 Changes in Working Capital -41.17 5.77 -3.90 -1.58 -5.14 -12.44 1.54 -1.64 -5.04 -3.20 Cash after chg. in Working capital -23.41 14.64 1.44 3.06 2.12 -4.27 11.82 2.96 -1.74 -0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.40 -1.40 -0.24 -0.32 -1.15 -1.53 -2.50 -0.63 -0.42 -0.37 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 -11.44 -8.28 0.25 -1.88 -0.17 -4.43 -7.28 -2.95 -0.48 -2.17 Net Fixed Assets -11.08 -2.56 -0.61 -1.13 -0.12 -5.77 1.73 -3.26 -1.23 -2.16 Net Investments -0.13 2.05 -2.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.23 -7.77 3.05 -0.75 -0.05 1.34 -9.01 0.31 0.75 -0.01 Cash from Financing Activity 45.45 -0.56 -1.21 -0.63 -3.68 11.83 0.29 0.59 3.49 2.46 Net Cash Inflow / Outflow 7.19 4.41 0.25 0.24 -2.88 1.61 2.33 -0.03 0.85 -0.31 Opening Cash & Equivalents 7.80 3.39 3.14 2.91 5.79 4.18 1.85 1.87 1.02 1.33 Closing Cash & Equivalent 14.99 7.80 3.40 3.14 2.91 5.79 4.18 1.85 1.87 1.02

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -24.28 7.51 1.21 PBT 14.44 5.59 1.15 Adjustment 4.93 3.82 4.19 Changes in Working Capital -39.97 -0.37 -3.90 Cash after chg. in Working capital -20.60 9.04 1.44 Interest Paid 0.00 0.00 0.00 Tax Paid -3.68 -1.53 -0.24 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -12.88 -2.40 0.25 Net Fixed Assets -11.08 -2.56 Net Investments -0.13 2.05 Others -1.67 -1.89 Cash from Financing Activity 45.45 -0.54 -1.21 Net Cash Inflow / Outflow 8.30 4.56 0.25 Opening Cash & Equivalents 7.96 3.39 3.14 Closing Cash & Equivalent 16.25 7.96 3.39

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 3.77 2.46 21.54 20.12 19.67 18.03 52.22 31.74 26.94 22.27 ROA 8.81% 3.96% 1.03% 1.05% 3.76% 5.47% 9.60% 3.07% 3.11% 4.68% ROE 16.77% 8.59% 2.41% 2.23% 8.70% 17.03% 46.54% 16.96% 16.15% 21.23% ROCE 17.12% 11.60% 6.74% 7.31% 12.95% 18.27% 31.38% 17.21% 16.59% 19.68% Fixed Asset Turnover 11.30 9.66 6.84 7.28 7.94 12.87 11.00 7.75 7.26 12.97 Receivable days 77.52 82.59 160.58 160.26 154.99 106.61 101.98 126.22 140.91 75.93 Inventory Days 19.61 33.50 46.75 39.86 46.74 38.76 56.23 73.70 81.93 55.22 Payable days 23.41 32.38 69.03 89.72 97.12 68.90 74.10 86.95 75.37 38.27 Cash Conversion Cycle 73.72 83.70 138.29 110.41 104.60 76.47 84.11 112.97 147.47 92.88 Total Debt/Equity 0.53 0.42 0.64 0.51 0.43 0.51 1.57 2.53 2.91 2.67 Interest Cover 6.78 3.07 1.40 1.41 2.75 3.53 4.25 1.73 1.61 1.77

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 3.81 2.48 21.54 ROA 8.65% 4.32% 0.93% ROE 17.37% 9.47% 2.33% ROCE 17.72% 12.37% 6.27% Fixed Asset Turnover 13.27 10.39 6.69 Receivable days 68.76 77.18 155.07 Inventory Days 21.03 32.93 58.59 Payable days 27.62 32.50 53.46 Cash Conversion Cycle 62.17 77.61 160.19 Total Debt/Equity 0.52 0.42 0.64 Interest Cover 7.06 3.28 1.40

Top Investors:

mahesh dinkar vaze

zenith multi trading dmcc

pankaj malik

Annual Reports:

News Update:

Servotech Power Systems collaborates with Electra EV
3rd Apr 2024, 12:42 PM

The partnership between Servotech Power Systems and Electra EV signifies a pivotal moment in the advancement of the EV industry across India
Read More
Servotech Power Systems planning to invest Rs 100 crore for setting up facility to manufacture components of EV chargers
8th Mar 2024, 16:22 PM

The plant will have an initial annual production capacity of 24,000 power modules
Read More
Servotech Power Sys - Quarterly Results
6th Feb 2024, 12:00 AM

Read More
Servotech Power Systems bags order from BPCL
31st Jan 2024, 14:40 PM

The project involves two charger variants, 60 kW and 120 kW
Read More

Servotech Power Systems Ltd.

Electric Equipment

BSE: Not Listed | NSE: SERVOTECH

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Servotech Power Systems Ltd.

Electric Equipment

BSE: Not Listed | NSE: SERVOTECH

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: