Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Electric Equipment

Rating :
N/A

BSE: Not Listed | NSE: SERVOTECH

140.91
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  144.70
  •  145.78
  •  139.97
  •  142.18
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  238997
  •  341.05
  •  205.40
  •  75.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,585.50
  • 78.98
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,618.09
  • 0.04%
  • 10.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.97%
  • 4.93%
  • 31.03%
  • FII
  • DII
  • Others
  • 2.89%
  • 0.00%
  • 2.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.43
  • 28.44
  • 35.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.09
  • 35.91
  • 17.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.19
  • 69.49
  • 42.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 115.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 74.36

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
1.95
P/E Ratio
90.36
Revenue
81
EBITDA
8
Net Income
5
ROA
9.6
P/B Ratio
ROE
46.02
FCFF
FCFF Yield

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
146.28
136.17
7.42%
216.30
52.01
315.88%
199.67
85.93
132.36%
112.19
79.57
41.00%
Expenses
134.08
130.60
2.66%
200.10
48.99
308.45%
180.78
80.62
124.24%
103.90
72.68
42.96%
EBITDA
12.20
5.57
119.03%
16.19
3.02
436.09%
18.89
5.31
255.74%
8.29
6.88
20.49%
EBIDTM
7.79%
3.80%
7.49%
5.81%
9.46%
6.18%
7.39%
8.65%
Other Income
1.18
0.48
145.83%
0.53
0.19
178.95%
0.40
0.66
-39.39%
0.25
0.25
0.00%
Interest
0.98
0.55
78.18%
2.38
0.61
290.16%
2.48
1.07
131.78%
1.43
0.93
53.76%
Depreciation
1.90
0.86
120.93%
1.52
0.75
102.67%
1.48
0.73
102.74%
0.96
0.71
35.21%
PBT
10.51
4.65
126.02%
12.82
1.86
589.25%
15.33
4.17
267.63%
6.15
5.49
12.02%
Tax
2.79
1.19
134.45%
4.84
0.74
554.05%
4.09
1.05
289.52%
1.66
1.38
20.29%
PAT
7.72
3.45
123.77%
7.99
1.11
619.82%
11.24
3.12
260.26%
4.49
4.11
9.25%
PATM
4.93%
2.36%
3.69%
2.14%
5.63%
3.63%
4.00%
5.17%
EPS
0.35
0.16
118.75%
0.36
0.05
620.00%
0.51
0.15
240.00%
0.20
0.19
5.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
674.44
353.68
278.48
143.67
86.99
Net Sales Growth
90.69%
27.00%
93.83%
65.16%
 
Cost Of Goods Sold
559.32
296.78
230.31
124.84
74.32
Gross Profit
115.12
56.90
48.18
18.83
12.67
GP Margin
17.07%
16.09%
17.30%
13.11%
14.56%
Total Expenditure
618.86
332.90
259.70
134.58
82.16
Power & Fuel Cost
-
0.29
0.11
0.08
0.07
% Of Sales
-
0.08%
0.04%
0.06%
0.08%
Employee Cost
-
12.59
8.90
4.79
3.46
% Of Sales
-
3.56%
3.20%
3.33%
3.98%
Manufacturing Exp.
-
0.88
0.60
0.65
1.10
% Of Sales
-
0.25%
0.22%
0.45%
1.26%
General & Admin Exp.
-
13.88
7.63
2.55
1.81
% Of Sales
-
3.92%
2.74%
1.77%
2.08%
Selling & Distn. Exp.
-
7.61
2.73
1.37
1.39
% Of Sales
-
2.15%
0.98%
0.95%
1.60%
Miscellaneous Exp.
-
0.86
9.42
0.30
0.00
% Of Sales
-
0.24%
3.38%
0.21%
0%
EBITDA
55.57
20.78
18.78
9.09
4.83
EBITDA Margin
8.24%
5.88%
6.74%
6.33%
5.55%
Other Income
2.36
1.61
0.61
0.58
0.91
Interest
7.27
3.19
2.83
2.45
2.90
Depreciation
5.86
3.04
2.13
1.58
1.47
PBT
44.81
16.17
14.44
5.64
1.38
Tax
13.38
4.36
3.37
1.53
0.23
Tax Rate
29.86%
26.96%
23.34%
27.37%
20.00%
PAT
31.44
11.76
11.05
4.06
0.92
PAT before Minority Interest
31.53
11.80
11.07
4.06
0.92
Minority Interest
0.09
-0.04
-0.02
0.00
0.00
PAT Margin
4.66%
3.33%
3.97%
2.83%
1.06%
PAT Growth
166.67%
6.43%
172.17%
341.30%
 
EPS
1.40
0.52
0.49
0.18
0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
141.86
82.09
46.27
39.44
Share Capital
21.69
21.27
18.67
18.31
Total Reserves
82.85
59.84
27.60
21.12
Non-Current Liabilities
20.48
9.34
11.33
22.04
Secured Loans
13.10
7.51
6.48
6.65
Unsecured Loans
0.01
0.01
0.01
0.22
Long Term Provisions
3.95
0.69
0.37
1.06
Current Liabilities
113.78
75.02
31.79
36.81
Trade Payables
39.36
23.50
11.35
10.89
Other Current Liabilities
12.37
13.92
7.60
10.60
Short Term Borrowings
56.26
33.56
11.28
14.87
Short Term Provisions
5.79
4.04
1.55
0.45
Total Liabilities
276.36
166.53
89.40
98.29
Net Block
29.39
19.95
9.61
8.57
Gross Block
38.37
28.53
16.78
14.20
Accumulated Depreciation
8.97
8.58
7.17
5.63
Non Current Assets
61.91
38.46
34.12
32.27
Capital Work in Progress
14.66
0.51
0.00
0.00
Non Current Investment
0.00
0.00
0.00
2.19
Long Term Loans & Adv.
15.66
15.81
22.32
21.51
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
214.45
128.07
55.28
66.01
Current Investments
0.00
0.00
0.00
0.00
Inventories
38.92
20.86
13.78
15.26
Sundry Debtors
86.42
85.56
27.66
40.39
Cash & Bank
66.43
16.25
7.96
3.39
Other Current Assets
22.68
1.41
0.95
0.86
Short Term Loans & Adv.
19.60
4.00
4.94
6.11
Net Current Assets
100.67
53.05
23.49
29.20
Total Assets
276.36
166.53
89.40
98.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
0.76
-24.28
7.51
1.21
PBT
16.17
14.44
5.59
1.15
Adjustment
5.69
4.93
3.82
4.19
Changes in Working Capital
-16.72
-39.97
-0.37
-3.90
Cash after chg. in Working capital
5.13
-20.60
9.04
1.44
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.36
-3.68
-1.53
-0.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-25.98
-12.88
-2.40
0.25
Net Fixed Assets
-24.87
-11.08
-2.56
Net Investments
-1.04
-0.13
2.05
Others
-0.07
-1.67
-1.89
Cash from Financing Activity
75.39
45.45
-0.54
-1.21
Net Cash Inflow / Outflow
50.17
8.30
4.56
0.25
Opening Cash & Equivalents
16.25
7.96
3.39
3.14
Closing Cash & Equivalent
66.43
16.25
7.96
3.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
4.82
3.81
2.48
21.54
ROA
5.33%
8.65%
4.32%
0.93%
ROE
12.71%
17.37%
9.47%
2.33%
ROCE
11.42%
18.18%
12.37%
6.27%
Fixed Asset Turnover
10.57
12.29
10.39
6.69
Receivable days
88.74
74.19
77.18
155.07
Inventory Days
30.84
22.70
32.93
58.59
Payable days
38.66
27.61
32.50
53.46
Cash Conversion Cycle
80.93
69.28
77.61
160.19
Total Debt/Equity
0.70
0.52
0.42
0.64
Interest Cover
6.07
6.11
3.28
1.40

News Update:


  • Servotech Renewable Power System’s arm incorporates wholly owned subsidiary
    28th Apr 2025, 11:52 AM

    This company is incorporated as Special purpose Vehicle of its holding company

    Read More
  • Servotech Renewable Power System secures patent for Peak Shaving Technology
    28th Mar 2025, 15:51 PM

    The patented solution enables intelligent reduction of peak electricity demand, improving energy efficiency and offering cost saving

    Read More
  • Servotech Renewable Power bags first solar rooftop order from North Eastern Railway
    27th Mar 2025, 14:05 PM

    This entry into the railway sector opens up new avenues for growth and aligns with the company's vision of contributing to a greener future throughout the Indian Railways

    Read More
  • Servotech, CIMSME ink pact to install 1 lakh solar rooftop systems by 2026
    28th Feb 2025, 17:00 PM

    A key component of this initiative is the launch of a dedicated user-friendly mobile application

    Read More
  • Servotech Renewable Power System inks pact with Watt & Well
    20th Feb 2025, 13:00 PM

    The collaboration will initially focus on the development of a 30kW Power Module for use in the Indian EV charging market

    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.