Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Finance - Capital Markets

Rating :
59/99

BSE: 540725 | NSE: SHAREINDIA

1157.50
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1177.30
  • 1181.00
  • 1155.00
  • 1166.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15031
  •  175.06
  •  1475.00
  •  481.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,706.59
  • 16.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,518.09
  • 0.34%
  • 7.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.92%
  • 9.65%
  • 30.56%
  • FII
  • DII
  • Others
  • 0.58%
  • 0.00%
  • 6.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.33
  • 31.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 56.35
  • 25.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 58.92
  • 47.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
230.69
149.58
54.23%
292.94
191.49
52.98%
201.00
97.84
105.44%
212.97
82.25
158.93%
Expenses
142.35
98.92
43.90%
182.42
135.68
34.45%
132.11
72.39
82.50%
144.23
58.67
145.83%
EBITDA
88.34
50.66
74.38%
110.52
55.81
98.03%
68.89
25.45
170.69%
68.74
23.57
191.64%
EBIDTM
38.29%
33.87%
37.73%
29.15%
34.27%
26.01%
32.28%
28.66%
Other Income
2.55
5.05
-49.50%
1.89
2.86
-33.92%
2.29
1.39
64.75%
5.29
0.87
508.05%
Interest
10.29
9.13
12.71%
8.42
11.40
-26.14%
5.69
4.02
41.54%
8.39
5.36
56.53%
Depreciation
2.63
1.59
65.41%
3.44
1.38
149.28%
2.25
1.18
90.68%
1.96
0.98
100.00%
PBT
77.97
44.99
73.31%
100.55
45.89
119.11%
63.24
21.63
192.37%
56.68
18.11
212.98%
Tax
18.79
10.84
73.34%
24.50
10.06
143.54%
14.42
4.03
257.82%
13.88
4.24
227.36%
PAT
59.18
34.15
73.29%
76.04
35.83
112.22%
48.81
17.60
177.33%
42.79
13.87
208.51%
PATM
25.66%
22.83%
25.96%
18.71%
24.29%
17.99%
20.09%
16.87%
EPS
18.47
10.71
72.46%
23.57
11.23
109.88%
15.35
5.52
178.08%
13.42
4.34
209.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
937.60
447.95
226.21
195.23
133.00
106.31
69.65
Net Sales Growth
79.91%
98.02%
15.87%
46.79%
25.11%
52.63%
 
Cost Of Goods Sold
23.34
13.02
0.00
0.00
0.00
0.00
46.04
Gross Profit
914.26
434.93
226.21
195.23
133.00
106.31
23.61
GP Margin
97.51%
97.09%
100%
100%
100%
100%
33.90%
Total Expenditure
601.11
320.98
155.66
154.51
109.96
92.72
59.68
Power & Fuel Cost
-
0.92
1.07
0.89
0.29
0.19
0.00
% Of Sales
-
0.21%
0.47%
0.46%
0.22%
0.18%
0%
Employee Cost
-
79.19
53.06
37.56
22.21
16.88
9.21
% Of Sales
-
17.68%
23.46%
19.24%
16.70%
15.88%
13.22%
Manufacturing Exp.
-
145.65
68.35
100.53
72.59
66.46
0.00
% Of Sales
-
32.51%
30.22%
51.49%
54.58%
62.52%
0%
General & Admin Exp.
-
81.62
31.42
15.57
14.79
8.27
4.42
% Of Sales
-
18.22%
13.89%
7.98%
11.12%
7.78%
6.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.50
2.84
0.85
0.37
1.11
0.00
% Of Sales
-
0.33%
1.26%
0.44%
0.28%
1.04%
0%
EBITDA
336.49
126.97
70.55
40.72
23.04
13.59
9.97
EBITDA Margin
35.89%
28.34%
31.19%
20.86%
17.32%
12.78%
14.31%
Other Income
12.02
5.86
2.45
12.01
7.49
3.78
4.34
Interest
32.79
24.96
17.85
11.40
5.41
3.25
3.35
Depreciation
10.28
4.44
4.47
4.61
2.07
1.85
1.59
PBT
298.44
103.43
50.68
36.72
23.04
12.27
9.37
Tax
71.59
22.74
10.68
11.72
7.70
4.31
3.09
Tax Rate
23.99%
21.99%
21.07%
31.92%
33.42%
35.13%
32.98%
PAT
226.82
80.69
40.00
24.99
15.35
7.96
6.28
PAT before Minority Interest
225.89
80.69
40.00
24.99
15.35
7.96
6.28
Minority Interest
-0.93
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
24.19%
18.01%
17.68%
12.80%
11.54%
7.49%
9.02%
PAT Growth
123.58%
101.72%
60.06%
62.80%
92.84%
26.75%
 
EPS
71.10
25.29
12.54
7.83
4.81
2.50
1.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
280.38
192.93
158.31
73.07
33.39
25.31
Share Capital
31.91
31.91
24.42
24.42
4.62
4.62
Total Reserves
248.47
161.02
126.21
48.65
28.76
20.69
Non-Current Liabilities
-6.75
-6.40
-4.78
0.56
0.59
3.99
Secured Loans
0.01
0.11
0.16
0.32
0.36
0.40
Unsecured Loans
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Provisions
1.03
1.06
1.13
1.17
0.82
0.53
Current Liabilities
579.85
266.09
182.96
85.03
69.65
52.25
Trade Payables
320.91
83.56
53.45
37.22
23.44
18.40
Other Current Liabilities
117.00
44.59
13.31
8.71
11.53
10.30
Short Term Borrowings
118.52
125.49
105.87
30.99
30.17
20.30
Short Term Provisions
23.41
12.45
10.33
8.10
4.51
3.24
Total Liabilities
853.48
452.62
336.49
158.66
103.63
81.55
Net Block
37.83
33.37
35.19
8.25
8.27
7.56
Gross Block
53.72
51.33
48.69
8.25
15.40
7.56
Accumulated Depreciation
15.88
17.96
13.49
0.00
7.14
0.00
Non Current Assets
254.14
135.47
127.78
13.45
12.52
10.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3.28
3.18
14.15
1.59
1.56
1.59
Long Term Loans & Adv.
155.23
69.35
38.65
3.60
2.69
1.75
Other Non Current Assets
57.80
29.57
39.79
0.00
0.00
0.00
Current Assets
599.33
317.15
208.71
145.22
91.10
70.65
Current Investments
63.84
32.88
28.06
37.52
23.21
0.00
Inventories
64.54
16.28
20.57
7.87
4.10
2.16
Sundry Debtors
2.38
8.69
12.96
19.64
15.78
18.50
Cash & Bank
307.09
199.45
116.83
54.09
33.05
33.12
Other Current Assets
161.49
38.59
7.08
1.25
14.96
16.87
Short Term Loans & Adv.
143.55
21.27
23.21
24.83
14.42
16.09
Net Current Assets
19.49
51.05
25.75
60.18
21.46
18.40
Total Assets
853.47
452.62
336.49
158.67
103.62
81.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
245.46
67.63
49.28
22.43
14.38
10.19
PBT
103.43
50.68
36.72
23.04
12.27
9.37
Adjustment
-13.13
0.12
3.62
0.56
1.01
1.59
Changes in Working Capital
167.48
26.34
17.27
6.88
5.57
2.44
Cash after chg. in Working capital
257.78
77.14
57.60
30.49
18.85
13.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.32
-9.51
-8.32
-8.06
-4.47
-3.21
Other Direct Exp. Paid
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
Cash From Investing Activity
-155.91
-67.55
-79.46
-42.51
-19.78
-2.10
Net Fixed Assets
-2.32
-2.46
-31.03
-2.06
-7.84
Net Investments
-29.59
-20.66
5.99
-14.81
-24.01
Others
-124.00
-44.43
-54.42
-25.64
12.07
Cash from Financing Activity
-33.23
17.78
55.93
20.11
6.95
3.07
Net Cash Inflow / Outflow
56.33
17.86
25.75
0.02
1.56
11.16
Opening Cash & Equivalents
47.87
30.00
4.25
2.99
1.43
21.95
Closing Cash & Equivalent
104.19
47.87
30.00
3.02
2.99
33.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
87.88
60.47
61.67
29.92
72.21
54.75
ROA
12.36%
10.14%
10.10%
11.70%
8.60%
7.70%
ROE
34.10%
23.29%
22.34%
28.83%
27.13%
24.80%
ROCE
35.78%
23.50%
26.06%
33.70%
28.11%
27.52%
Fixed Asset Turnover
8.53
4.52
6.86
11.25
9.26
9.22
Receivable days
4.51
17.46
30.48
48.60
58.84
96.95
Inventory Days
32.92
29.73
26.59
16.43
10.76
11.34
Payable days
5669.37
188.82
113.92
112.45
88.11
118.14
Cash Conversion Cycle
-5631.94
-141.63
-56.85
-47.41
-18.51
-9.84
Total Debt/Equity
0.42
0.65
0.71
0.43
0.92
0.83
Interest Cover
5.14
3.84
4.22
5.26
4.78
3.79

News Update:


  • Share India Securities gets nod to raise Rs 150 crore via NCDs
    26th Jul 2022, 10:21 AM

    The Audit Committee of the Company has vide its resolution dated July 25, 2022, approved the same

    Read More
  • Share India Sec. - Quarterly Results
    19th Jul 2022, 17:45 PM

    Read More
  • SEBI imposes fine of Rs 3 lakh on Share India Securities
    31st May 2022, 12:56 PM

    The order came after SEBI received multiple complaints pertaining to allegations of malpractices with respect to the co-location facility provided by NSE

    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.