Nifty

:

22643.40

Sensex

:

74671.28

223.45 (1.00%)
941.12 (1.28%)

Login

Nifty
Sensex

:
:

22643.40
74671.28

223.45 (1.00%)
941.12 (1.28%)

Sigma Solve Ltd.

BPO/ITeS

Rating :

73/99

BSE: 543917 | NSE: SIGMA

Watchlist

NSE BSE

406.45

29-Apr-2024

Open
High
Low
Previous Close

413.00
413.50
401.60
409.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5311
21.63
570.00
199.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

420.71
220.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

423.38
0.24%
29.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
39.43
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
41.62
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
42.07
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
42.00

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
17.15

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 6.78 4.90 38.37% 6.54 4.19 56.09% 5.93 3.61 64.27% 0.00 0.00 0
Expenses 5.60 4.04 38.61% 5.63 3.50 60.86% 4.95 3.11 59.16% 0.00 0.00 0
EBITDA 1.18 0.86 37.21% 0.91 0.69 31.88% 0.98 0.50 96.00% 0.00 0.00 0
EBIDTM 17.48% 17.57% 13.96% 16.51% 16.53% 13.91% 0.00% 0.00%
Other Income 0.28 0.12 133.33% 0.22 0.41 -46.34% 0.26 -0.06 - 0.00 0.00 0
Interest 0.10 0.01 900.00% 0.11 0.00 0 0.01 0.00 0 0.00 0.00 0
Depreciation 0.25 -0.01 - 0.24 0.03 700.00% 0.05 0.03 66.67% 0.00 0.00 0
PBT 1.12 0.99 13.13% 0.78 1.06 -26.42% 1.19 0.41 190.24% 0.00 0.00 0
Tax 0.30 0.33 -9.09% 0.22 0.25 -12.00% 0.26 0.10 160.00% 0.00 0.00 0
PAT 0.82 0.66 24.24% 0.56 0.81 -30.86% 0.93 0.31 200.00% 0.00 0.00 0
PATM 12.06% 13.42% 8.59% 19.30% 15.61% 8.49% 0.00% 0.00%
EPS 0.79 0.64 23.44% 0.55 0.78 -29.49% 0.90 0.30 200.00% 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 16.24 14.54 11.69% 16.30 15.56 4.76% 16.29 11.98 35.98% 0.00 0.00 0
Expenses 10.52 9.55 10.16% 10.49 8.37 25.33% 10.52 7.99 31.66% 0.00 0.00 0
EBITDA 5.71 4.99 14.43% 5.81 7.19 -19.19% 5.77 3.99 44.61% 0.00 0.00 0
EBIDTM 35.19% 34.29% 35.64% 46.24% 35.41% 33.31% 0.00% 0.00%
Other Income 0.62 0.53 16.98% 1.24 0.02 6,100.00% 1.20 -0.68 - 0.00 0.00 0
Interest 0.10 0.01 900.00% 0.11 0.01 1,000.00% 0.01 0.00 0 0.00 0.00 0
Depreciation 0.33 -0.04 - 0.32 0.08 300.00% 0.12 0.08 50.00% 0.00 0.00 0
PBT 5.91 5.55 6.49% 6.62 7.13 -7.15% 6.83 3.23 111.46% 0.00 0.00 0
Tax 1.32 1.94 -31.96% 2.56 1.63 57.06% 1.48 0.69 114.49% 0.00 0.00 0
PAT 4.59 3.61 27.15% 4.07 5.50 -26.00% 5.35 2.53 111.46% 0.00 0.00 0
PATM 28.25% 24.85% 24.96% 35.33% 32.84% 21.12% 0.00% 0.00%
EPS 4.46 2.36 88.98% 2.59 3.51 -26.21% 5.21 2.46 111.79% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 17.76 10.78 5.54 3.37 2.50 2.04 Net Sales Growth - 64.75% 94.58% 64.39% 34.80% 22.55% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit - 17.76 10.78 5.54 3.37 2.50 2.04 GP Margin - 100% 100% 100% 100% 100% 100% Total Expenditure - 15.31 9.75 4.75 2.94 2.23 1.86 Power & Fuel Cost - 0.05 0.03 0.06 0.06 0.03 0.03 % Of Sales - 0.28% 0.28% 1.08% 1.78% 1.20% 1.47% Employee Cost - 12.00 7.78 3.49 2.30 1.79 1.39 % Of Sales - 67.57% 72.17% 63.00% 68.25% 71.60% 68.14% Manufacturing Exp. - 0.16 0.00 0.42 0.19 0.11 0.08 % Of Sales - 0.90% 0% 7.58% 5.64% 4.40% 3.92% General & Admin Exp. - 1.44 0.58 0.31 0.30 0.25 0.25 % Of Sales - 8.11% 5.38% 5.60% 8.90% 10.0% 12.25% Selling & Distn. Exp. - 0.11 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.62% 0.09% 0% 0% 0% 0% Miscellaneous Exp. - 0.08 0.42 0.48 0.09 0.05 0.10 % Of Sales - 0.45% 3.90% 8.66% 2.67% 2.00% 4.90% EBITDA - 2.45 1.03 0.79 0.43 0.27 0.18 EBITDA Margin - 13.80% 9.55% 14.26% 12.76% 10.80% 8.82% Other Income - 0.51 0.60 0.15 0.12 0.08 0.00 Interest - 0.02 0.01 0.00 0.00 0.01 0.01 Depreciation - 0.18 0.07 0.07 0.07 0.07 0.10 PBT - 2.76 1.54 0.86 0.47 0.27 0.08 Tax - 0.86 0.32 0.21 0.14 0.06 0.04 Tax Rate - 31.16% 20.78% 24.42% 29.79% 22.22% 50.00% PAT - 1.91 1.22 0.65 0.33 0.21 0.04 PAT before Minority Interest - 1.91 1.22 0.65 0.33 0.21 0.04 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 10.75% 11.32% 11.73% 9.79% 8.40% 1.96% PAT Growth - 56.56% 87.69% 96.97% 57.14% 425.00% EPS - 1.85 1.18 0.63 0.32 0.20 0.04

Description TTM Mar 23 Mar 22 Mar 20
Net Sales - 55.45 41.09 10.45 Net Sales Growth - 34.95% 293.21% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 55.45 41.09 10.45 GP Margin - 100% 100% 100% Total Expenditure - 33.05 26.07 8.56 Power & Fuel Cost - 0.05 0.03 0.07 % Of Sales - 0.09% 0.07% 0.67% Employee Cost - 20.06 15.29 6.39 % Of Sales - 36.18% 37.21% 61.15% Manufacturing Exp. - 0.16 0.00 0.92 % Of Sales - 0.29% 0% 8.80% General & Admin Exp. - 11.22 9.40 1.04 % Of Sales - 20.23% 22.88% 9.95% Selling & Distn. Exp. - 0.02 0.01 0.12 % Of Sales - 0.04% 0.02% 1.15% Miscellaneous Exp. - 0.08 0.42 0.01 % Of Sales - 0.14% 1.02% 0.10% EBITDA - 22.40 15.02 1.89 EBITDA Margin - 40.40% 36.55% 18.09% Other Income - 1.44 1.36 0.52 Interest - 0.02 0.01 0.10 Depreciation - 0.38 0.23 0.19 PBT - 23.43 16.13 2.12 Tax - 8.16 1.97 0.17 Tax Rate - 34.83% 12.21% 8.02% PAT - 9.91 8.96 1.51 PAT before Minority Interest - 15.28 14.16 1.94 Minority Interest - -5.37 -5.20 -0.43 PAT Margin - 17.87% 21.81% 14.45% PAT Growth - 10.60% 493.38% EPS - 9.62 8.70 1.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 12.29 10.58 3.55 0.86 0.52 0.32 Share Capital 10.28 4.11 3.01 0.01 0.01 0.01 Total Reserves 2.01 6.47 0.54 0.85 0.51 0.31 Non-Current Liabilities 3.20 0.18 0.08 0.14 0.11 0.11 Secured Loans 3.01 0.00 0.00 0.02 0.03 0.05 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.32 0.20 0.14 0.14 0.10 0.08 Current Liabilities 3.26 1.29 1.29 1.21 0.44 0.22 Trade Payables 0.49 0.08 0.39 0.16 0.05 0.03 Other Current Liabilities 0.93 0.09 0.49 0.23 0.18 0.12 Short Term Borrowings 0.06 0.41 0.32 0.74 0.18 0.06 Short Term Provisions 1.78 0.72 0.09 0.08 0.02 0.01 Total Liabilities 18.75 12.05 4.92 2.21 1.07 0.65 Net Block 0.44 0.19 0.15 0.19 0.17 0.23 Gross Block 1.23 0.83 0.66 0.63 0.54 0.53 Accumulated Depreciation 0.79 0.64 0.51 0.44 0.37 0.30 Non Current Assets 12.92 8.56 2.49 0.20 0.18 0.24 Capital Work in Progress 6.58 0.00 0.01 0.00 0.00 0.00 Non Current Investment 5.84 8.32 2.10 0.01 0.01 0.01 Long Term Loans & Adv. 0.05 0.05 0.01 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.22 0.00 0.00 0.00 Current Assets 5.82 3.49 2.43 2.00 0.89 0.41 Current Investments 0.00 0.00 0.88 1.31 0.56 0.19 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 4.95 3.09 1.46 0.68 0.31 0.18 Cash & Bank 0.55 0.36 0.02 0.02 0.01 0.03 Other Current Assets 0.33 0.01 0.08 0.00 0.01 0.00 Short Term Loans & Adv. 0.26 0.03 0.00 0.00 0.01 0.00 Net Current Assets 2.56 2.20 1.14 0.80 0.46 0.19 Total Assets 18.74 12.05 4.92 2.20 1.07 0.65

Description Mar 23 Mar 22 Mar 20
Shareholder's Funds 34.18 22.93 5.57 Share Capital 10.28 4.11 3.01 Total Reserves 23.90 18.82 2.56 Non-Current Liabilities 3.35 0.18 0.33 Secured Loans 3.01 0.00 0.25 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.32 0.20 0.14 Current Liabilities 8.03 2.31 4.06 Trade Payables 0.59 0.28 0.39 Other Current Liabilities 5.58 0.89 0.95 Short Term Borrowings 0.08 0.42 2.63 Short Term Provisions 1.78 0.72 0.09 Total Liabilities 63.13 36.58 13.55 Net Block 0.63 0.58 0.41 Gross Block 2.43 2.03 1.30 Accumulated Depreciation 1.80 1.45 0.90 Non Current Assets 52.39 21.43 0.65 Capital Work in Progress 6.58 0.00 0.01 Non Current Investment 45.12 20.79 0.01 Long Term Loans & Adv. 0.05 0.05 0.01 Other Non Current Assets 0.00 0.00 0.22 Current Assets 10.73 15.15 12.90 Current Investments 0.00 0.00 0.88 Inventories 0.00 0.00 0.00 Sundry Debtors 5.42 3.24 4.06 Cash & Bank 4.67 11.85 7.88 Other Current Assets 0.64 0.03 0.08 Short Term Loans & Adv. 0.26 0.03 0.00 Net Current Assets 2.70 12.84 8.84 Total Assets 63.12 36.58 13.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 1.22 0.35 0.37 0.30 0.26 -0.05 PBT 2.76 1.54 0.86 0.47 0.27 0.08 Adjustment 0.14 0.15 0.08 0.08 0.07 0.10 Changes in Working Capital -0.71 -0.96 -0.36 -0.16 -0.03 -0.19 Cash after chg. in Working capital 2.19 0.72 0.58 0.39 0.32 -0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.97 -0.38 -0.21 -0.09 -0.06 -0.04 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 -4.27 -0.04 0.07 -0.83 -0.38 -0.06 Net Fixed Assets -6.98 -0.16 -0.04 -0.09 -0.01 Net Investments 2.48 -5.34 -1.66 -0.75 -0.37 Others 0.23 5.46 1.77 0.01 0.00 Cash from Financing Activity 3.23 0.02 -0.44 0.55 0.10 0.10 Net Cash Inflow / Outflow 0.18 0.33 0.00 0.01 -0.02 0.00 Opening Cash & Equivalents 0.36 0.03 0.02 0.01 0.03 0.04 Closing Cash & Equivalent 0.55 0.36 0.02 0.02 0.01 0.03

Description Mar 23 Mar 22 Mar 20
Cash From Operating Activity 19.74 16.45 -0.34 PBT 23.43 16.13 2.12 Adjustment 2.00 1.01 0.26 Changes in Working Capital 2.43 1.31 -2.51 Cash after chg. in Working capital 27.86 18.45 -0.13 Interest Paid 0.00 0.00 0.00 Tax Paid -8.12 -2.00 -0.21 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -30.15 -14.59 4.14 Net Fixed Assets -6.98 -0.16 Net Investments 2.48 -5.34 Others -25.65 -9.09 Cash from Financing Activity 3.23 -1.00 4.06 Net Cash Inflow / Outflow -7.18 0.86 7.86 Opening Cash & Equivalents 11.84 10.99 0.02 Closing Cash & Equivalent 4.67 11.85 7.88

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 11.95 10.30 11.78 857.00 523.30 316.80 ROA 12.38% 10.89% 18.26% 20.37% 23.98% 6.26% ROE 16.67% 12.14% 29.53% 48.35% 49.16% 12.78% ROCE 20.48% 14.98% 31.33% 40.27% 46.51% 19.06% Fixed Asset Turnover 17.20 14.04 8.61 5.78 4.67 3.86 Receivable days 82.61 83.41 70.28 53.73 36.25 32.78 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 23.80 14.06 7.05 5.95 Cash Conversion Cycle 82.61 83.41 46.48 39.66 29.21 26.82 Total Debt/Equity 0.31 0.04 0.10 0.91 0.43 0.38 Interest Cover 166.40 135.05 332.81 99.83 49.14 14.60

Description Mar 23 Mar 22 Mar 20
Book Value (Rs.) 33.25 22.32 18.50 ROA 30.64% 48.67% 14.35% ROE 53.49% 77.18% 34.92% ROCE 76.38% 73.38% 26.15% Fixed Asset Turnover 24.87 20.83 8.01 Receivable days 28.51 30.42 141.81 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 17.78 Cash Conversion Cycle 28.51 30.42 124.02 Total Debt/Equity 0.11 0.02 0.52 Interest Cover 1412.70 1404.02 22.81

Top Investors:

binaben janakbhai shah

maulin pravinchandra shah

nimit rajubhai patel

rinkal maulin shah

Annual Reports:

News Update:

Sigma Solve incorporates subsidiary company
16th Apr 2024, 16:48 PM

The business of the new subsidiary aligns with the main business activity of the Company
Read More
Sigma Solve - Quarterly Results
9th Feb 2024, 12:39 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.

Feedback