Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Siti Networks Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 532795 | NSE: SITINET

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

58.43
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

708.32
N/A
-0.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.51
-8.35
-10.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-14.96
-41.27
-37.12

PAT CAGR (%)

10 Years
5 Years
3 Years

11.32
-4.30
9.69

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

2.26
1.00
-0.37

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.94
5.05
5.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 129.01 -100.00% 94.18 133.53 -29.47% 117.33 133.64 -12.20% 134.97 155.47 -13.19%
Expenses 0.00 135.00 -100.00% 109.55 137.83 -20.52% 131.88 127.01 3.83% 119.90 136.95 -12.45%
EBITDA 0.00 -5.99 - -15.37 -4.30 - -14.55 6.63 - 15.08 18.52 -18.57%
EBIDTM 0.00% -4.64% -16.32% -3.22% -12.40% 4.96% 11.17% 11.91%
Other Income 0.00 7.21 -100.00% 1.36 7.83 -82.63% 0.16 0.13 23.08% 4.48 0.00 0
Interest 0.00 26.13 -100.00% 22.03 26.43 -16.65% 25.12 28.05 -10.45% 25.69 26.05 -1.38%
Depreciation 0.00 39.91 -100.00% 35.11 42.08 -16.56% 38.94 42.83 -9.08% 64.22 56.30 14.07%
PBT 0.00 -64.82 - -71.15 -64.97 - -83.76 -64.12 - -104.97 -78.41 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 -64.82 - -71.15 -64.97 - -83.76 -64.12 - -104.97 -78.41 -
PATM 0.00% -50.24% -75.55% -48.66% -71.39% -47.98% -77.77% -50.44%
EPS 0.00 -0.74 - -0.82 -0.75 - -0.96 -0.74 - -1.20 -0.90 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 335.46 -100.00% 312.12 341.66 -8.65% 321.98 330.68 -2.63% 337.55 359.59 -6.13%
Expenses 0.00 309.91 -100.00% 305.96 310.02 -1.31% 321.27 301.91 6.41% 304.23 317.37 -4.14%
EBITDA 0.00 25.55 -100.00% 6.15 31.65 -80.57% 0.70 28.77 -97.57% 33.31 42.22 -21.10%
EBIDTM 0.00% 7.62% 1.97% 9.26% 0.22% 8.70% 9.87% 11.74%
Other Income 0.00 10.20 -100.00% 3.43 8.60 -60.12% 2.44 2.98 -18.12% 12.90 4.33 197.92%
Interest 0.00 28.44 -100.00% 24.71 28.81 -14.23% 27.39 30.17 -9.21% 28.05 29.02 -3.34%
Depreciation 0.00 75.20 -100.00% 69.65 77.89 -10.58% 74.14 78.98 -6.13% 112.30 92.57 21.31%
PBT 0.00 -67.89 - -84.78 -66.46 - -98.39 -77.40 - -102.18 -81.91 -
Tax 0.00 0.99 -100.00% -1.02 1.71 - -1.43 -0.20 - -1.37 -2.81 -
PAT 0.00 -68.88 - -83.76 -68.16 - -96.96 -77.19 - -100.81 -79.10 -
PATM 0.00% -20.53% -26.84% -19.95% -30.11% -23.34% -29.87% -22.00%
EPS 0.00 -0.74 - -0.91 -0.76 - -1.00 -0.84 - -0.88 -0.86 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 475.49 531.15 614.43 730.48 818.94 821.27 837.81 773.68 855.81 599.15 504.89 Net Sales Growth -17.40% -13.55% -15.89% -10.80% -0.28% -1.97% 8.29% -9.60% 42.84% 18.67% Cost Of Goods Sold 0.61 1.01 1.57 2.02 1.61 19.25 39.15 81.01 137.94 29.48 66.56 Gross Profit 474.88 530.14 612.86 728.47 817.33 802.03 798.65 692.67 717.87 569.67 438.34 GP Margin 99.87% 99.81% 99.74% 99.72% 99.80% 97.66% 95.33% 89.53% 83.88% 95.08% 86.82% Total Expenditure 496.33 519.74 555.81 614.45 653.73 657.94 739.12 698.92 696.61 536.95 447.21 Power & Fuel Cost - 4.68 4.83 4.64 5.10 5.77 6.95 6.13 5.21 2.65 2.53 % Of Sales - 0.88% 0.79% 0.64% 0.62% 0.70% 0.83% 0.79% 0.61% 0.44% 0.50% Employee Cost - 26.08 34.21 38.53 44.72 53.88 64.46 61.80 46.87 36.51 27.28 % Of Sales - 4.91% 5.57% 5.27% 5.46% 6.56% 7.69% 7.99% 5.48% 6.09% 5.40% Manufacturing Exp. - 385.62 397.67 438.58 449.03 422.01 452.95 429.81 403.92 377.12 259.68 % Of Sales - 72.60% 64.72% 60.04% 54.83% 51.39% 54.06% 55.55% 47.20% 62.94% 51.43% General & Admin Exp. - 34.63 46.29 45.10 52.22 58.26 72.52 69.72 49.05 30.28 26.47 % Of Sales - 6.52% 7.53% 6.17% 6.38% 7.09% 8.66% 9.01% 5.73% 5.05% 5.24% Selling & Distn. Exp. - 47.36 53.73 69.36 69.20 64.70 22.62 19.48 15.92 20.16 39.65 % Of Sales - 8.92% 8.74% 9.50% 8.45% 7.88% 2.70% 2.52% 1.86% 3.36% 7.85% Miscellaneous Exp. - 20.37 17.50 16.23 31.86 34.06 80.47 30.96 37.71 40.76 39.65 % Of Sales - 3.84% 2.85% 2.22% 3.89% 4.15% 9.60% 4.00% 4.41% 6.80% 4.96% EBITDA -20.83 11.41 58.62 116.03 165.21 163.33 98.69 74.76 159.20 62.20 57.68 EBITDA Margin -4.38% 2.15% 9.54% 15.88% 20.17% 19.89% 11.78% 9.66% 18.60% 10.38% 11.42% Other Income 13.21 19.66 3.42 2.88 6.52 21.36 10.78 16.28 20.78 14.16 15.85 Interest 98.97 106.30 108.58 110.31 131.82 153.73 127.35 121.01 137.58 119.79 117.99 Depreciation 178.18 189.03 184.99 205.40 196.50 209.30 183.01 134.52 94.35 74.34 57.85 PBT -324.70 -264.26 -231.52 -196.79 -156.59 -178.34 -200.90 -164.50 -51.96 -117.76 -102.31 Tax 0.00 0.00 0.00 0.00 4.78 0.00 0.00 0.26 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% -2.59% 0.00% 0.00% -0.14% 0.00% 0.00% 0.00% PAT -324.70 -298.88 -255.31 -226.48 -189.37 -372.43 -205.58 -185.00 -51.96 -117.76 -102.31 PAT before Minority Interest -324.70 -298.88 -255.31 -226.48 -189.37 -372.43 -205.58 -185.00 -51.96 -117.76 -102.31 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 -68.29% -56.27% -41.55% -31.00% -23.12% -45.35% -24.54% -23.91% -6.07% -19.65% -20.26% PAT Growth 0.00% - - - - - - - - - EPS -3.72 -3.43 -2.93 -2.60 -2.17 -4.27 -2.36 -2.12 -0.60 -1.35 -1.17

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,307.11 1,345.35 1,445.85 1,536.92 1,608.36 1,442.13 1,410.40 1,194.92 1,146.04 905.93 697.24 Net Sales Growth -6.44% -6.95% -5.93% -4.44% 11.53% 2.25% 18.03% 4.27% 26.50% 29.93% Cost Of Goods Sold 0.03 0.00 0.50 2.73 1.51 4.28 3.33 16.22 38.17 1.61 7.28 Gross Profit 1,307.08 1,345.35 1,445.36 1,534.19 1,606.85 1,437.85 1,407.07 1,178.70 1,107.87 904.32 689.96 GP Margin 100.00% 100% 99.97% 99.82% 99.91% 99.70% 99.76% 98.64% 96.67% 99.82% 98.96% Total Expenditure 1,241.37 1,226.06 1,259.78 1,294.65 1,296.42 1,118.52 1,101.85 992.11 900.10 768.57 588.56 Power & Fuel Cost - 12.61 12.40 11.83 12.18 12.06 10.92 9.77 8.12 5.22 4.62 % Of Sales - 0.94% 0.86% 0.77% 0.76% 0.84% 0.77% 0.82% 0.71% 0.58% 0.66% Employee Cost - 67.23 69.69 69.64 75.11 81.32 90.49 83.29 63.09 51.79 38.19 % Of Sales - 5.00% 4.82% 4.53% 4.67% 5.64% 6.42% 6.97% 5.51% 5.72% 5.48% Manufacturing Exp. - 897.07 907.00 926.71 982.31 789.85 770.07 711.01 636.29 584.84 401.57 % Of Sales - 66.68% 62.73% 60.30% 61.08% 54.77% 54.60% 59.50% 55.52% 64.56% 57.59% General & Admin Exp. - 78.74 82.52 79.88 87.58 93.28 105.93 102.75 67.69 43.83 38.84 % Of Sales - 5.85% 5.71% 5.20% 5.45% 6.47% 7.51% 8.60% 5.91% 4.84% 5.57% Selling & Distn. Exp. - 141.05 148.49 167.08 88.26 73.28 29.28 26.04 20.25 25.19 43.51 % Of Sales - 10.48% 10.27% 10.87% 5.49% 5.08% 2.08% 2.18% 1.77% 2.78% 6.24% Miscellaneous Exp. - 29.36 39.18 36.77 49.47 64.45 91.84 43.03 66.49 56.09 43.51 % Of Sales - 2.18% 2.71% 2.39% 3.08% 4.47% 6.51% 3.60% 5.80% 6.19% 7.82% EBITDA 65.71 119.29 186.07 242.27 311.94 323.61 308.55 202.81 245.94 137.36 108.68 EBITDA Margin 5.03% 8.87% 12.87% 15.76% 19.39% 22.44% 21.88% 16.97% 21.46% 15.16% 15.59% Other Income 28.97 34.68 15.02 17.31 16.71 32.24 15.97 25.89 23.12 31.07 17.26 Interest 108.59 115.47 120.40 126.30 157.69 170.72 139.55 127.45 139.93 120.88 119.11 Depreciation 331.29 344.38 330.71 349.04 345.70 364.97 326.17 241.18 165.45 132.79 83.79 PBT -353.24 -305.88 -250.02 -215.76 -174.75 -179.84 -141.20 -139.94 -36.33 -85.24 -76.97 Tax -2.83 1.12 1.98 -1.88 -9.77 10.04 11.78 19.26 4.92 16.67 6.41 Tax Rate 0.80% -0.36% -0.77% 0.77% 4.34% -3.95% -7.48% -12.02% -13.60% -19.56% -8.33% PAT -350.41 -279.99 -252.34 -241.75 -203.30 -266.05 -193.28 -188.74 -47.19 -109.10 -94.06 PAT before Minority Interest -306.83 -315.44 -260.97 -243.56 -215.15 -264.14 -169.32 -179.44 -41.09 -101.89 -83.34 Minority Interest 43.58 35.45 8.63 1.81 11.85 -1.91 -23.96 -9.30 -6.10 -7.21 -10.72 PAT Margin -26.81% -20.81% -17.45% -15.73% -12.64% -18.45% -13.70% -15.80% -4.12% -12.04% -13.49% PAT Growth 0.00% - - - - - - - - - EPS -4.02 -3.21 -2.89 -2.77 -2.33 -3.05 -2.22 -2.16 -0.54 -1.25 -1.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -948.75 -650.08 -394.86 -167.88 22.21 319.42 525.75 550.68 176.53 80.38 Share Capital 87.27 87.27 87.27 87.27 87.27 87.27 87.27 79.48 67.83 52.13 Total Reserves -1,036.02 -741.55 -486.33 -259.35 -69.25 227.93 432.62 468.17 108.70 -159.24 Non-Current Liabilities 15.29 92.10 156.71 257.52 539.83 674.82 1,166.23 950.43 981.62 1,074.53 Secured Loans 0.00 74.27 148.91 248.73 531.53 501.20 920.19 714.19 902.25 1,035.16 Unsecured Loans 11.25 11.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.10 4.33 5.55 4.83 5.17 4.47 5.07 3.89 3.25 2.53 Current Liabilities 1,758.76 1,631.23 1,458.76 1,428.05 1,337.02 1,302.94 812.00 893.71 801.59 412.13 Trade Payables 507.06 499.26 450.82 484.22 439.79 356.62 269.86 216.46 219.80 156.28 Other Current Liabilities 1,126.54 1,006.70 882.34 815.12 743.37 796.89 537.63 677.11 547.26 208.35 Short Term Borrowings 124.95 124.94 124.87 128.41 153.48 149.25 4.39 0.00 34.41 47.39 Short Term Provisions 0.21 0.32 0.73 0.30 0.38 0.18 0.13 0.15 0.12 0.11 Total Liabilities 825.30 1,073.25 1,220.61 1,517.69 1,899.06 2,297.18 2,503.98 2,394.82 1,959.74 1,567.04 Net Block 230.61 398.46 553.73 713.13 850.41 992.84 879.63 690.89 462.02 350.17 Gross Block 1,821.12 1,816.22 1,796.38 1,758.44 1,722.49 1,762.83 1,476.07 1,152.80 829.63 641.76 Accumulated Depreciation 1,590.51 1,417.77 1,242.65 1,045.31 872.08 769.98 596.44 461.91 367.61 291.59 Non Current Assets 585.59 800.65 946.10 1,126.12 1,317.17 1,514.59 1,588.38 1,543.86 1,005.81 804.38 Capital Work in Progress 22.34 26.95 15.69 28.84 44.34 89.16 221.48 368.94 130.79 105.47 Non Current Investment 315.66 350.28 351.96 351.96 352.07 352.07 389.34 389.99 248.08 23.05 Long Term Loans & Adv. 15.98 24.97 24.72 31.07 70.32 77.40 94.65 94.04 107.71 284.02 Other Non Current Assets 1.00 0.00 0.00 1.12 0.03 3.12 3.27 0.00 57.21 41.67 Current Assets 239.70 272.60 274.52 391.57 581.89 782.58 915.60 850.96 948.39 757.17 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.44 1.26 0.80 0.80 Inventories 0.67 0.64 0.58 0.46 0.71 1.48 7.94 6.95 10.33 5.99 Sundry Debtors 129.57 202.21 195.34 207.32 290.29 518.16 520.03 313.91 351.19 298.04 Cash & Bank 70.83 9.73 3.75 4.62 15.42 31.12 100.25 282.30 394.00 326.66 Other Current Assets 38.63 4.94 6.47 66.46 275.47 231.82 286.94 246.54 192.08 125.68 Short Term Loans & Adv. 34.35 55.07 68.38 112.71 96.47 116.67 31.96 93.76 183.06 109.01 Net Current Assets -1,519.06 -1,358.63 -1,184.25 -1,036.48 -755.12 -520.36 103.59 -42.75 146.80 345.04 Total Assets 825.29 1,073.25 1,220.62 1,517.69 1,899.06 2,297.17 2,503.98 2,394.82 1,959.74 1,567.04

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -775.89 -496.52 -244.56 -4.80 198.02 343.00 537.33 571.25 182.94 113.34 Share Capital 87.27 87.27 87.27 87.27 87.27 87.27 87.27 79.48 67.83 52.13 Total Reserves -863.16 -587.99 -336.03 -96.27 106.55 251.51 444.20 438.73 115.11 -158.78 Non-Current Liabilities 59.88 145.56 271.81 536.73 875.96 934.33 1,377.12 1,093.06 1,031.29 1,091.24 Secured Loans 8.95 83.37 193.91 402.57 719.10 571.50 1,024.27 778.20 923.39 1,035.16 Unsecured Loans 3.84 6.35 20.52 20.45 23.29 25.70 13.89 19.48 14.15 13.22 Long Term Provisions 15.18 16.70 11.87 10.38 9.24 7.55 7.84 6.08 4.53 3.19 Current Liabilities 2,047.37 1,904.07 1,728.94 1,749.70 1,634.40 1,695.88 1,132.65 1,187.98 954.37 592.34 Trade Payables 719.63 683.50 643.41 737.84 658.09 525.60 408.73 329.39 261.42 244.85 Other Current Liabilities 1,169.44 1,062.96 940.50 880.13 812.71 1,012.47 688.14 848.54 643.06 293.61 Short Term Borrowings 157.15 156.54 142.52 129.07 162.31 156.61 19.61 3.30 46.52 47.39 Short Term Provisions 1.15 1.08 2.50 2.67 1.30 1.22 16.18 6.75 3.36 6.50 Total Liabilities 1,378.62 1,635.56 1,847.31 2,374.42 2,813.09 3,089.24 3,139.14 2,930.63 2,236.36 1,822.99 Net Block 662.95 936.82 1,171.28 1,441.53 1,696.27 1,963.59 1,711.39 1,388.64 895.19 767.90 Gross Block 3,285.07 3,250.27 3,258.85 3,204.78 3,150.40 3,189.72 2,620.95 2,057.01 1,392.95 1,127.26 Accumulated Depreciation 2,622.12 2,313.45 2,087.57 1,763.26 1,454.13 1,226.13 909.56 668.37 497.76 359.35 Non Current Assets 830.49 1,137.76 1,345.85 1,634.42 1,935.15 2,282.67 2,284.56 2,013.05 1,192.96 1,044.64 Capital Work in Progress 60.87 86.50 55.20 59.12 99.45 153.23 429.19 538.50 199.01 170.23 Non Current Investment 2.24 2.63 76.44 86.18 80.71 71.64 4.70 0.84 0.84 0.84 Long Term Loans & Adv. 34.27 41.25 42.31 46.47 58.69 90.47 135.49 85.05 40.49 63.23 Other Non Current Assets 1.25 0.47 0.61 1.12 0.03 3.73 3.79 0.03 57.43 42.43 Current Assets 548.13 497.79 501.46 740.00 877.94 806.57 854.59 917.57 1,037.83 772.87 Current Investments 0.00 11.49 0.00 0.00 0.00 0.00 0.44 1.26 0.80 0.80 Inventories 1.96 2.20 2.08 1.35 1.80 14.53 9.29 11.79 14.00 9.70 Sundry Debtors 251.63 255.36 232.88 300.20 395.95 368.76 363.14 259.36 328.35 195.36 Cash & Bank 182.65 92.51 115.06 177.85 78.11 126.08 170.66 374.93 433.71 352.87 Other Current Assets 111.89 19.20 18.71 102.52 402.07 297.20 311.07 270.24 260.96 214.14 Short Term Loans & Adv. 92.19 117.03 132.73 158.08 156.54 166.25 82.06 141.90 247.88 191.44 Net Current Assets -1,499.24 -1,406.28 -1,227.48 -1,009.70 -756.46 -889.32 -278.06 -270.41 83.46 180.53 Total Assets 1,378.62 1,635.55 1,847.31 2,374.42 2,813.09 3,089.24 3,139.15 2,930.62 2,236.37 1,823.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 106.43 57.74 177.09 254.55 395.33 177.62 -109.46 183.32 170.97 -270.89 PBT -298.88 -255.31 -226.48 -184.59 -372.43 -205.58 -184.74 -51.96 -117.76 -102.31 Adjustment 324.89 325.71 348.45 374.20 557.01 350.81 273.29 225.54 172.48 158.33 Changes in Working Capital 56.40 -25.15 19.52 76.93 209.87 27.55 -197.61 30.52 114.25 -311.82 Cash after chg. in Working capital 82.41 45.25 141.49 266.54 394.46 172.78 -109.06 204.11 168.98 -255.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 24.03 12.49 35.60 -11.98 0.88 4.83 -0.40 -20.79 1.99 -15.10 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 -45.35 -46.97 -67.23 38.10 -86.88 -196.86 -302.14 -413.21 -318.15 1.60 Net Fixed Assets -0.29 -31.10 -24.79 -20.45 85.16 -154.44 -175.81 -561.32 -213.19 -171.20 Net Investments 34.62 1.68 0.00 0.11 0.00 37.71 1.47 -142.37 -225.03 0.00 Others -79.68 -17.55 -42.44 58.44 -172.04 -80.13 -127.80 290.48 120.07 172.80 Cash from Financing Activity -37.97 -4.79 -108.64 -301.54 -328.16 -49.89 229.55 118.19 215.52 484.68 Net Cash Inflow / Outflow 23.11 5.99 1.22 -8.89 -19.70 -69.13 -182.05 -111.70 68.34 215.38 Opening Cash & Equivalents 9.73 3.75 2.53 11.42 31.12 100.25 282.30 394.00 325.66 110.27 Closing Cash & Equivalent 32.85 9.73 3.75 2.53 11.42 31.12 100.25 282.30 394.00 325.66

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 181.14 183.52 299.33 504.19 437.10 341.42 136.87 390.28 121.65 163.66 PBT -314.32 -258.99 -243.30 -223.89 -254.24 -158.12 -160.17 -36.37 -85.22 -76.94 Adjustment 447.34 459.63 503.42 567.20 628.95 523.92 391.25 304.86 253.71 212.03 Changes in Working Capital 44.24 -17.88 20.55 180.31 68.02 2.04 -96.72 156.08 -33.15 51.11 Cash after chg. in Working capital 177.26 182.77 280.66 523.63 442.73 367.85 134.36 424.56 135.34 186.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 3.88 0.75 18.66 -19.43 -5.62 -26.43 2.51 -34.28 -13.69 -22.55 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 -64.02 -181.80 -139.13 -42.13 -185.27 -386.73 -624.39 -635.77 -292.74 -461.27 Net Fixed Assets -0.29 -31.10 -24.79 -20.45 85.16 -154.44 -175.81 -561.32 -213.19 -171.20 Net Investments 34.62 1.68 0.00 0.11 0.00 37.71 1.47 -142.37 -225.03 0.00 Others -98.35 -152.38 -114.34 -21.79 -270.43 -270.00 -450.05 67.92 145.48 -290.07 Cash from Financing Activity -75.95 -51.47 -224.56 -357.86 -273.80 -31.82 290.36 183.54 249.21 522.85 Net Cash Inflow / Outflow 41.18 -49.75 -64.36 104.20 -21.96 -77.13 -197.17 -61.95 78.12 225.24 Opening Cash & Equivalents 61.65 111.40 175.76 71.57 93.53 170.66 367.82 429.77 351.65 126.41 Closing Cash & Equivalent 102.83 61.65 111.40 175.76 71.57 93.53 170.66 367.82 429.77 351.65

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -10.88 -7.50 -4.58 -1.97 0.21 3.61 5.96 6.90 2.52 -2.16 ROA -31.49% -22.26% -16.54% -11.08% -17.75% -8.56% -7.55% -2.39% -6.68% -7.69% ROE 0.00% 0.00% 0.00% 0.00% -223.62% -49.24% -34.66% -14.46% -404.18% 0.00% ROCE -198.11% -38.22% -17.86% -5.23% -15.55% -4.69% -3.81% 5.50% 0.14% 1.45% Fixed Asset Turnover 0.29 0.34 0.41 0.47 0.47 0.52 0.59 0.86 0.81 0.87 Receivable days 114.00 118.08 100.60 110.89 179.65 226.15 196.72 141.83 197.75 168.19 Inventory Days 0.45 0.36 0.26 0.26 0.49 2.05 3.51 3.69 4.97 3.87 Payable days 0.00 0.00 0.00 220.04 187.51 148.51 121.01 113.00 126.97 117.38 Cash Conversion Cycle 114.45 118.45 100.86 -108.88 -7.37 79.69 79.22 32.52 75.75 54.69 Total Debt/Equity -0.93 -1.39 -2.26 -5.59 66.70 4.03 2.35 1.91 7.88 -11.09 Interest Cover -1.81 -1.35 -1.05 -0.40 -1.42 -0.61 -0.53 0.62 0.02 0.13

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -8.90 -5.74 -2.85 -0.10 2.22 3.88 6.09 6.52 2.62 -2.15 ROA -20.93% -14.99% -11.54% -8.29% -8.95% -5.44% -5.91% -1.59% -5.02% -5.52% ROE 0.00% 0.00% 0.00% -232.98% -99.21% -38.92% -34.19% -11.82% -313.04% 0.00% ROCE -63.60% -22.06% -12.25% -4.76% -4.84% -0.97% -1.81% 6.33% 2.42% 3.82% Fixed Asset Turnover 0.41 0.44 0.48 0.51 0.45 0.49 0.51 0.66 0.72 0.75 Receivable days 68.77 61.63 63.30 78.99 96.77 94.71 95.07 93.59 105.50 76.47 Inventory Days 0.56 0.54 0.41 0.36 2.07 3.08 3.22 4.11 4.77 4.61 Payable days 0.00 0.00 0.00 169.22 162.90 138.51 123.78 115.72 115.24 139.66 Cash Conversion Cycle 69.34 62.17 63.71 -89.87 -64.06 -40.72 -25.48 -18.02 -4.96 -58.58 Total Debt/Equity -1.18 -1.96 -4.08 -131.03 7.50 4.27 2.58 2.19 7.86 -11.26 Interest Cover -1.72 -1.15 -0.94 -0.43 -0.49 -0.13 -0.26 0.74 0.30 0.35

Top Investors:

l&t finance holdings limited

hdfc bank limited

polus global fund

anil subhashchandra agrawal

pricomm media distribution ventures private limited

Annual Reports:

News Update:

Siti Networks - Quarterly Results
15th Feb 2024, 12:00 AM

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