Nifty
Sensex
:
:
22188.85
73132.26
66.80 (0.30%)
342.13 (0.47%)

Telecommunication - Equipment

Rating :
54/99

BSE: 532419 | NSE: SMARTLINK

175.30
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  171.40
  •  177.00
  •  171.40
  •  174.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8772
  •  15.30
  •  204.95
  •  129.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 175.06
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 187.56
  • N/A
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.90%
  • 2.15%
  • 24.14%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 8.90
  • 32.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -42.14
  • 13.88
  • -12.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.02
  • 12.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.72
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 33.16
  • 19.39

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
40.17
37.67
6.64%
51.82
46.80
10.73%
38.42
28.61
34.29%
49.98
27.74
80.17%
Expenses
40.60
36.10
12.47%
49.17
45.28
8.59%
38.70
27.95
38.46%
48.48
23.70
104.56%
EBITDA
-0.42
1.57
-
2.65
1.52
74.34%
-0.28
0.66
-
1.50
4.04
-62.87%
EBIDTM
-1.06%
4.16%
5.11%
3.25%
-0.73%
2.32%
3.00%
14.56%
Other Income
0.25
0.30
-16.67%
0.02
0.08
-75.00%
0.26
0.65
-60.00%
0.26
0.52
-50.00%
Interest
0.51
0.48
6.25%
0.56
0.57
-1.75%
0.61
0.11
454.55%
0.56
0.18
211.11%
Depreciation
0.87
0.78
11.54%
0.87
0.76
14.47%
0.85
0.67
26.87%
0.78
0.60
30.00%
PBT
-1.55
21.52
-
1.23
0.27
355.56%
-1.48
0.53
-
0.42
3.78
-88.89%
Tax
-0.34
4.01
-
0.41
0.35
17.14%
-0.24
0.53
-
-1.38
-1.90
-
PAT
-1.22
17.51
-
0.83
-0.08
-
-1.24
0.01
-
1.80
5.68
-68.31%
PATM
-3.02%
46.49%
1.59%
-0.18%
-3.22%
0.03%
3.61%
20.49%
EPS
-1.22
17.55
-
0.83
0.04
1,975.00%
-1.24
0.03
-
1.73
5.68
-69.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Net Sales
180.39
163.05
79.50
70.27
77.27
106.45
97.46
103.74
150.08
118.46
83.43
Net Sales Growth
28.10%
105.09%
13.14%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
41.99%
 
Cost Of Goods Sold
142.00
122.88
46.60
37.31
46.82
69.60
63.48
64.37
121.81
97.23
45.77
Gross Profit
38.39
40.17
32.91
32.96
30.45
36.85
33.98
39.37
28.27
21.23
37.66
GP Margin
21.28%
24.64%
41.40%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
45.14%
Total Expenditure
176.95
157.63
69.84
59.65
82.82
103.62
97.34
108.26
176.15
152.73
113.68
Power & Fuel Cost
-
1.31
0.97
0.89
1.08
1.11
1.10
1.20
1.38
1.40
1.27
% Of Sales
-
0.80%
1.22%
1.27%
1.40%
1.04%
1.13%
1.16%
0.92%
1.18%
1.52%
Employee Cost
-
16.53
13.85
12.71
17.75
16.31
17.10
20.88
24.40
26.18
25.89
% Of Sales
-
10.14%
17.42%
18.09%
22.97%
15.32%
17.55%
20.13%
16.26%
22.10%
31.03%
Manufacturing Exp.
-
3.43
1.13
0.96
1.20
4.27
3.48
6.20
6.22
6.97
7.81
% Of Sales
-
2.10%
1.42%
1.37%
1.55%
4.01%
3.57%
5.98%
4.14%
5.88%
9.36%
General & Admin Exp.
-
8.04
4.73
5.09
8.13
11.50
11.39
13.53
16.65
20.42
17.57
% Of Sales
-
4.93%
5.95%
7.24%
10.52%
10.80%
11.69%
13.04%
11.09%
17.24%
21.06%
Selling & Distn. Exp.
-
3.24
1.74
1.76
2.72
0.00
4.74
5.55
9.46
12.53
10.50
% Of Sales
-
1.99%
2.19%
2.50%
3.52%
0%
4.86%
5.35%
6.30%
10.58%
12.59%
Miscellaneous Exp.
-
2.22
0.82
0.93
5.13
1.93
1.90
3.29
7.07
1.94
10.50
% Of Sales
-
1.36%
1.03%
1.32%
6.64%
1.81%
1.95%
3.17%
4.71%
1.64%
19.96%
EBITDA
3.45
5.42
9.66
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
-30.25
EBITDA Margin
1.91%
3.32%
12.15%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
-36.26%
Other Income
0.79
1.29
0.93
2.62
0.58
1.61
2.19
1.55
23.94
36.23
31.31
Interest
2.24
1.89
0.82
1.36
2.53
1.60
0.19
0.17
0.01
0.07
0.05
Depreciation
3.37
2.99
2.39
2.78
3.02
2.65
1.85
1.65
3.70
3.89
4.30
PBT
-1.38
1.83
7.39
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
-3.30
Tax
-1.55
3.51
-2.93
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
101.14
Tax Rate
112.32%
15.43%
-39.65%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
21.63%
PAT
0.17
19.24
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
PAT before Minority Interest
0.09
19.24
10.32
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
366.51
Minority Interest
-0.08
0.00
0.00
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
PAT Margin
0.09%
11.80%
12.98%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
439.30%
PAT Growth
-99.26%
86.43%
0.88%
-
-
-
-
-
-
-
 
EPS
0.17
19.24
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Shareholder's Funds
183.50
165.00
193.39
182.83
254.95
316.06
324.71
406.23
415.11
424.10
Share Capital
2.00
2.00
2.66
2.66
3.39
4.51
4.51
6.00
6.00
6.00
Total Reserves
181.51
163.01
190.73
180.17
251.56
311.55
320.20
398.86
407.74
416.73
Non-Current Liabilities
12.69
19.21
22.10
7.76
9.16
9.48
8.02
0.74
108.47
108.56
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
3.40
1.84
2.10
4.37
4.34
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.96
20.64
19.18
0.60
0.52
8.31
6.62
0.63
108.20
108.28
Current Liabilities
73.28
41.11
32.78
38.15
35.58
35.08
29.96
37.73
40.93
42.42
Trade Payables
37.06
12.38
7.94
11.08
13.82
15.09
13.26
17.44
20.40
12.11
Other Current Liabilities
5.96
5.28
3.32
4.71
2.33
3.41
5.41
2.41
2.66
3.96
Short Term Borrowings
30.26
23.44
21.52
22.36
19.43
3.96
0.68
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
12.62
10.61
17.88
17.87
26.35
Total Liabilities
269.47
225.27
248.29
228.90
300.14
361.25
362.69
444.70
564.51
575.08
Net Block
22.03
18.61
18.43
33.65
24.68
21.27
22.38
26.45
29.44
30.68
Gross Block
60.86
59.29
57.39
76.30
69.12
66.03
65.54
82.79
82.31
82.67
Accumulated Depreciation
38.82
40.69
38.96
42.65
44.44
44.77
43.16
56.34
52.87
51.99
Non Current Assets
45.78
54.39
51.14
37.54
26.17
32.75
30.88
36.23
144.50
143.73
Capital Work in Progress
0.00
2.16
2.16
2.08
0.00
0.00
0.00
0.35
0.00
0.49
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
12.56
20.76
19.32
1.81
1.48
10.73
8.28
8.66
113.70
111.19
Other Non Current Assets
0.13
0.06
0.10
0.00
0.01
0.75
0.22
0.76
1.37
1.36
Current Assets
223.69
170.88
197.15
191.36
273.97
328.49
331.80
408.47
420.01
431.36
Current Investments
122.81
109.73
165.08
161.03
225.27
273.25
258.75
280.72
268.47
158.62
Inventories
33.31
14.33
6.90
9.82
16.90
15.22
28.75
27.51
15.95
32.96
Sundry Debtors
40.41
17.16
8.89
7.93
14.67
13.47
14.67
29.20
25.09
15.65
Cash & Bank
14.03
21.25
10.57
6.48
10.64
5.60
13.65
52.23
88.11
191.57
Other Current Assets
13.15
1.78
0.22
0.31
6.49
20.94
15.98
18.81
22.39
32.56
Short Term Loans & Adv.
9.88
6.63
5.48
5.78
6.09
13.19
11.34
12.26
11.20
20.67
Net Current Assets
150.41
129.77
164.37
153.22
238.39
293.42
301.84
370.74
379.08
388.94
Total Assets
269.47
225.27
248.29
228.90
300.14
361.24
362.68
444.70
564.51
575.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-25.86
41.97
3.06
74.32
55.63
-9.03
-33.71
-39.95
-17.42
-161.97
PBT
22.75
7.39
9.09
-14.77
0.19
0.26
-4.79
-5.84
-2.00
467.65
Adjustment
-19.83
-0.43
-6.76
1.91
-6.69
-14.40
-19.36
-14.74
-29.53
-495.92
Changes in Working Capital
-24.99
36.44
0.78
88.93
65.26
9.02
-9.47
-18.93
16.07
-30.94
Cash after chg. in Working capital
-22.08
43.40
3.11
76.07
58.76
-5.12
-33.62
-39.52
-15.46
-59.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.78
-1.43
-0.05
-1.76
-3.14
-3.91
-0.10
-0.43
-1.96
-102.76
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
20.95
-4.23
-0.10
-16.84
-4.67
13.50
115.04
47.16
20.66
274.22
Net Fixed Assets
1.26
2.27
21.74
-6.43
-1.69
-0.14
38.02
-0.83
0.85
10.72
Net Investments
-24.74
16.57
-4.11
76.17
81.66
-15.70
-22.25
-12.07
-110.31
-70.47
Others
44.43
-23.07
-17.73
-86.58
-84.64
29.34
99.27
60.06
130.12
333.97
Cash from Financing Activity
4.73
-37.68
-2.67
-58.09
-53.53
-1.97
-81.49
-7.03
-7.04
-111.64
Net Cash Inflow / Outflow
-0.18
0.05
0.29
-0.61
-2.58
2.51
-0.17
0.17
-3.80
0.60
Opening Cash & Equivalents
0.59
0.54
0.25
0.86
3.44
0.93
1.09
4.73
8.53
7.80
Closing Cash & Equivalent
0.41
0.59
0.54
0.25
0.86
3.44
0.93
4.91
4.73
8.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
183.96
165.41
145.40
137.47
150.42
138.51
142.34
133.69
136.63
139.60
ROA
7.78%
4.36%
4.29%
-5.39%
-0.89%
-0.91%
-2.41%
-0.40%
-0.35%
93.71%
ROE
11.04%
5.76%
5.44%
-6.52%
-1.04%
-1.04%
-2.69%
-0.49%
-0.48%
125.82%
ROCE
12.09%
4.03%
4.90%
-5.01%
0.60%
0.14%
-1.28%
-1.43%
-0.46%
159.80%
Fixed Asset Turnover
2.71
1.36
1.05
1.09
1.58
1.48
1.40
1.82
1.44
0.95
Receivable days
64.43
59.79
43.69
52.14
48.24
52.70
77.18
66.01
62.75
113.22
Inventory Days
53.32
48.73
43.42
61.65
55.07
82.35
98.97
52.85
75.35
123.54
Payable days
73.43
79.62
93.04
68.88
53.43
66.28
47.61
38.97
41.80
58.42
Cash Conversion Cycle
44.32
28.90
-5.93
44.91
49.89
68.76
128.55
79.89
96.31
178.35
Total Debt/Equity
0.18
0.15
0.12
0.15
0.09
0.01
0.00
0.00
0.00
0.00
Interest Cover
13.05
10.06
7.69
-4.85
1.12
2.39
-27.51
-447.58
-28.39
8884.13

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.