Nifty
Sensex
:
:
18538.30
62387.45
25.55 (0.14%)
93.81 (0.15%)

Telecommunication - Equipment

Rating :
56/99

BSE: 532419 | NSE: SMARTLINK

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 152.27
  • 21.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 156.30
  • N/A
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.89%
  • 1.91%
  • 26.05%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.00%
  • 2.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.91
  • -3.99
  • 0.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 140.52
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.35
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.66
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 27.63
  • 28.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
46.80
18.26
156.30%
28.61
15.73
81.88%
27.74
12.91
114.87%
17.77
21.62
-17.81%
Expenses
45.28
15.11
199.67%
27.95
14.88
87.84%
23.70
12.79
85.30%
16.25
17.99
-9.67%
EBITDA
1.52
3.15
-51.75%
0.66
0.86
-23.26%
4.04
0.12
3,266.67%
1.52
3.64
-58.24%
EBIDTM
3.25%
17.26%
2.32%
5.46%
14.56%
0.96%
8.55%
16.82%
Other Income
0.08
0.17
-52.94%
0.65
0.03
2,066.67%
0.52
1.81
-71.27%
0.20
0.42
-52.38%
Interest
0.57
0.20
185.00%
0.11
0.14
-21.43%
0.18
0.15
20.00%
0.20
0.26
-23.08%
Depreciation
0.76
0.61
24.59%
0.67
0.57
17.54%
0.60
0.56
7.14%
0.61
0.67
-8.96%
PBT
0.27
2.51
-89.24%
0.53
0.18
194.44%
3.78
1.22
209.84%
0.92
3.12
-70.51%
Tax
0.35
-0.25
-
0.53
-0.06
-
-1.90
-1.99
-
-0.72
-0.06
-
PAT
-0.08
2.77
-
0.01
0.24
-95.83%
5.68
3.21
76.95%
1.64
3.18
-48.43%
PATM
-0.18%
15.15%
0.03%
1.51%
20.49%
24.88%
9.21%
14.72%
EPS
-0.02
2.80
-
0.03
0.21
-85.71%
5.68
2.42
134.71%
1.67
2.44
-31.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
120.92
79.50
70.27
77.27
106.45
97.46
103.74
150.08
118.46
83.43
193.47
Net Sales Growth
76.47%
13.14%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
41.99%
-56.88%
 
Cost Of Goods Sold
78.21
46.60
37.31
46.82
69.60
63.48
64.37
121.81
97.23
45.77
12.91
Gross Profit
42.71
32.91
32.96
30.45
36.85
33.98
39.37
28.27
21.23
37.66
180.57
GP Margin
35.32%
41.40%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
45.14%
93.33%
Total Expenditure
113.18
69.84
59.65
82.82
103.62
97.34
108.26
176.15
152.73
113.68
174.10
Power & Fuel Cost
-
0.97
0.89
1.08
1.11
1.10
1.20
1.38
1.40
1.27
0.99
% Of Sales
-
1.22%
1.27%
1.40%
1.04%
1.13%
1.16%
0.92%
1.18%
1.52%
0.51%
Employee Cost
-
13.85
12.71
17.75
16.31
17.10
20.88
24.40
26.18
25.89
17.53
% Of Sales
-
17.42%
18.09%
22.97%
15.32%
17.55%
20.13%
16.26%
22.10%
31.03%
9.06%
Manufacturing Exp.
-
1.13
0.96
1.20
4.27
3.48
6.20
6.22
6.97
7.81
4.52
% Of Sales
-
1.42%
1.37%
1.55%
4.01%
3.57%
5.98%
4.14%
5.88%
9.36%
2.34%
General & Admin Exp.
-
4.73
5.09
8.13
11.50
11.39
13.53
16.65
20.42
17.57
6.14
% Of Sales
-
5.95%
7.24%
10.52%
10.80%
11.69%
13.04%
11.09%
17.24%
21.06%
3.17%
Selling & Distn. Exp.
-
1.74
1.76
2.72
0.00
4.74
5.55
9.46
12.53
10.50
2.83
% Of Sales
-
2.19%
2.50%
3.52%
0%
4.86%
5.35%
6.30%
10.58%
12.59%
1.46%
Miscellaneous Exp.
-
0.82
0.93
5.13
1.93
1.90
3.29
7.07
1.94
16.65
2.83
% Of Sales
-
1.03%
1.32%
6.64%
1.81%
1.95%
3.17%
4.71%
1.64%
19.96%
68.74%
EBITDA
7.74
9.66
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
-30.25
19.37
EBITDA Margin
6.40%
12.15%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
-36.26%
10.01%
Other Income
1.45
0.93
2.62
0.58
1.61
2.19
1.55
23.94
36.23
31.31
7.70
Interest
1.06
0.82
1.36
2.53
1.60
0.19
0.17
0.01
0.07
0.05
0.13
Depreciation
2.64
2.39
2.78
3.02
2.65
1.85
1.65
3.70
3.89
4.30
6.33
PBT
5.50
7.39
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
-3.30
20.61
Tax
-1.74
-2.93
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
101.14
4.70
Tax Rate
-31.64%
-39.65%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
21.63%
22.80%
PAT
7.25
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91
PAT before Minority Interest
7.33
10.32
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
366.51
15.91
Minority Interest
0.08
0.00
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.00%
12.98%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
439.30%
8.22%
PAT Growth
-22.87%
0.88%
-
-
-
-
-
-
-
2,203.65%
 
EPS
7.25
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
165.00
193.39
182.83
254.95
316.06
324.71
406.23
415.11
424.10
169.07
Share Capital
2.00
2.66
2.66
3.39
4.51
4.51
6.00
6.00
6.00
6.00
Total Reserves
163.01
190.73
180.17
251.56
311.55
320.20
398.86
407.74
416.73
161.70
Non-Current Liabilities
19.21
22.10
7.76
9.16
9.48
8.02
0.74
108.47
108.56
2.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.84
2.10
4.37
4.34
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
20.64
19.18
0.60
0.52
8.31
6.62
0.63
108.20
108.28
0.97
Current Liabilities
41.11
32.78
38.15
35.58
35.08
29.96
37.73
40.93
42.42
35.89
Trade Payables
12.38
7.94
11.08
13.82
15.09
13.26
17.44
20.40
12.11
24.05
Other Current Liabilities
5.28
3.32
4.71
2.33
3.41
5.41
2.41
2.66
3.96
4.06
Short Term Borrowings
23.44
21.52
22.36
19.43
3.96
0.68
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
12.62
10.61
17.88
17.87
26.35
7.78
Total Liabilities
225.27
248.29
228.90
300.14
361.25
362.69
444.70
564.51
575.08
207.17
Net Block
18.61
18.43
33.65
24.68
21.27
22.38
26.45
29.44
30.68
37.72
Gross Block
59.59
57.39
76.30
69.12
66.03
65.54
82.79
82.31
82.67
93.88
Accumulated Depreciation
40.98
38.96
42.65
44.44
44.77
43.16
56.34
52.87
51.99
56.16
Non Current Assets
55.75
51.14
37.54
26.17
32.75
30.88
36.23
144.50
143.73
41.52
Capital Work in Progress
2.16
2.16
2.08
0.00
0.00
0.00
0.35
0.00
0.49
0.00
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.
20.76
19.32
1.81
1.48
10.73
8.28
8.66
113.70
111.19
2.39
Other Non Current Assets
1.42
0.10
0.00
0.01
0.75
0.22
0.76
1.37
1.36
1.41
Current Assets
169.52
197.15
191.36
273.97
328.49
331.80
408.47
420.01
431.36
165.65
Current Investments
109.73
165.08
161.03
225.27
273.25
258.75
280.72
268.47
158.62
88.15
Inventories
14.33
6.90
9.82
16.90
15.22
28.75
27.51
15.95
32.96
23.52
Sundry Debtors
17.16
8.89
7.93
14.67
13.47
14.67
29.20
25.09
15.65
36.11
Cash & Bank
21.25
10.57
6.48
10.64
5.60
13.65
52.23
88.11
191.57
13.33
Other Current Assets
7.05
0.22
0.31
0.40
20.94
15.98
18.81
22.39
32.56
4.53
Short Term Loans & Adv.
6.63
5.48
5.78
6.09
13.19
11.34
12.26
11.20
20.67
1.08
Net Current Assets
128.41
164.37
153.22
238.39
293.42
301.84
370.74
379.08
388.94
129.76
Total Assets
225.27
248.29
228.90
300.14
361.24
362.68
444.70
564.51
575.09
207.17

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
41.97
3.06
74.32
55.63
-9.03
-33.71
-39.95
-17.42
-161.97
10.43
PBT
7.39
9.09
-14.77
0.19
0.26
-4.79
-5.84
-2.00
467.65
20.61
Adjustment
-0.43
-6.76
1.91
-6.69
-14.40
-19.36
-14.74
-29.53
-495.92
3.10
Changes in Working Capital
36.44
0.78
88.93
65.26
9.02
-9.47
-18.93
16.07
-30.94
-8.61
Cash after chg. in Working capital
43.40
3.11
76.07
58.76
-5.12
-33.62
-39.52
-15.46
-59.21
15.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.43
-0.05
-1.76
-3.14
-3.91
-0.10
-0.43
-1.96
-102.76
-4.67
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
-4.23
-0.10
-16.84
-4.67
13.50
115.04
47.16
20.66
274.22
6.49
Net Fixed Assets
1.98
21.74
-6.43
-1.69
-0.14
38.02
-0.83
0.85
10.72
-3.02
Net Investments
16.57
-4.11
76.17
81.66
-15.70
-22.25
-12.07
-110.31
-70.47
14.35
Others
-22.78
-17.73
-86.58
-84.64
29.34
99.27
60.06
130.12
333.97
-4.84
Cash from Financing Activity
-37.68
-2.67
-58.09
-53.53
-1.97
-81.49
-7.03
-7.04
-111.64
-8.97
Net Cash Inflow / Outflow
0.05
0.29
-0.61
-2.58
2.51
-0.17
0.17
-3.80
0.60
7.96
Opening Cash & Equivalents
0.54
0.25
0.86
3.44
0.93
1.09
4.73
8.53
7.80
5.26
Closing Cash & Equivalent
0.59
0.54
0.25
0.86
3.44
0.93
4.91
4.73
8.53
13.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
165.41
145.40
137.47
150.42
138.51
142.34
133.69
136.63
139.60
54.57
ROA
4.36%
4.29%
-5.39%
-0.89%
-0.91%
-2.41%
-0.40%
-0.35%
93.71%
7.68%
ROE
5.76%
5.44%
-6.52%
-1.04%
-1.04%
-2.69%
-0.49%
-0.48%
125.82%
9.71%
ROCE
4.03%
4.90%
-5.01%
0.60%
0.14%
-1.28%
-1.43%
-0.46%
159.80%
12.56%
Fixed Asset Turnover
1.36
1.05
1.09
1.58
1.48
1.40
1.82
1.44
0.95
2.06
Receivable days
59.79
43.69
52.14
48.24
52.70
77.18
66.01
62.75
113.22
68.13
Inventory Days
48.73
43.42
61.65
55.07
82.35
98.97
52.85
75.35
123.54
44.37
Payable days
79.62
93.04
68.88
53.43
66.28
47.61
38.97
41.80
58.42
172.69
Cash Conversion Cycle
28.90
-5.93
44.91
49.89
68.76
128.55
79.89
96.31
178.35
-60.20
Total Debt/Equity
0.15
0.12
0.15
0.09
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
10.06
7.69
-4.85
1.12
2.39
-27.51
-447.58
-28.39
8884.13
159.75

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.