Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Smartlink Holdings Ltd.

Telecommunication - Equipment

Rating :
58/99

BSE: 532419 | NSE: SMARTLINK

NSE BSE
143.90
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 151.10
  • 151.10
  • 142.20
  • 150.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29753
  •  43.30
  •  182.00
  •  96.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 144.09
  • 6.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 148.12
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.89%
  • 1.92%
  • 26.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.99%

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
  • -
  • 6.54
  • 12.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.67
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 31.81
  • 21.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
37.67
17.77
111.99%
46.80
18.26
156.30%
28.61
15.73
81.88%
27.74
12.91
114.87%
Expenses
36.10
16.26
122.02%
45.28
15.11
199.67%
27.95
14.88
87.84%
23.70
12.79
85.30%
EBITDA
1.57
1.51
3.97%
1.52
3.15
-51.75%
0.66
0.86
-23.26%
4.04
0.12
3,266.67%
EBIDTM
4.16%
8.48%
3.25%
17.26%
2.32%
5.46%
14.56%
0.96%
Other Income
0.30
0.20
50.00%
0.08
0.17
-52.94%
0.65
0.03
2,066.67%
0.52
1.81
-71.27%
Interest
0.48
0.20
140.00%
0.57
0.20
185.00%
0.11
0.14
-21.43%
0.18
0.15
20.00%
Depreciation
0.78
0.61
27.87%
0.76
0.61
24.59%
0.67
0.57
17.54%
0.60
0.56
7.14%
PBT
21.52
0.90
2,291.11%
0.27
2.51
-89.24%
0.53
0.18
194.44%
3.78
1.22
209.84%
Tax
4.01
-0.72
-
0.35
-0.25
-
0.53
-0.06
-
-1.90
-1.99
-
PAT
17.51
1.63
974.23%
-0.08
2.77
-
0.01
0.24
-95.83%
5.68
3.21
76.95%
PATM
46.49%
9.15%
-0.18%
15.15%
0.03%
1.51%
20.49%
24.88%
EPS
17.55
1.66
957.23%
-0.02
2.80
-
0.03
0.21
-85.71%
5.68
2.42
134.71%

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
140.82
79.50
70.27
77.27
106.45
97.46
103.74
150.08
118.46
83.43
193.47
Net Sales Growth
117.75%
13.14%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
41.99%
-56.88%
 
Cost Of Goods Sold
102.43
46.60
37.31
46.82
69.60
63.48
64.37
121.81
97.23
45.77
12.91
Gross Profit
38.39
32.91
32.96
30.45
36.85
33.98
39.37
28.27
21.23
37.66
180.57
GP Margin
27.26%
41.40%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
45.14%
93.33%
Total Expenditure
133.03
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
7.79
9.66
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
-30.25
19.37
EBITDA Margin
5.53%
12.15%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
-36.26%
10.01%
Other Income
1.55
0.93
2.62
0.58
1.61
2.19
1.55
23.94
36.23
31.31
7.70
Interest
1.34
0.82
1.36
2.53
1.60
0.19
0.17
0.01
0.07
0.05
0.13
Depreciation
2.81
2.39
2.78
3.02
2.65
1.85
1.65
3.70
3.89
4.30
6.33
PBT
26.10
7.39
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
-3.30
20.61
Tax
2.99
-2.93
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
101.14
4.70
Tax Rate
11.46%
-39.65%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
21.63%
22.80%
PAT
23.12
10.32
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91
PAT before Minority Interest
23.17
10.32
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
366.51
15.91
Minority Interest
0.05
0.00
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.42%
12.98%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
439.30%
8.22%
PAT Growth
194.52%
0.88%
-
-
-
-
-
-
-
2,203.65%
 
EPS
23.12
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Smartlink Holdings makes additional investment of Rs 10 crore in Synegra EMS
    28th Feb 2023, 16:23 PM

    The total investment in Synegra EMS stands increased from Rs 15 crore to Rs 25 crore

    Read More
  • Smartlink Holdings - Quarterly Results
    9th Feb 2023, 13:59 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.