Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Telecommunication - Equipment

Rating :
45/99

BSE: 532419 | NSE: SMARTLINK

103.35
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  104.45
  •  105.10
  •  102.20
  •  103.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11709
  •  12.18
  •  134.55
  •  78.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 102.74
  • 10.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 115.79
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.89%
  • 1.34%
  • 27.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.70
  • -7.50
  • -12.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.16
  • 30.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.08
  • -0.59
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.57
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.19
  • 12.06
  • 41.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
18.26
19.26
-5.19%
15.73
16.48
-4.55%
12.91
14.14
-8.70%
21.62
18.29
18.21%
Expenses
15.10
16.67
-9.42%
14.87
12.34
20.50%
12.79
17.01
-24.81%
17.99
19.77
-9.00%
EBITDA
3.16
2.59
22.01%
0.87
4.13
-78.93%
0.13
-2.86
-
3.64
-1.48
-
EBIDTM
17.33%
13.43%
5.52%
25.10%
0.97%
-20.25%
16.82%
-8.09%
Other Income
0.17
0.27
-37.04%
0.03
0.13
-76.92%
1.81
0.22
722.73%
0.42
0.15
180.00%
Interest
0.20
0.29
-31.03%
0.14
0.53
-73.58%
0.15
0.69
-78.26%
0.26
0.55
-52.73%
Depreciation
0.61
0.78
-21.79%
0.57
0.77
-25.97%
0.56
0.85
-34.12%
0.67
0.80
-16.25%
PBT
2.53
1.79
41.34%
0.19
2.96
-93.58%
1.22
-4.18
-
3.12
-6.93
-
Tax
-0.25
-0.21
-
-0.05
1.12
-
-1.99
0.30
-
-0.06
-2.21
-
PAT
2.77
2.00
38.50%
0.25
1.84
-86.41%
3.21
-4.49
-
3.18
-4.71
-
PATM
15.19%
10.37%
1.56%
11.15%
24.89%
-31.71%
14.72%
-25.78%
EPS
2.81
1.52
84.87%
0.22
1.41
-84.40%
2.42
-3.31
-
2.44
-2.73
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Net Sales
68.52
70.27
77.27
106.45
97.46
103.74
150.08
118.46
83.43
193.47
320.47
Net Sales Growth
0.51%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
41.99%
-56.88%
-39.63%
 
Cost Of Goods Sold
37.89
37.31
46.82
69.60
63.48
64.37
121.81
97.23
45.77
12.91
221.91
Gross Profit
30.63
32.96
30.45
36.85
33.98
39.37
28.27
21.23
37.66
180.57
98.56
GP Margin
44.70%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
45.14%
93.33%
30.75%
Total Expenditure
60.75
59.65
82.82
103.62
97.34
108.26
176.15
152.73
113.68
174.10
288.03
Power & Fuel Cost
-
0.89
1.08
1.11
1.10
1.20
1.38
1.40
1.27
0.99
2.91
% Of Sales
-
1.27%
1.40%
1.04%
1.13%
1.16%
0.92%
1.18%
1.52%
0.51%
0.91%
Employee Cost
-
12.71
17.75
16.31
17.10
20.88
24.40
26.18
25.89
17.53
30.62
% Of Sales
-
18.09%
22.97%
15.32%
17.55%
20.13%
16.26%
22.10%
31.03%
9.06%
9.55%
Manufacturing Exp.
-
1.05
1.20
4.27
3.48
6.20
6.22
6.97
7.81
4.52
10.64
% Of Sales
-
1.49%
1.55%
4.01%
3.57%
5.98%
4.14%
5.88%
9.36%
2.34%
3.32%
General & Admin Exp.
-
5.23
8.13
11.50
11.39
13.53
16.65
20.42
17.57
6.14
14.05
% Of Sales
-
7.44%
10.52%
10.80%
11.69%
13.04%
11.09%
17.24%
21.06%
3.17%
4.38%
Selling & Distn. Exp.
-
1.76
2.72
0.00
4.74
5.55
9.46
12.53
10.50
2.83
0.00
% Of Sales
-
2.50%
3.52%
0%
4.86%
5.35%
6.30%
10.58%
12.59%
1.46%
0%
Miscellaneous Exp.
-
0.70
5.13
1.93
1.90
3.29
7.07
1.94
16.65
133.00
0.00
% Of Sales
-
1.00%
6.64%
1.81%
1.95%
3.17%
4.71%
1.64%
19.96%
68.74%
3.37%
EBITDA
7.80
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
-30.25
19.37
32.44
EBITDA Margin
11.38%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
-36.26%
10.01%
10.12%
Other Income
2.43
2.62
0.58
1.61
2.19
1.55
23.94
36.23
31.31
7.70
15.72
Interest
0.75
1.36
2.53
1.60
0.19
0.17
0.01
0.07
0.05
0.13
0.54
Depreciation
2.41
2.78
3.02
2.65
1.85
1.65
3.70
3.89
4.30
6.33
7.58
PBT
7.06
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
-3.30
20.61
40.03
Tax
-2.35
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
101.14
4.70
10.15
Tax Rate
-33.29%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
21.63%
22.80%
28.36%
PAT
9.41
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91
29.14
PAT before Minority Interest
9.54
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
366.51
15.91
25.63
Minority Interest
0.13
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
3.51
PAT Margin
13.73%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
439.30%
8.22%
9.09%
PAT Growth
275.56%
-
-
-
-
-
-
-
2,203.65%
-45.40%
 
EPS
9.41
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91
29.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Shareholder's Funds
193.39
182.83
254.95
316.06
324.71
406.23
415.11
424.10
169.07
212.49
Share Capital
2.66
2.66
3.39
4.51
4.51
6.00
6.00
6.00
6.00
6.00
Total Reserves
190.73
180.17
251.56
311.55
320.20
398.86
407.74
416.73
161.70
205.16
Non-Current Liabilities
3.36
7.76
9.16
9.48
8.02
0.74
108.47
108.56
2.21
5.36
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
Unsecured Loans
2.10
4.37
4.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.44
0.60
0.52
8.31
6.62
0.63
108.20
108.28
0.97
0.00
Current Liabilities
33.01
38.15
35.58
35.08
29.96
37.73
40.93
42.42
35.89
59.85
Trade Payables
7.94
11.08
13.82
15.09
13.26
17.44
20.40
12.11
24.05
43.37
Other Current Liabilities
3.55
4.71
2.33
3.41
5.41
2.41
2.66
3.96
4.06
5.94
Short Term Borrowings
21.52
22.36
19.43
3.96
0.68
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
12.62
10.61
17.88
17.87
26.35
7.78
10.54
Total Liabilities
229.78
228.90
300.14
361.25
362.69
444.70
564.51
575.08
207.17
277.70
Net Block
29.56
33.65
24.68
21.27
22.38
26.45
29.44
30.68
37.72
60.31
Gross Block
69.77
76.30
69.12
66.03
65.54
82.79
82.31
82.67
93.88
90.50
Accumulated Depreciation
40.21
42.65
44.44
44.77
43.16
56.34
52.87
51.99
56.16
30.19
Non Current Assets
32.63
37.54
26.17
32.75
30.88
36.23
144.50
143.73
41.52
60.82
Capital Work in Progress
2.16
2.08
0.00
0.00
0.00
0.35
0.00
0.49
0.00
0.80
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.30
Long Term Loans & Adv.
0.81
1.81
1.48
10.73
8.28
8.66
113.70
111.19
2.39
0.00
Other Non Current Assets
0.10
0.00
0.01
0.75
0.22
0.76
1.37
1.36
1.41
0.00
Current Assets
197.15
191.36
273.97
328.49
331.80
408.47
420.01
431.36
165.65
216.89
Current Investments
165.08
161.03
225.27
273.25
258.75
280.72
268.47
158.62
88.15
104.57
Inventories
6.90
9.82
16.90
15.22
28.75
27.51
15.95
32.96
23.52
33.90
Sundry Debtors
8.89
7.93
14.67
13.47
14.67
29.20
25.09
15.65
36.11
58.55
Cash & Bank
10.57
6.48
10.64
5.60
13.65
52.23
88.11
191.57
13.33
4.52
Other Current Assets
5.70
0.31
0.40
7.75
15.98
18.81
22.39
32.56
4.53
15.35
Short Term Loans & Adv.
5.48
5.78
6.09
13.19
11.34
12.26
11.20
20.67
1.08
15.35
Net Current Assets
164.14
153.22
238.39
293.42
301.84
370.74
379.08
388.94
129.76
157.03
Total Assets
229.78
228.90
300.14
361.24
362.68
444.70
564.51
575.09
207.17
277.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Cash From Operating Activity
3.06
74.32
55.63
-9.03
-33.71
-39.95
-17.42
-161.97
10.43
34.25
PBT
9.09
-14.77
0.19
0.26
-4.79
-5.84
-2.00
467.65
20.61
35.78
Adjustment
-6.76
1.91
-6.69
-14.40
-19.36
-14.74
-29.53
-495.92
3.10
7.25
Changes in Working Capital
0.78
88.93
65.26
9.02
-9.47
-18.93
16.07
-30.94
-8.61
1.39
Cash after chg. in Working capital
3.11
76.07
58.76
-5.12
-33.62
-39.52
-15.46
-59.21
15.10
44.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-1.76
-3.14
-3.91
-0.10
-0.43
-1.96
-102.76
-4.67
-10.17
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
-0.10
-16.84
-4.67
13.50
115.04
47.16
20.66
274.22
6.49
-30.23
Net Fixed Assets
4.82
-6.43
-1.69
-0.14
38.02
-0.83
0.85
10.72
-3.02
3.39
Net Investments
-4.11
76.17
81.66
-15.70
-22.25
-12.07
-110.31
-70.47
14.35
-25.03
Others
-0.81
-86.58
-84.64
29.34
99.27
60.06
130.12
333.97
-4.84
-8.59
Cash from Financing Activity
-2.67
-58.09
-53.53
-1.97
-81.49
-7.03
-7.04
-111.64
-8.97
-7.82
Net Cash Inflow / Outflow
0.29
-0.61
-2.58
2.51
-0.17
0.17
-3.80
0.60
7.96
-3.81
Opening Cash & Equivalents
0.25
0.86
3.44
0.93
1.09
4.73
8.53
7.80
5.26
10.20
Closing Cash & Equivalent
0.54
0.25
0.86
3.44
0.93
4.91
4.73
8.53
13.22
4.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Book Value (Rs.)
145.40
137.47
150.42
138.51
142.34
133.69
136.63
139.60
54.57
68.98
ROA
4.46%
-5.39%
-0.89%
-0.91%
-2.41%
-0.40%
-0.35%
93.71%
7.68%
9.56%
ROE
5.44%
-6.52%
-1.04%
-1.04%
-2.69%
-0.49%
-0.48%
125.82%
9.71%
13.08%
ROCE
4.90%
-5.01%
0.60%
0.14%
-1.28%
-1.43%
-0.46%
159.80%
12.56%
18.38%
Fixed Asset Turnover
0.96
1.09
1.58
1.48
1.40
1.82
1.44
0.95
2.06
3.55
Receivable days
43.69
52.14
48.24
52.70
77.18
66.01
62.75
113.22
68.13
69.55
Inventory Days
43.42
61.65
55.07
82.35
98.97
52.85
75.35
123.54
44.37
39.66
Payable days
63.47
68.88
53.43
66.28
47.61
38.97
41.80
58.42
172.69
54.87
Cash Conversion Cycle
23.64
44.91
49.89
68.76
128.55
79.89
96.31
178.35
-60.20
54.33
Total Debt/Equity
0.12
0.15
0.09
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
7.69
-4.85
1.12
2.39
-27.51
-447.58
-28.39
8884.13
159.75
66.90

Top Investors:

News Update:


  • Smartlink Holdings - Quarterly Results
    1st Nov 2021, 14:26 PM

    Read More
  • Smartlink Holdings gets nod for manufacturing of Telecom, Networking Products
    19th Oct 2021, 12:46 PM

    The company has received approval from the Government of India

    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.