Nifty
Sensex
:
:
16166.35
54158.77
-48.35 (-0.30%)
-129.84 (-0.24%)

Telecommunication - Equipment

Rating :
49/99

BSE: 532419 | NSE: SMARTLINK

113.20
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  114.10
  •  115.75
  •  112.85
  •  114.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6096
  •  6.94
  •  254.35
  •  92.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 113.67
  • 10.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126.71
  • N/A
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.89%
  • 2.63%
  • 26.35%
  • FII
  • DII
  • Others
  • 0.33%
  • 0.00%
  • 0.80%

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
  • 0.50
  • 0.65
  • 0.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 21.26
  • 38.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
27.74
12.91
114.87%
17.77
21.62
-17.81%
18.26
19.26
-5.19%
15.73
16.48
-4.55%
Expenses
23.70
12.79
85.30%
16.25
17.99
-9.67%
15.10
16.67
-9.42%
14.87
12.34
20.50%
EBITDA
4.04
0.12
3,266.67%
1.52
3.64
-58.24%
3.16
2.59
22.01%
0.87
4.13
-78.93%
EBIDTM
14.56%
0.96%
8.55%
16.82%
17.33%
13.43%
5.52%
25.10%
Other Income
0.52
1.81
-71.27%
0.20
0.42
-52.38%
0.17
0.27
-37.04%
0.03
0.13
-76.92%
Interest
0.18
0.15
20.00%
0.20
0.26
-23.08%
0.20
0.29
-31.03%
0.14
0.53
-73.58%
Depreciation
0.60
0.56
7.14%
0.61
0.67
-8.96%
0.61
0.78
-21.79%
0.57
0.77
-25.97%
PBT
3.78
1.22
209.84%
0.92
3.12
-70.51%
2.53
1.79
41.34%
0.19
2.96
-93.58%
Tax
-1.90
-1.99
-
-0.72
-0.06
-
-0.25
-0.21
-
-0.05
1.12
-
PAT
5.68
3.21
76.95%
1.64
3.18
-48.43%
2.77
2.00
38.50%
0.25
1.84
-86.41%
PATM
20.49%
24.88%
9.21%
14.72%
15.19%
10.37%
1.56%
11.15%
EPS
5.68
2.42
134.71%
1.67
2.44
-31.56%
2.81
1.52
84.87%
0.22
1.41
-84.40%

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
79.50
70.27
77.27
106.45
97.46
103.74
150.08
118.46
83.43
193.47
320.47
Net Sales Growth
13.14%
-9.06%
-27.41%
9.22%
-6.05%
-30.88%
26.69%
41.99%
-56.88%
-39.63%
 
Cost Of Goods Sold
40.68
37.31
46.82
69.60
63.48
64.37
121.81
97.23
45.77
12.91
221.91
Gross Profit
38.82
32.96
30.45
36.85
33.98
39.37
28.27
21.23
37.66
180.57
98.56
GP Margin
48.82%
46.90%
39.41%
34.62%
34.87%
37.95%
18.84%
17.92%
45.14%
93.33%
30.75%
Total Expenditure
69.92
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
9.59
10.62
-5.55
2.83
0.12
-4.52
-26.07
-34.27
-30.25
19.37
32.44
EBITDA Margin
12.06%
15.11%
-7.18%
2.66%
0.12%
-4.36%
-17.37%
-28.93%
-36.26%
10.01%
10.12%
Other Income
0.92
2.62
0.58
1.61
2.19
1.55
23.94
36.23
31.31
7.70
15.72
Interest
0.72
1.36
2.53
1.60
0.19
0.17
0.01
0.07
0.05
0.13
0.54
Depreciation
2.39
2.78
3.02
2.65
1.85
1.65
3.70
3.89
4.30
6.33
7.58
PBT
7.42
9.09
-10.52
0.19
0.26
-4.79
-5.84
-2.00
-3.30
20.61
40.03
Tax
-2.92
-1.14
-0.50
3.14
3.57
4.92
-3.85
-0.03
101.14
4.70
10.15
Tax Rate
-39.35%
-12.54%
3.39%
1652.63%
1373.08%
-102.71%
65.92%
1.50%
21.63%
22.80%
28.36%
PAT
10.34
10.23
-14.27
-2.95
-3.22
-9.71
-2.00
-1.97
366.51
15.91
29.14
PAT before Minority Interest
10.40
10.23
-14.27
-2.95
-3.31
-9.71
-2.00
-1.97
366.51
15.91
25.63
Minority Interest
0.06
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
3.51
PAT Margin
13.01%
14.56%
-18.47%
-2.77%
-3.30%
-9.36%
-1.33%
-1.66%
439.30%
8.22%
9.09%
PAT Growth
1.08%
-
-
-
-
-
-
-
2,203.65%
-45.40%
 
EPS
10.34
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
93.04
68.88
53.43
66.28
47.61
38.97
41.80
58.42
172.69
54.87
Cash Conversion Cycle
-5.93
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

News Update:


  • Smartlink Holdings makes additional investment in Synegra EMS
    21st Mar 2022, 16:31 PM

    The total investment stands increased from Rs 4.5 crore to Rs 15 crore

    Read More
  • Smartlink Holdings gets nod to acquire additional stake in Synegra EMS
    10th Mar 2022, 17:41 PM

    The Board of Directors of the Company at its meeting held on March 10, 2022 has considered and unanimously approved the same

    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.