Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Trading

Rating :
49/99

BSE: 517214 | NSE: DIGISPICE

27.05
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 27.50
  • 27.75
  • 26.80
  • 27.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50580
  •  13.77
  •  53.85
  •  24.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 627.45
  • 182.37
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 328.58
  • N/A
  • 2.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.34%
  • 5.87%
  • 8.20%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 12.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.97
  • 34.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -14.32
  • 16.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -43.91
  • -63.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 1.96
  • 2.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.47
  • 59.32
  • 18.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
263.30
228.66
15.15%
277.54
185.87
49.32%
247.72
184.56
34.22%
236.68
174.56
35.59%
Expenses
262.81
227.75
15.39%
276.07
189.16
45.95%
243.01
182.50
33.16%
229.15
168.17
36.26%
EBITDA
0.49
0.92
-46.74%
1.46
-3.29
-
4.71
2.05
129.76%
7.54
6.40
17.81%
EBIDTM
0.19%
0.40%
0.53%
-1.77%
1.90%
1.11%
3.18%
3.66%
Other Income
4.17
2.72
53.31%
10.06
7.10
41.69%
3.77
4.88
-22.75%
4.16
9.30
-55.27%
Interest
0.13
0.28
-53.57%
0.27
0.51
-47.06%
0.33
0.30
10.00%
0.31
0.33
-6.06%
Depreciation
7.09
4.21
68.41%
6.11
8.40
-27.26%
5.15
3.77
36.60%
4.44
5.40
-17.78%
PBT
-2.56
-0.85
-
5.14
-3.60
-
2.01
2.85
-29.47%
6.95
8.46
-17.85%
Tax
1.44
1.27
13.39%
1.71
0.78
119.23%
1.05
0.78
34.62%
2.70
1.93
39.90%
PAT
-4.00
-2.12
-
3.43
-4.38
-
0.95
2.07
-54.11%
4.25
6.53
-34.92%
PATM
-1.52%
-0.93%
1.24%
-2.36%
0.38%
1.12%
1.79%
3.74%
EPS
-0.21
-0.12
-
0.15
-0.25
-
0.04
0.09
-55.56%
0.20
0.64
-68.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Net Sales
1,025.24
990.61
712.10
407.18
376.77
615.87
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
Net Sales Growth
32.52%
39.11%
74.89%
8.07%
-38.82%
-42.83%
-39.86%
12.85%
-24.80%
12.93%
 
Cost Of Goods Sold
511.30
-1.62
-3.18
-0.31
-0.26
307.02
777.03
1,427.82
1,295.36
1,646.66
1,395.96
Gross Profit
513.94
992.23
715.28
407.49
377.03
308.85
300.26
363.43
291.88
463.98
473.00
GP Margin
50.13%
100.16%
100.45%
100.08%
100.07%
50.15%
27.87%
20.29%
18.39%
21.98%
25.31%
Total Expenditure
1,011.04
977.26
699.10
400.89
362.86
633.08
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.01%
Employee Cost
-
84.72
56.87
61.44
86.26
86.36
89.04
112.99
96.73
111.87
119.61
% Of Sales
-
8.55%
7.99%
15.09%
22.89%
14.02%
8.27%
6.31%
6.09%
5.30%
6.40%
Manufacturing Exp.
-
4.06
2.03
2.50
3.06
3.12
2.63
5.48
14.05
9.86
9.14
% Of Sales
-
0.41%
0.29%
0.61%
0.81%
0.51%
0.24%
0.31%
0.89%
0.47%
0.49%
General & Admin Exp.
-
33.57
27.20
32.50
42.63
76.82
104.77
178.77
106.76
132.54
112.65
% Of Sales
-
3.39%
3.82%
7.98%
11.31%
12.47%
9.73%
9.98%
6.73%
6.28%
6.03%
Selling & Distn. Exp.
-
8.78
4.80
2.14
3.64
2.50
2.16
10.01
60.69
93.29
53.71
% Of Sales
-
0.89%
0.67%
0.53%
0.97%
0.41%
0.20%
0.56%
3.82%
4.42%
2.87%
Miscellaneous Exp.
-
24.07
15.41
15.42
23.30
27.58
28.38
29.42
19.46
30.83
53.71
% Of Sales
-
2.43%
2.16%
3.79%
6.18%
4.48%
2.63%
1.64%
1.23%
1.46%
1.81%
EBITDA
14.20
13.35
13.00
6.29
13.91
-17.21
-14.53
-44.95
-53.18
18.19
54.57
EBITDA Margin
1.39%
1.35%
1.83%
1.54%
3.69%
-2.79%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
Other Income
22.16
21.98
24.31
11.90
19.80
19.78
35.06
22.86
17.05
16.70
15.54
Interest
1.04
1.18
1.60
4.23
2.62
7.55
14.49
5.63
2.90
2.87
2.34
Depreciation
22.79
19.90
22.66
20.62
17.97
19.94
25.76
29.36
21.44
34.97
36.25
PBT
11.54
14.25
13.05
-6.65
13.11
-24.92
-19.71
-57.09
-60.48
-2.95
31.51
Tax
6.90
6.74
6.43
1.98
2.87
7.78
10.21
9.52
8.28
4.31
14.10
Tax Rate
59.79%
50.87%
49.27%
-3.75%
21.89%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
PAT
4.63
5.12
11.85
-54.82
10.25
-43.91
-35.24
-68.38
-307.45
-28.15
5.45
PAT before Minority Interest
3.36
6.40
5.98
-54.82
10.25
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
Minority Interest
-1.27
-1.28
5.87
0.00
0.00
0.00
2.81
-1.78
-1.04
-0.54
0.78
PAT Margin
0.45%
0.52%
1.66%
-13.46%
2.72%
-7.13%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
PAT Growth
120.48%
-56.79%
-
-
-
-
-
-
-
-
 
EPS
0.20
0.22
0.51
-2.37
0.44
-1.90
-1.52
-2.96
-13.30
-1.22
0.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Shareholder's Funds
247.27
237.77
223.67
284.72
276.89
279.02
264.76
373.76
684.02
746.98
Share Capital
61.46
60.70
60.55
60.55
60.54
54.20
54.20
68.36
68.36
71.43
Total Reserves
177.43
165.94
153.31
216.34
216.36
224.82
210.56
305.40
615.66
675.56
Non-Current Liabilities
-17.05
-19.27
-19.07
-3.40
3.96
-7.39
-5.46
10.15
9.91
10.56
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.20
0.27
0.00
Unsecured Loans
0.00
0.00
0.00
12.78
12.38
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.62
7.21
8.14
6.79
5.98
4.60
3.23
2.85
2.63
2.36
Current Liabilities
436.41
277.92
175.65
208.54
132.76
269.80
343.96
425.39
346.55
322.32
Trade Payables
69.86
57.92
68.29
76.23
51.42
38.52
219.65
332.03
263.35
214.58
Other Current Liabilities
309.36
179.59
76.03
82.13
50.42
223.43
51.99
52.27
42.74
41.91
Short Term Borrowings
54.00
33.16
25.17
44.54
21.43
6.11
53.02
14.45
13.63
3.11
Short Term Provisions
3.19
7.24
6.16
5.64
9.50
1.73
19.30
26.64
26.82
62.72
Total Liabilities
672.67
499.93
389.26
504.91
426.81
533.00
638.01
842.39
1,073.08
1,110.89
Net Block
90.08
91.63
124.11
126.77
132.30
155.45
180.06
191.52
398.47
441.85
Gross Block
219.16
203.71
220.10
202.52
192.08
200.99
206.84
371.56
561.11
589.20
Accumulated Depreciation
129.08
112.08
96.00
75.76
59.78
45.54
26.78
180.04
162.64
147.35
Non Current Assets
194.15
178.23
197.31
214.40
212.65
222.53
222.69
297.69
487.40
544.06
Capital Work in Progress
3.75
4.96
3.59
3.81
7.54
9.43
0.54
10.28
8.00
13.42
Non Current Investment
0.44
0.55
5.98
19.88
15.62
3.60
23.10
49.23
40.15
40.35
Long Term Loans & Adv.
49.38
62.52
62.83
63.29
56.88
46.43
11.65
46.16
40.50
46.99
Other Non Current Assets
36.70
3.80
0.80
0.65
0.31
7.63
7.35
0.51
0.29
1.46
Current Assets
477.26
320.61
191.95
290.51
214.16
310.48
415.31
544.70
585.67
566.85
Current Investments
0.00
0.00
0.00
2.39
2.33
6.33
8.48
23.66
42.53
45.97
Inventories
2.78
4.62
0.62
0.31
0.06
2.35
55.30
114.27
91.37
85.16
Sundry Debtors
71.16
56.02
46.34
73.91
36.89
53.92
103.02
130.74
130.24
92.45
Cash & Bank
352.87
214.65
81.82
68.63
83.46
75.49
127.03
137.39
184.00
193.13
Other Current Assets
50.43
26.45
16.31
130.06
91.42
172.38
121.48
138.64
137.53
150.14
Short Term Loans & Adv.
22.28
18.87
46.85
15.21
11.66
49.09
113.76
96.90
96.81
97.56
Net Current Assets
40.84
42.69
16.30
81.98
81.40
40.68
71.36
119.31
239.12
244.52
Total Assets
671.41
498.84
389.26
504.91
426.81
533.01
638.00
842.39
1,073.07
1,110.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Cash From Operating Activity
149.15
118.78
57.46
-33.48
-10.75
-67.91
-64.58
-38.96
36.84
106.53
PBT
13.44
12.02
-53.73
11.95
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
Adjustment
6.54
7.18
66.85
22.46
35.57
23.94
21.01
205.24
40.09
44.17
Changes in Working Capital
117.42
99.14
56.24
-51.03
6.69
-66.57
-25.26
72.22
40.80
45.45
Cash after chg. in Working capital
137.40
118.34
69.36
-16.62
5.34
-70.92
-61.47
-20.67
57.60
108.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
11.75
0.44
-11.90
-16.85
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
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
-119.05
-82.63
-7.39
-1.29
75.76
13.81
41.29
31.06
19.67
-46.01
Net Fixed Assets
-0.71
44.57
-2.13
-2.36
-9.92
3.95
23.99
-0.32
24.17
1.75
Net Investments
-33.00
0.48
52.58
-2.09
-124.80
56.87
28.92
87.84
11.39
31.06
Others
-85.34
-127.68
-57.84
3.16
210.48
-47.01
-11.62
-56.46
-15.89
-78.82
Cash from Financing Activity
-7.93
0.33
-27.08
0.63
-46.61
18.58
36.30
-0.52
-66.29
-39.60
Net Cash Inflow / Outflow
22.16
36.48
22.99
-34.14
18.40
-35.52
13.01
-8.42
-9.78
20.92
Opening Cash & Equivalents
70.53
34.05
11.07
47.90
27.43
62.95
50.55
60.93
69.56
47.38
Closing Cash & Equivalent
92.70
70.53
34.05
11.07
47.90
27.43
63.55
51.22
60.93
69.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Book Value (Rs.)
11.66
11.20
10.60
13.72
13.72
15.44
14.65
16.40
30.02
31.37
ROA
1.09%
1.34%
-12.26%
2.20%
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
ROE
2.75%
2.71%
-22.34%
3.70%
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
ROCE
5.01%
5.39%
-16.46%
4.82%
-9.59%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
Fixed Asset Turnover
4.69
3.36
1.93
1.91
3.13
5.28
6.19
3.40
3.67
3.22
Receivable days
23.43
26.23
53.90
53.67
26.91
26.59
23.82
30.01
19.26
24.38
Inventory Days
1.36
1.34
0.42
0.18
0.71
9.77
17.28
23.64
15.26
19.23
Payable days
0.00
-7246.69
0.00
208.17
41.88
53.80
65.91
71.81
45.79
56.78
Cash Conversion Cycle
24.79
7274.27
54.32
-154.32
-14.26
-17.44
-24.81
-18.15
-11.27
-13.18
Total Debt/Equity
0.23
0.15
0.12
0.21
0.12
0.02
0.20
0.04
0.02
0.00
Interest Cover
12.15
8.77
-11.50
6.00
-3.78
-0.92
-9.13
-101.73
-7.12
9.02

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.