Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Trading

Rating :
75/99

BSE: 517214 | NSE: DIGISPICE

93.75
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  93.75
  •  93.75
  •  93.75
  •  98.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11571
  •  10.85
  •  114.70
  •  2.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,128.34
  • N/A
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,071.68
  • N/A
  • 8.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 9.19%
  • 3.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.75
  • -25.64
  • 13.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.00
  • -1.03
  • 2.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.32
  • 7.68

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.14
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.32
  • 48.25
  • 63.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
184.56
94.10
96.13%
174.56
104.71
66.71%
167.12
104.41
60.06%
103.97
112.51
-7.59%
Expenses
182.50
92.96
96.32%
168.17
100.80
66.84%
159.50
100.73
58.34%
105.77
108.99
-2.95%
EBITDA
2.05
1.13
81.42%
6.40
3.91
63.68%
7.62
3.68
107.07%
-1.80
3.52
-
EBIDTM
1.11%
1.21%
3.66%
3.73%
4.56%
3.52%
-1.73%
3.13%
Other Income
4.88
1.86
162.37%
9.30
3.56
161.24%
3.25
3.78
-14.02%
2.47
7.81
-68.37%
Interest
0.30
1.18
-74.58%
0.33
1.05
-68.57%
0.45
1.08
-58.33%
0.91
0.82
10.98%
Depreciation
3.77
5.10
-26.08%
5.40
4.52
19.47%
5.09
4.44
14.64%
6.56
4.41
48.75%
PBT
2.85
-5.11
-
8.46
1.89
347.62%
5.33
1.94
174.74%
-51.17
6.10
-
Tax
0.78
0.66
18.18%
1.93
0.05
3,760.00%
2.94
0.91
223.08%
0.36
-2.72
-
PAT
2.07
-5.77
-
6.53
1.84
254.89%
2.40
1.03
133.01%
-51.53
8.82
-
PATM
1.12%
-6.13%
3.74%
1.76%
1.43%
0.99%
-49.56%
7.84%
EPS
0.09
-0.28
-
0.64
0.04
1,500.00%
0.10
0.04
150.00%
-2.24
0.37
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Net Sales
630.21
407.18
376.77
280.52
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
2,737.93
2,008.20
Net Sales Growth
51.59%
8.07%
34.31%
-73.96%
-39.86%
12.85%
-24.80%
12.93%
-31.74%
36.34%
 
Cost Of Goods Sold
320.02
-0.31
-0.26
34.70
777.03
1,427.82
1,295.36
1,646.66
1,395.96
2,096.75
1,494.28
Gross Profit
310.19
407.49
377.03
245.82
300.26
363.43
291.88
463.98
473.00
641.18
513.93
GP Margin
49.22%
100.08%
100.07%
87.63%
27.87%
20.29%
18.39%
21.98%
25.31%
23.42%
25.59%
Total Expenditure
615.94
400.89
362.86
274.86
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
2,709.95
1,896.43
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.23
0.08
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.01%
0.01%
0.00%
Employee Cost
-
61.44
86.26
67.91
89.04
112.99
96.73
112.42
119.61
167.23
105.12
% Of Sales
-
15.09%
22.89%
24.21%
8.27%
6.31%
6.09%
5.33%
6.40%
6.11%
5.23%
Manufacturing Exp.
-
289.71
207.29
100.39
90.44
76.87
53.58
77.27
98.59
138.41
86.32
% Of Sales
-
71.15%
55.02%
35.79%
8.40%
4.29%
3.38%
3.66%
5.28%
5.06%
4.30%
General & Admin Exp.
-
33.65
43.11
43.22
37.70
70.51
106.76
131.99
112.65
142.14
102.74
% Of Sales
-
8.26%
11.44%
15.41%
3.50%
3.94%
6.73%
6.25%
6.03%
5.19%
5.12%
Selling & Distn. Exp.
-
2.14
3.64
2.50
2.16
10.33
68.53
93.29
53.71
112.13
76.33
% Of Sales
-
0.53%
0.97%
0.89%
0.20%
0.58%
4.32%
4.42%
2.87%
4.10%
3.80%
Miscellaneous Exp.
-
15.25
23.30
27.58
95.45
137.68
19.46
30.83
33.76
53.06
76.33
% Of Sales
-
3.75%
6.18%
9.83%
8.86%
7.69%
1.23%
1.46%
1.81%
1.94%
1.57%
EBITDA
14.27
6.29
13.91
5.66
-14.53
-44.95
-53.18
18.19
54.57
27.98
111.77
EBITDA Margin
2.26%
1.54%
3.69%
2.02%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
1.02%
5.57%
Other Income
19.90
11.90
19.80
44.70
35.06
22.86
17.05
16.70
15.54
24.94
42.63
Interest
1.99
4.23
2.62
2.05
14.49
5.63
2.90
2.87
2.34
1.88
3.42
Depreciation
20.82
20.62
17.97
16.97
25.76
29.36
21.44
34.97
36.25
41.35
33.39
PBT
-34.53
-6.65
13.11
31.33
-19.71
-57.09
-60.48
-2.95
31.51
9.69
117.59
Tax
6.01
1.98
2.87
7.78
10.21
9.52
8.28
4.31
14.10
10.89
29.76
Tax Rate
-17.41%
-3.75%
21.89%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
148.37%
21.03%
PAT
-40.53
-54.82
10.25
-43.91
-35.24
-68.38
-307.45
-28.15
5.45
-9.71
104.03
PAT before Minority Interest
-27.05
-54.82
10.25
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
-3.56
111.76
Minority Interest
13.48
0.00
0.00
0.00
2.81
-1.78
-1.04
-0.54
0.78
-6.15
-7.73
PAT Margin
-6.43%
-13.46%
2.72%
-15.65%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
-0.35%
5.18%
PAT Growth
-784.63%
-
-
-
-
-
-
-
-
-
 
EPS
-1.78
-2.41
0.45
-1.93
-1.55
-3.00
-13.49
-1.24
0.24
-0.43
4.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Shareholder's Funds
223.67
284.72
276.89
279.02
264.76
373.76
684.02
746.98
786.18
820.49
Share Capital
60.55
60.55
60.54
54.20
54.20
68.36
68.36
71.43
71.43
71.43
Total Reserves
153.31
216.34
216.36
224.82
210.56
305.40
615.66
675.56
714.75
749.07
Non-Current Liabilities
-19.07
-3.40
3.96
-7.39
-5.46
10.15
9.91
10.56
12.51
14.41
Secured Loans
0.00
0.00
0.00
0.00
0.11
0.20
0.27
0.00
0.00
0.00
Unsecured Loans
0.00
12.78
12.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.14
6.79
5.98
4.60
3.23
2.85
2.63
2.36
3.56
6.68
Current Liabilities
175.65
208.54
132.76
269.80
343.96
425.39
346.55
322.32
362.97
336.87
Trade Payables
68.29
76.23
51.42
38.52
219.65
332.03
263.35
214.58
280.09
249.16
Other Current Liabilities
76.03
82.13
50.42
223.43
51.99
52.27
42.74
41.91
21.21
27.17
Short Term Borrowings
25.17
44.54
21.43
6.11
53.02
14.45
13.63
3.11
2.03
0.00
Short Term Provisions
6.16
5.64
9.50
1.73
19.30
26.64
26.82
62.72
59.64
60.54
Total Liabilities
389.26
504.91
426.81
533.00
638.01
842.39
1,073.08
1,110.89
1,218.17
1,227.27
Net Block
108.35
110.00
114.53
111.97
127.13
191.52
398.47
441.85
451.80
357.56
Gross Block
199.13
181.55
171.11
154.06
152.39
371.56
561.11
589.20
573.01
447.52
Accumulated Depreciation
90.79
71.55
56.58
42.09
25.25
180.04
162.64
147.35
121.21
89.96
Non Current Assets
197.31
214.40
212.65
222.53
222.69
297.69
487.40
544.06
595.21
528.33
Capital Work in Progress
3.59
3.81
7.54
9.43
0.54
10.28
8.00
13.42
15.20
42.29
Non Current Investment
21.74
36.65
33.39
47.08
76.03
49.23
40.15
40.35
45.11
47.46
Long Term Loans & Adv.
62.83
63.29
56.88
46.43
11.65
46.16
40.50
46.99
81.96
58.86
Other Non Current Assets
0.80
0.65
0.31
7.63
7.35
0.51
0.29
1.46
1.14
22.15
Current Assets
191.95
290.51
214.16
310.48
415.31
544.70
585.67
566.85
622.97
698.95
Current Investments
0.00
2.39
2.33
6.33
8.48
23.66
42.53
45.97
70.13
109.10
Inventories
0.62
0.31
0.06
2.35
55.30
114.27
91.37
85.16
111.74
115.57
Sundry Debtors
46.34
73.91
36.89
53.92
103.02
130.74
130.24
92.45
157.19
148.85
Cash & Bank
81.82
68.63
83.46
75.49
127.03
137.39
184.00
193.13
117.42
194.75
Other Current Assets
63.17
130.06
79.76
123.29
121.48
138.64
137.53
150.14
166.48
130.70
Short Term Loans & Adv.
17.31
15.21
11.66
49.09
113.76
96.90
96.81
97.56
108.03
74.33
Net Current Assets
16.30
81.98
81.40
40.68
71.36
119.31
239.12
244.52
259.99
362.09
Total Assets
389.26
504.91
426.81
533.01
638.00
842.39
1,073.07
1,110.91
1,218.18
1,227.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Cash From Operating Activity
57.46
-33.48
-10.75
-67.91
-64.58
-47.17
36.84
106.53
-6.45
8.73
PBT
-53.73
11.95
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
7.34
141.51
Adjustment
66.85
22.46
35.57
23.94
21.01
205.03
40.09
44.17
27.80
-18.38
Changes in Working Capital
56.24
-51.03
6.69
-66.57
-25.26
64.22
40.80
45.45
-25.95
-72.33
Cash after chg. in Working capital
69.36
-16.62
5.34
-70.92
-61.47
-28.88
57.60
108.39
9.19
50.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.90
-16.85
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
-15.64
-42.08
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
-7.39
-1.29
75.76
13.81
41.29
39.06
19.67
-46.01
29.37
-7.92
Net Fixed Assets
-2.13
-2.36
-30.60
-2.88
72.47
-0.32
24.17
1.75
-67.06
-43.74
Net Investments
53.58
-1.08
-104.10
65.50
-18.18
87.84
11.39
31.06
44.15
-247.13
Others
-58.84
2.15
210.46
-48.81
-13.00
-48.46
-15.89
-78.82
52.28
282.95
Cash from Financing Activity
-27.08
0.63
-46.61
18.58
36.30
-0.52
-66.29
-39.60
-33.81
-26.31
Net Cash Inflow / Outflow
22.99
-34.14
18.40
-35.52
13.01
-8.63
-9.78
20.92
-10.89
-25.50
Opening Cash & Equivalents
11.07
47.90
27.43
62.95
50.55
60.93
69.56
47.38
50.23
75.87
Closing Cash & Equivalent
34.05
11.07
47.90
27.43
63.55
51.22
60.93
69.56
47.38
50.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Book Value (Rs.)
10.60
13.72
13.72
15.44
14.65
16.40
30.02
31.37
33.02
34.46
ROA
-12.26%
2.20%
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
-0.29%
8.85%
ROE
-22.34%
3.70%
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
-0.44%
14.68%
ROCE
-16.46%
4.82%
-11.44%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
1.15%
17.99%
Fixed Asset Turnover
2.14
2.14
1.73
7.03
6.84
3.40
3.67
3.22
5.37
4.88
Receivable days
53.90
53.67
59.07
26.59
23.82
30.01
19.26
24.38
20.38
24.92
Inventory Days
0.42
0.18
1.56
9.77
17.28
23.64
15.26
19.23
15.14
25.76
Payable days
70.44
73.69
74.31
48.89
62.95
69.63
44.22
53.75
37.64
62.39
Cash Conversion Cycle
-16.12
-19.84
-13.67
-12.54
-21.86
-15.97
-9.70
-10.15
-2.12
-11.72
Total Debt/Equity
0.12
0.21
0.12
0.02
0.20
0.04
0.02
0.00
0.00
0.00
Interest Cover
-11.50
6.00
-16.59
-0.92
-9.13
-101.73
-7.12
9.02
4.91
42.32

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.