Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Trading

Rating :
50/99

BSE: 517214 | NSE: DIGISPICE

6.30
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  6.30
  •  6.60
  •  6.10
  •  6.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13390
  •  0.84
  •  14.80
  •  5.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 158.62
  • 46.35
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 108.96
  • N/A
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 9.32%
  • 3.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.43%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -29.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.74
  • -
  • -17.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -20.04

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.20
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.36
  • 48.14
  • 77.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
104.41
85.48
22.15%
112.51
77.01
46.10%
95.06
65.10
46.02%
83.64
69.53
20.29%
Expenses
100.73
76.72
31.30%
108.99
69.53
56.75%
96.51
70.14
37.60%
79.03
68.23
15.83%
EBITDA
3.68
8.76
-57.99%
3.52
7.48
-52.94%
-1.45
-5.03
-
4.61
1.30
254.62%
EBIDTM
3.52%
10.25%
3.13%
9.71%
-1.53%
-7.73%
5.51%
1.87%
Other Income
3.78
3.26
15.95%
7.81
6.10
28.03%
4.96
1.80
175.56%
2.34
1.02
129.41%
Interest
1.08
0.58
86.21%
0.82
0.49
67.35%
0.62
0.54
14.81%
0.60
0.62
-3.23%
Depreciation
4.44
4.58
-3.06%
4.41
4.24
4.01%
4.50
4.22
6.64%
4.47
4.24
5.42%
PBT
1.94
6.86
-71.72%
6.10
-44.99
-
-1.62
-18.83
-
1.86
-2.54
-
Tax
0.91
2.61
-65.13%
-2.72
3.66
-
-0.03
-0.26
-
3.01
1.04
189.42%
PAT
1.03
4.25
-75.76%
8.82
-48.64
-
-1.59
-18.57
-
-1.14
-3.58
-
PATM
0.99%
4.98%
7.84%
-63.17%
-1.67%
-28.53%
-1.37%
-5.15%
EPS
0.04
0.17
-76.47%
0.37
0.22
68.18%
-0.14
-1.22
-
-0.11
-0.36
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Net Sales
395.62
615.87
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
2,737.93
2,008.20
1,242.02
116.87
Net Sales Growth
33.15%
-42.83%
-39.86%
12.85%
-24.80%
12.93%
-31.74%
36.34%
61.69%
962.74%
 
Cost Of Goods Sold
96.24
339.43
777.03
1,427.82
1,295.36
1,646.66
1,395.96
2,096.75
1,494.28
913.46
91.24
Gross Profit
299.38
276.44
300.26
363.43
291.88
463.98
473.00
641.18
513.93
328.56
25.63
GP Margin
75.67%
44.89%
27.87%
20.29%
18.39%
21.98%
25.31%
23.42%
25.59%
26.45%
21.93%
Total Expenditure
385.26
633.07
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
2,709.95
1,896.43
1,154.06
113.02
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.11
0.23
0.08
0.08
0.06
% Of Sales
-
0%
0%
0%
0%
0%
0.01%
0.01%
0.00%
0.01%
0.05%
Employee Cost
-
86.36
89.04
112.99
96.73
112.42
119.61
167.23
105.12
38.21
4.79
% Of Sales
-
14.02%
8.27%
6.31%
6.09%
5.33%
6.40%
6.11%
5.23%
3.08%
4.10%
Manufacturing Exp.
-
100.39
90.44
76.87
53.58
77.27
98.59
138.41
86.32
15.06
0.99
% Of Sales
-
16.30%
8.40%
4.29%
3.38%
3.66%
5.28%
5.06%
4.30%
1.21%
0.85%
General & Admin Exp.
-
41.78
37.70
70.51
106.76
131.99
112.65
142.14
102.74
70.32
6.43
% Of Sales
-
6.78%
3.50%
3.94%
6.73%
6.25%
6.03%
5.19%
5.12%
5.66%
5.50%
Selling & Distn. Exp.
-
2.50
2.16
10.33
68.53
93.29
53.71
112.13
76.33
108.51
6.92
% Of Sales
-
0.41%
0.20%
0.58%
4.32%
4.42%
2.87%
4.10%
3.80%
8.74%
5.92%
Miscellaneous Exp.
-
62.61
95.45
137.68
19.46
30.83
33.76
53.06
31.58
8.42
6.92
% Of Sales
-
10.17%
8.86%
7.69%
1.23%
1.46%
1.81%
1.94%
1.57%
0.68%
2.22%
EBITDA
10.36
-17.20
-14.53
-44.95
-53.18
18.19
54.57
27.98
111.77
87.96
3.85
EBITDA Margin
2.62%
-2.79%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
1.02%
5.57%
7.08%
3.29%
Other Income
18.89
19.78
35.06
22.86
17.05
16.70
15.54
24.94
42.63
11.70
1.73
Interest
3.12
7.56
14.49
5.63
2.90
2.87
2.34
1.88
3.42
2.67
1.37
Depreciation
17.82
19.94
25.76
29.36
21.44
34.97
36.25
41.35
33.39
8.21
0.33
PBT
8.28
-24.92
-19.71
-57.09
-60.48
-2.95
31.51
9.69
117.59
88.78
3.87
Tax
1.17
7.78
10.21
9.52
8.28
4.31
14.10
10.89
29.76
34.35
-0.27
Tax Rate
14.13%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
148.37%
21.03%
38.69%
-6.98%
PAT
7.12
-34.96
-35.24
-68.38
-307.45
-28.15
5.45
-9.71
104.03
52.56
4.15
PAT before Minority Interest
4.52
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
-3.56
111.76
54.43
4.15
Minority Interest
-2.60
8.95
2.81
-1.78
-1.04
-0.54
0.78
-6.15
-7.73
-1.87
0.00
PAT Margin
1.80%
-5.68%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
-0.35%
5.18%
4.23%
3.55%
PAT Growth
110.70%
-
-
-
-
-
-
-
97.93%
1,166.51%
 
Unadjusted EPS
0.16
-1.57
-1.57
-3.01
-13.49
-1.22
0.23
-0.41
4.37
4.55
1.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Shareholder's Funds
276.89
279.02
264.76
373.76
684.02
746.98
786.18
820.49
750.69
30.93
Share Capital
60.52
54.20
54.20
68.36
68.36
71.43
71.43
71.43
22.39
11.20
Total Reserves
216.37
224.82
210.56
305.40
615.66
675.56
714.75
749.07
679.26
19.73
Non-Current Liabilities
3.96
-7.39
-5.46
10.15
9.91
10.56
12.51
14.41
40.71
6.16
Secured Loans
0.00
0.00
0.11
0.20
0.27
0.00
0.00
0.00
12.06
2.15
Unsecured Loans
12.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.84
5.00
Long Term Provisions
5.98
4.60
3.23
2.85
2.63
2.36
3.56
6.68
0.00
0.00
Current Liabilities
132.76
269.80
343.96
425.39
346.55
322.32
362.97
336.87
446.58
36.60
Trade Payables
51.42
38.52
219.65
332.03
263.35
214.58
280.09
249.16
346.01
32.51
Other Current Liabilities
50.42
223.43
51.99
52.27
42.74
41.91
21.21
27.17
14.37
1.38
Short Term Borrowings
21.43
6.11
53.02
14.45
13.63
3.11
2.03
0.00
0.00
0.00
Short Term Provisions
9.50
1.73
19.30
26.64
26.82
62.72
59.64
60.54
86.19
2.72
Total Liabilities
426.81
533.00
638.01
842.39
1,073.08
1,110.89
1,218.17
1,227.27
1,296.94
73.69
Net Block
114.53
111.97
127.13
191.52
398.47
441.85
451.80
357.56
304.70
4.89
Gross Block
171.11
154.06
152.39
371.56
561.11
589.20
573.01
447.52
375.39
7.64
Accumulated Depreciation
56.58
42.09
25.25
180.04
162.64
147.35
121.21
89.96
70.69
2.75
Non Current Assets
212.65
222.53
222.69
297.69
487.40
544.06
595.21
528.33
491.01
5.18
Capital Work in Progress
7.54
9.43
0.54
10.28
8.00
13.42
15.20
42.29
4.23
0.28
Non Current Investment
33.39
47.08
76.03
49.23
40.15
40.35
45.11
47.46
182.08
0.01
Long Term Loans & Adv.
56.88
46.43
11.65
46.16
40.50
46.99
81.96
58.86
0.00
0.00
Other Non Current Assets
0.31
7.63
7.35
0.51
0.29
1.46
1.14
22.15
0.00
0.00
Current Assets
214.16
310.48
415.31
544.70
585.67
566.85
622.97
698.95
805.93
68.51
Current Investments
2.33
6.33
8.48
23.66
42.53
45.97
70.13
109.10
88.72
0.00
Inventories
0.06
2.35
55.30
114.27
91.37
85.16
111.74
115.57
167.96
17.61
Sundry Debtors
36.89
53.92
103.02
130.74
130.24
92.45
157.19
148.85
125.40
23.02
Cash & Bank
83.46
75.49
127.03
137.39
184.00
193.13
117.42
194.75
173.59
21.94
Other Current Assets
91.42
123.29
7.72
41.74
137.53
150.14
166.48
130.70
250.27
5.94
Short Term Loans & Adv.
76.75
49.09
113.76
96.90
96.81
97.56
108.03
74.33
221.46
5.79
Net Current Assets
81.40
40.68
71.36
119.31
239.12
244.52
259.99
362.09
359.36
31.91
Total Assets
426.81
533.01
638.00
842.39
1,073.07
1,110.91
1,218.18
1,227.28
1,296.94
73.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Cash From Operating Activity
-8.43
-67.91
-64.58
-47.17
36.84
106.53
-6.45
8.73
77.88
12.25
PBT
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
7.34
141.51
88.78
3.87
Adjustment
37.90
23.94
21.01
205.03
40.09
44.17
27.80
-18.38
2.22
0.68
Changes in Working Capital
6.69
-66.57
-25.26
64.22
40.80
45.45
-25.95
-72.33
28.59
8.35
Cash after chg. in Working capital
7.67
-70.92
-61.47
-28.88
57.60
108.39
9.19
50.81
119.60
12.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
-15.64
-42.08
-41.72
-0.66
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
75.50
13.81
41.29
39.06
19.67
-46.01
29.37
-7.92
-15.35
-12.72
Net Fixed Assets
-0.06
-2.88
72.47
-0.32
24.17
1.75
-67.06
-43.74
-3.17
-0.70
Net Investments
-36.45
65.50
-18.18
87.84
11.39
31.06
44.15
-247.13
-22.07
0.00
Others
112.01
-48.81
-13.00
-48.46
-15.89
-78.82
52.28
282.95
9.89
-12.02
Cash from Financing Activity
-46.61
18.58
36.30
-0.52
-66.29
-39.60
-33.81
-26.31
-50.67
3.87
Net Cash Inflow / Outflow
20.46
-35.52
13.01
-8.63
-9.78
20.92
-10.89
-25.50
11.86
3.40
Opening Cash & Equivalents
27.43
62.95
50.55
60.93
69.56
47.38
50.23
75.87
12.69
2.54
Closing Cash & Equivalent
47.90
27.43
63.55
51.22
60.93
69.56
47.38
50.23
75.87
5.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Mar 06
Book Value (Rs.)
13.72
15.44
14.65
16.40
30.02
31.37
33.02
34.46
94.01
6.27
ROA
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
-0.29%
8.85%
7.94%
6.35%
ROE
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
-0.44%
14.68%
14.86%
14.07%
ROCE
-9.59%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
1.15%
17.99%
22.07%
15.10%
Fixed Asset Turnover
3.79
7.03
6.84
3.40
3.67
3.22
5.37
4.88
6.49
13.52
Receivable days
26.91
26.59
23.82
30.01
19.26
24.38
20.38
24.92
21.81
80.20
Inventory Days
0.71
9.77
17.28
23.64
15.26
19.23
15.14
25.76
27.27
46.02
Payable days
31.47
48.89
62.95
69.63
44.22
53.75
37.64
62.39
57.21
59.66
Cash Conversion Cycle
-3.85
-12.54
-21.86
-15.97
-9.70
-10.15
-2.12
-11.72
-8.13
66.56
Total Debt/Equity
0.12
0.02
0.20
0.04
0.02
0.00
0.00
0.00
0.06
0.23
Interest Cover
-3.78
-0.92
-9.13
-101.73
-7.12
9.02
4.91
42.32
34.30
3.83

News Update:


  • Spice Mobility - Quarterly Results
    30th Jul 2019, 14:46 PM

    Read More
  • Spice Mobility gets nod to issue equity shares to Spice Digital
    14th Jun 2019, 14:50 PM

    The Board of Directors of the Company at its meeting held on June 14, 2019 has 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.