Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

Trading

Rating :
45/99

BSE: 517214 | NSE: DIGISPICE

30.30
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  32.20
  •  32.20
  •  30.00
  •  31.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44042
  •  13.56
  •  84.50
  •  27.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 703.56
  • N/A
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 522.07
  • N/A
  • 2.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.37%
  • 5.95%
  • 7.97%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 12.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.95
  • 23.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.19
  • -2.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -45.97
  • -15.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 1.88
  • 2.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.49
  • 59.77
  • 17.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
247.72
184.56
34.22%
236.68
174.56
35.59%
228.66
167.12
36.82%
185.87
103.97
78.77%
Expenses
243.01
182.50
33.16%
229.15
168.17
36.26%
227.75
159.50
42.79%
189.16
105.77
78.84%
EBITDA
4.71
2.05
129.76%
7.54
6.40
17.81%
0.92
7.62
-87.93%
-3.29
-1.79
-
EBIDTM
1.90%
1.11%
3.18%
3.66%
0.40%
4.56%
-1.77%
-1.73%
Other Income
3.77
4.88
-22.75%
4.16
9.30
-55.27%
2.72
3.25
-16.31%
7.10
2.47
187.45%
Interest
0.33
0.30
10.00%
0.31
0.33
-6.06%
0.28
0.45
-37.78%
0.51
0.91
-43.96%
Depreciation
5.15
3.77
36.60%
4.44
5.40
-17.78%
4.21
5.09
-17.29%
8.40
6.56
28.05%
PBT
2.01
2.85
-29.47%
6.95
8.46
-17.85%
-0.85
5.33
-
-3.60
-51.17
-
Tax
1.05
0.78
34.62%
2.70
1.93
39.90%
1.27
2.94
-56.80%
0.78
0.36
116.67%
PAT
0.95
2.07
-54.11%
4.25
6.53
-34.92%
-2.12
2.40
-
-4.38
-51.52
-
PATM
0.38%
1.12%
1.79%
3.74%
-0.93%
1.43%
-2.36%
-49.56%
EPS
0.04
0.09
-55.56%
0.20
0.64
-68.75%
-0.12
0.10
-
-0.25
-2.24
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Net Sales
898.93
712.10
407.18
376.77
615.87
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
2,737.93
Net Sales Growth
42.64%
74.89%
8.07%
-38.82%
-42.83%
-39.86%
12.85%
-24.80%
12.93%
-31.74%
 
Cost Of Goods Sold
467.44
-3.18
-0.31
-0.26
307.02
777.03
1,427.82
1,295.36
1,646.66
1,395.96
2,096.75
Gross Profit
431.49
715.28
407.49
377.03
308.85
300.26
363.43
291.88
463.98
473.00
641.18
GP Margin
48.00%
100.45%
100.08%
100.07%
50.15%
27.87%
20.29%
18.39%
21.98%
25.31%
23.42%
Total Expenditure
889.07
699.80
400.89
362.86
633.08
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
2,709.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.23
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.01%
0.01%
Employee Cost
-
57.00
61.44
86.26
86.36
89.04
112.99
96.73
111.87
119.61
167.23
% Of Sales
-
8.00%
15.09%
22.89%
14.02%
8.27%
6.31%
6.09%
5.30%
6.40%
6.11%
Manufacturing Exp.
-
2.03
2.50
3.06
3.12
2.63
5.48
14.05
9.86
9.14
9.92
% Of Sales
-
0.29%
0.61%
0.81%
0.51%
0.24%
0.31%
0.89%
0.47%
0.49%
0.36%
General & Admin Exp.
-
27.55
32.50
42.63
76.82
104.77
178.77
106.76
132.54
112.65
142.14
% Of Sales
-
3.87%
7.98%
11.31%
12.47%
9.73%
9.98%
6.73%
6.28%
6.03%
5.19%
Selling & Distn. Exp.
-
4.80
2.14
3.64
2.50
2.16
10.01
60.69
93.29
53.71
112.13
% Of Sales
-
0.67%
0.53%
0.97%
0.41%
0.20%
0.56%
3.82%
4.42%
2.87%
4.10%
Miscellaneous Exp.
-
15.63
15.42
23.30
27.58
28.38
29.42
19.46
30.83
33.76
112.13
% Of Sales
-
2.19%
3.79%
6.18%
4.48%
2.63%
1.64%
1.23%
1.46%
1.81%
1.94%
EBITDA
9.88
12.30
6.29
13.91
-17.21
-14.53
-44.95
-53.18
18.19
54.57
27.98
EBITDA Margin
1.10%
1.73%
1.54%
3.69%
-2.79%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
1.02%
Other Income
17.75
24.62
11.90
19.80
19.78
35.06
22.86
17.05
16.70
15.54
24.94
Interest
1.43
1.60
4.23
2.62
7.55
14.49
5.63
2.90
2.87
2.34
1.88
Depreciation
22.20
22.66
20.62
17.97
19.94
25.76
29.36
21.44
34.97
36.25
41.35
PBT
4.51
12.66
-6.65
13.11
-24.92
-19.71
-57.09
-60.48
-2.95
31.51
9.69
Tax
5.80
6.43
1.98
2.87
7.78
10.21
9.52
8.28
4.31
14.10
10.89
Tax Rate
128.60%
50.79%
-3.75%
21.89%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
148.37%
PAT
-1.30
6.23
-54.82
10.25
-43.91
-35.24
-68.38
-307.45
-28.15
5.45
-9.71
PAT before Minority Interest
-2.66
6.23
-54.82
10.25
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
-3.56
Minority Interest
-1.36
0.00
0.00
0.00
0.00
2.81
-1.78
-1.04
-0.54
0.78
-6.15
PAT Margin
-0.14%
0.87%
-13.46%
2.72%
-7.13%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
-0.35%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-0.06
0.27
-2.37
0.44
-1.90
-1.53
-2.96
-13.32
-1.22
0.24
-0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Shareholder's Funds
237.77
223.67
284.72
276.89
279.02
264.76
373.76
684.02
746.98
786.18
Share Capital
60.70
60.55
60.55
60.54
54.20
54.20
68.36
68.36
71.43
71.43
Total Reserves
165.61
153.31
216.34
216.36
224.82
210.56
305.40
615.66
675.56
714.75
Non-Current Liabilities
-19.27
-19.07
-3.40
3.96
-7.39
-5.46
10.15
9.91
10.56
12.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.11
0.20
0.27
0.00
0.00
Unsecured Loans
0.00
0.00
12.78
12.38
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.21
8.14
6.79
5.98
4.60
3.23
2.85
2.63
2.36
3.56
Current Liabilities
281.03
175.65
208.54
132.76
269.80
343.96
425.39
346.55
322.32
362.97
Trade Payables
57.92
68.29
76.23
51.42
38.52
219.65
332.03
263.35
214.58
280.09
Other Current Liabilities
182.71
76.03
82.13
50.42
223.43
51.99
52.27
42.74
41.91
21.21
Short Term Borrowings
33.16
25.17
44.54
21.43
6.11
53.02
14.45
13.63
3.11
2.03
Short Term Provisions
7.24
6.16
5.64
9.50
1.73
19.30
26.64
26.82
62.72
59.64
Total Liabilities
503.04
389.26
504.91
426.81
533.00
638.01
842.39
1,073.08
1,110.89
1,218.17
Net Block
106.40
124.11
126.77
132.30
155.45
180.06
191.52
398.47
441.85
451.80
Gross Block
224.68
220.10
202.52
192.08
200.99
206.84
371.56
561.11
589.20
573.01
Accumulated Depreciation
118.28
96.00
75.76
59.78
45.54
26.78
180.04
162.64
147.35
121.21
Non Current Assets
178.23
197.31
214.40
212.65
222.53
222.69
297.69
487.40
544.06
595.21
Capital Work in Progress
4.96
3.59
3.81
7.54
9.43
0.54
10.28
8.00
13.42
15.20
Non Current Investment
0.55
5.98
19.88
15.62
3.60
23.10
49.23
40.15
40.35
45.11
Long Term Loans & Adv.
62.52
62.83
63.29
56.88
46.43
11.65
46.16
40.50
46.99
81.96
Other Non Current Assets
3.80
0.80
0.65
0.31
7.63
7.35
0.51
0.29
1.46
1.14
Current Assets
324.81
191.95
290.51
214.16
310.48
415.31
544.70
585.67
566.85
622.97
Current Investments
0.00
0.00
2.39
2.33
6.33
8.48
23.66
42.53
45.97
70.13
Inventories
4.62
0.62
0.31
0.06
2.35
55.30
114.27
91.37
85.16
111.74
Sundry Debtors
40.39
46.34
73.91
36.89
53.92
103.02
130.74
130.24
92.45
157.19
Cash & Bank
214.65
81.82
68.63
83.46
75.49
127.03
137.39
184.00
193.13
117.42
Other Current Assets
65.14
16.31
130.06
79.76
172.38
121.48
138.64
137.53
150.14
166.48
Short Term Loans & Adv.
34.49
46.85
15.21
11.66
49.09
113.76
96.90
96.81
97.56
108.03
Net Current Assets
43.78
16.30
81.98
81.40
40.68
71.36
119.31
239.12
244.52
259.99
Total Assets
503.04
389.26
504.91
426.81
533.01
638.00
842.39
1,073.07
1,110.91
1,218.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Cash From Operating Activity
118.78
57.46
-33.48
-10.75
-67.91
-64.58
-38.96
36.84
106.53
-6.45
PBT
12.02
-53.73
11.95
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
7.34
Adjustment
7.18
66.85
22.46
35.57
23.94
21.01
205.24
40.09
44.17
27.80
Changes in Working Capital
99.14
56.24
-51.03
6.69
-66.57
-25.26
72.22
40.80
45.45
-25.95
Cash after chg. in Working capital
118.34
69.36
-16.62
5.34
-70.92
-61.47
-20.67
57.60
108.39
9.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.44
-11.90
-16.85
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
-15.64
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
-82.63
-7.39
-1.29
75.76
13.81
41.29
31.06
19.67
-46.01
29.37
Net Fixed Assets
23.60
-2.13
-2.36
-9.92
3.95
23.99
-0.32
24.17
1.75
-67.06
Net Investments
0.48
52.58
-2.09
-124.80
56.87
28.92
87.84
11.39
31.06
44.15
Others
-106.71
-57.84
3.16
210.48
-47.01
-11.62
-56.46
-15.89
-78.82
52.28
Cash from Financing Activity
0.33
-27.08
0.63
-46.61
18.58
36.30
-0.52
-66.29
-39.60
-33.81
Net Cash Inflow / Outflow
36.48
22.99
-34.14
18.40
-35.52
13.01
-8.42
-9.78
20.92
-10.89
Opening Cash & Equivalents
34.05
11.07
47.90
27.43
62.95
50.55
60.93
69.56
47.38
50.23
Closing Cash & Equivalent
70.53
34.05
11.07
47.90
27.43
63.55
51.22
60.93
69.56
47.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Book Value (Rs.)
11.19
10.60
13.72
13.72
15.44
14.65
16.40
30.02
31.37
33.02
ROA
1.40%
-12.26%
2.20%
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
-0.29%
ROE
2.83%
-22.34%
3.70%
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
-0.44%
ROCE
5.49%
-16.46%
4.82%
-9.59%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
1.15%
Fixed Asset Turnover
3.20
1.93
1.91
3.13
5.28
6.19
3.40
3.67
3.22
5.37
Receivable days
22.23
53.90
53.67
26.91
26.59
23.82
30.01
19.26
24.38
20.38
Inventory Days
1.34
0.42
0.18
0.71
9.77
17.28
23.64
15.26
19.23
15.14
Payable days
-7246.69
0.00
208.17
41.88
53.80
65.91
71.81
45.79
56.78
39.63
Cash Conversion Cycle
7270.26
54.32
-154.32
-14.26
-17.44
-24.81
-18.15
-11.27
-13.18
-4.10
Total Debt/Equity
0.15
0.12
0.21
0.12
0.02
0.20
0.04
0.02
0.00
0.00
Interest Cover
8.93
-11.50
6.00
-3.78
-0.92
-9.13
-101.73
-7.12
9.02
4.91

News Update:


  • Digispice Technologies’ arm inks partnership with Religare Broking
    29th Apr 2022, 14:56 PM

    To start with, Spice Money’s representatives will assist rural citizens to open a demat account

    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.