Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Trading

Rating :
69/99

BSE: 517214 | NSE: DIGISPICE

8.00
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  8.10
  •  8.25
  •  7.75
  •  8.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3175
  •  0.25
  •  10.15
  •  2.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 182.78
  • N/A
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 171.47
  • 5.61%
  • 0.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 9.28%
  • 3.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.25
  • -25.00
  • -29.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.04
  • -26.96
  • -18.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.08
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.03
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.88
  • 46.66
  • 83.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
167.12
104.41
60.06%
103.97
112.51
-7.59%
94.10
95.06
-1.01%
104.71
83.64
25.19%
Expenses
159.50
100.73
58.34%
105.77
108.99
-2.95%
92.96
96.51
-3.68%
100.80
79.03
27.55%
EBITDA
7.62
3.68
107.07%
-1.80
3.52
-
1.13
-1.45
-
3.91
4.61
-15.18%
EBIDTM
4.56%
3.52%
-1.73%
3.13%
1.21%
-1.53%
3.73%
5.51%
Other Income
3.25
3.78
-14.02%
2.47
7.81
-68.37%
1.86
4.96
-62.50%
3.56
2.34
52.14%
Interest
0.45
1.08
-58.33%
0.91
0.82
10.98%
1.18
0.62
90.32%
1.05
0.60
75.00%
Depreciation
5.09
4.44
14.64%
6.56
4.41
48.75%
5.10
4.50
13.33%
4.52
4.47
1.12%
PBT
5.33
1.94
174.74%
-51.17
6.10
-
-5.12
-1.62
-
1.89
1.86
1.61%
Tax
2.94
0.91
223.08%
0.36
-2.72
-
0.66
-0.03
-
0.06
3.01
-98.01%
PAT
2.40
1.03
133.01%
-51.53
8.82
-
-5.77
-1.59
-
1.84
-1.14
-
PATM
1.43%
0.99%
-49.56%
7.84%
-6.14%
-1.67%
1.76%
-1.37%
EPS
0.11
0.05
120.00%
-2.26
0.39
-
-0.25
-0.07
-
0.08
-0.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Net Sales
469.90
376.68
280.52
1,077.30
1,791.25
1,587.24
2,110.64
1,868.96
2,737.93
2,008.20
1,242.02
Net Sales Growth
18.78%
34.28%
-73.96%
-39.86%
12.85%
-24.80%
12.93%
-31.74%
36.34%
61.69%
 
Cost Of Goods Sold
194.37
81.25
34.70
777.03
1,427.82
1,295.36
1,646.66
1,395.96
2,096.75
1,494.28
913.46
Gross Profit
275.53
295.43
245.82
300.26
363.43
291.88
463.98
473.00
641.18
513.93
328.56
GP Margin
58.64%
78.43%
87.63%
27.87%
20.29%
18.39%
21.98%
25.31%
23.42%
25.59%
26.45%
Total Expenditure
459.03
361.36
274.86
1,091.83
1,836.20
1,640.42
2,092.45
1,814.39
2,709.95
1,896.43
1,154.06
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.23
0.08
0.08
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.01%
0.01%
0.00%
0.01%
Employee Cost
-
86.01
67.91
89.04
112.99
96.73
112.42
119.61
167.23
105.12
38.21
% Of Sales
-
22.83%
24.21%
8.27%
6.31%
6.09%
5.33%
6.40%
6.11%
5.23%
3.08%
Manufacturing Exp.
-
125.77
100.39
90.44
76.87
53.58
77.27
98.59
138.41
86.32
15.06
% Of Sales
-
33.39%
35.79%
8.40%
4.29%
3.38%
3.66%
5.28%
5.06%
4.30%
1.21%
General & Admin Exp.
-
41.60
43.22
37.70
70.51
106.76
131.99
112.65
142.14
102.74
70.32
% Of Sales
-
11.04%
15.41%
3.50%
3.94%
6.73%
6.25%
6.03%
5.19%
5.12%
5.66%
Selling & Distn. Exp.
-
3.64
2.50
2.16
10.33
68.53
93.29
53.71
112.13
76.33
108.51
% Of Sales
-
0.97%
0.89%
0.20%
0.58%
4.32%
4.42%
2.87%
4.10%
3.80%
8.74%
Miscellaneous Exp.
-
23.57
27.58
95.45
137.68
19.46
30.83
33.76
53.06
31.58
108.51
% Of Sales
-
6.26%
9.83%
8.86%
7.69%
1.23%
1.46%
1.81%
1.94%
1.57%
0.68%
EBITDA
10.86
15.32
5.66
-14.53
-44.95
-53.18
18.19
54.57
27.98
111.77
87.96
EBITDA Margin
2.31%
4.07%
2.02%
-1.35%
-2.51%
-3.35%
0.86%
2.92%
1.02%
5.57%
7.08%
Other Income
11.14
18.39
44.70
35.06
22.86
17.05
16.70
15.54
24.94
42.63
11.70
Interest
3.59
2.62
2.05
14.49
5.63
2.90
2.87
2.34
1.88
3.42
2.67
Depreciation
21.27
17.97
16.97
25.76
29.36
21.44
34.97
36.25
41.35
33.39
8.21
PBT
-49.07
13.11
31.33
-19.71
-57.09
-60.48
-2.95
31.51
9.69
117.59
88.78
Tax
4.02
2.87
7.78
10.21
9.52
8.28
4.31
14.10
10.89
29.76
34.35
Tax Rate
-8.19%
21.89%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
75.08%
148.37%
21.03%
38.69%
PAT
-53.06
10.25
-43.91
-35.24
-68.38
-307.45
-28.15
5.45
-9.71
104.03
52.56
PAT before Minority Interest
-46.36
10.25
-43.91
-38.05
-66.60
-306.41
-27.61
4.67
-3.56
111.76
54.43
Minority Interest
6.70
0.00
0.00
2.81
-1.78
-1.04
-0.54
0.78
-6.15
-7.73
-1.87
PAT Margin
-11.29%
2.72%
-15.65%
-3.27%
-3.82%
-19.37%
-1.33%
0.29%
-0.35%
5.18%
4.23%
PAT Growth
-845.22%
-
-
-
-
-
-
-
-
97.93%
 
EPS
-2.33
0.45
-1.93
-1.55
-3.00
-13.49
-1.24
0.24
-0.43
4.56
2.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Shareholder's Funds
284.72
276.89
279.02
264.76
373.76
684.02
746.98
786.18
820.49
750.69
Share Capital
60.55
60.54
54.20
54.20
68.36
68.36
71.43
71.43
71.43
22.39
Total Reserves
224.17
216.36
224.82
210.56
305.40
615.66
675.56
714.75
749.07
679.26
Non-Current Liabilities
-3.40
3.96
-7.39
-5.46
10.15
9.91
10.56
12.51
14.41
40.71
Secured Loans
0.00
0.00
0.00
0.11
0.20
0.27
0.00
0.00
0.00
12.06
Unsecured Loans
12.78
12.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.84
Long Term Provisions
6.79
5.98
4.60
3.23
2.85
2.63
2.36
3.56
6.68
0.00
Current Liabilities
208.54
132.76
269.80
343.96
425.39
346.55
322.32
362.97
336.87
446.58
Trade Payables
76.23
51.42
38.52
219.65
332.03
263.35
214.58
280.09
249.16
346.01
Other Current Liabilities
82.13
50.42
223.43
51.99
52.27
42.74
41.91
21.21
27.17
14.37
Short Term Borrowings
44.54
21.43
6.11
53.02
14.45
13.63
3.11
2.03
0.00
0.00
Short Term Provisions
5.64
9.50
1.73
19.30
26.64
26.82
62.72
59.64
60.54
86.19
Total Liabilities
504.91
426.81
533.00
638.01
842.39
1,073.08
1,110.89
1,218.17
1,227.27
1,296.94
Net Block
110.00
114.53
111.97
127.13
191.52
398.47
441.85
451.80
357.56
304.70
Gross Block
181.55
171.11
154.06
152.39
371.56
561.11
589.20
573.01
447.52
375.39
Accumulated Depreciation
71.55
56.58
42.09
25.25
180.04
162.64
147.35
121.21
89.96
70.69
Non Current Assets
214.40
212.65
222.53
222.69
297.69
487.40
544.06
595.21
528.33
491.01
Capital Work in Progress
3.81
7.54
9.43
0.54
10.28
8.00
13.42
15.20
42.29
4.23
Non Current Investment
36.65
33.39
47.08
76.03
49.23
40.15
40.35
45.11
47.46
182.08
Long Term Loans & Adv.
63.29
56.88
46.43
11.65
46.16
40.50
46.99
81.96
58.86
0.00
Other Non Current Assets
0.65
0.31
7.63
7.35
0.51
0.29
1.46
1.14
22.15
0.00
Current Assets
290.51
214.16
310.48
415.31
544.70
585.67
566.85
622.97
698.95
805.93
Current Investments
2.39
2.33
6.33
8.48
23.66
42.53
45.97
70.13
109.10
88.72
Inventories
0.31
0.06
2.35
55.30
114.27
91.37
85.16
111.74
115.57
167.96
Sundry Debtors
73.91
36.89
53.92
103.02
130.74
130.24
92.45
157.19
148.85
125.40
Cash & Bank
68.63
83.46
75.49
127.03
137.39
184.00
193.13
117.42
194.75
173.59
Other Current Assets
145.27
79.76
123.29
7.72
138.64
137.53
150.14
166.48
130.70
250.27
Short Term Loans & Adv.
15.21
11.66
49.09
113.76
96.90
96.81
97.56
108.03
74.33
221.46
Net Current Assets
81.98
81.40
40.68
71.36
119.31
239.12
244.52
259.99
362.09
359.36
Total Assets
504.91
426.81
533.01
638.00
842.39
1,073.07
1,110.91
1,218.18
1,227.28
1,296.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Cash From Operating Activity
-33.48
-10.75
-67.91
-64.58
-47.17
36.84
106.53
-6.45
8.73
77.88
PBT
11.95
-36.92
-28.29
-57.22
-298.13
-23.30
18.77
7.34
141.51
88.78
Adjustment
22.46
35.57
23.94
21.01
205.03
40.09
44.17
27.80
-18.38
2.22
Changes in Working Capital
-51.03
6.69
-66.57
-25.26
64.22
40.80
45.45
-25.95
-72.33
28.59
Cash after chg. in Working capital
-16.62
5.34
-70.92
-61.47
-28.88
57.60
108.39
9.19
50.81
119.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.85
-16.10
3.00
-3.11
-18.29
-20.76
-1.85
-15.64
-42.08
-41.72
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
-1.29
75.76
13.81
41.29
39.06
19.67
-46.01
29.37
-7.92
-15.35
Net Fixed Assets
-2.36
-30.60
-2.88
72.47
-0.32
24.17
1.75
-67.06
-43.74
-3.17
Net Investments
-1.08
-104.10
65.50
-18.18
87.84
11.39
31.06
44.15
-247.13
-22.07
Others
2.15
210.46
-48.81
-13.00
-48.46
-15.89
-78.82
52.28
282.95
9.89
Cash from Financing Activity
0.63
-46.61
18.58
36.30
-0.52
-66.29
-39.60
-33.81
-26.31
-50.67
Net Cash Inflow / Outflow
-34.14
18.40
-35.52
13.01
-8.63
-9.78
20.92
-10.89
-25.50
11.86
Opening Cash & Equivalents
47.90
27.43
62.95
50.55
60.93
69.56
47.38
50.23
75.87
12.69
Closing Cash & Equivalent
11.07
47.90
27.43
63.55
51.22
60.93
69.56
47.38
50.23
75.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Jun 13
Jun 12
Mar 11
Mar 10
Book Value (Rs.)
14.11
13.72
15.44
14.65
16.40
30.02
31.37
33.02
34.46
94.01
ROA
2.20%
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
0.40%
-0.29%
8.85%
7.94%
ROE
3.65%
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
0.61%
-0.44%
14.68%
14.86%
ROCE
4.82%
-11.44%
-4.42%
-14.57%
-54.35%
-2.82%
2.75%
1.15%
17.99%
22.07%
Fixed Asset Turnover
2.14
1.73
7.03
6.84
3.40
3.67
3.22
5.37
4.88
6.49
Receivable days
53.68
59.07
26.59
23.82
30.01
19.26
24.38
20.38
24.92
21.81
Inventory Days
0.18
1.56
9.77
17.28
23.64
15.26
19.23
15.14
25.76
27.27
Payable days
73.79
74.31
48.89
62.95
69.63
44.22
53.75
37.64
62.39
57.21
Cash Conversion Cycle
-19.93
-13.67
-12.54
-21.86
-15.97
-9.70
-10.15
-2.12
-11.72
-8.13
Total Debt/Equity
0.20
0.12
0.02
0.20
0.04
0.02
0.00
0.00
0.00
0.06
Interest Cover
6.00
-16.59
-0.92
-9.13
-101.73
-7.12
9.02
4.91
42.32
34.30

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.