Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Trading

Rating :
44/99

BSE: 517214 | NSE: DIGISPICE

29.20
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  30.50
  •  31.00
  •  28.65
  •  30.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  157291
  •  47.34
  •  47.50
  •  18.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 676.70
  • 57.96
  • 3
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 327.38
  • N/A
  • 2.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.97%
  • 5.31%
  • 8.97%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 12.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.93
  • 12.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 73.16
  • 36.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 39.67

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.05
  • 3.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.95
  • 107.58
  • 47.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
106.09
107.27
-1.10%
110.17
106.47
3.48%
0.00
256.70
-100.00%
233.51
251.19
-7.04%
Expenses
99.64
104.95
-5.06%
107.53
107.77
-0.22%
0.00
262.58
-100.00%
232.57
247.35
-5.98%
EBITDA
6.45
2.31
179.22%
2.64
-1.30
-
0.00
-5.88
-
0.94
3.84
-75.52%
EBIDTM
6.08%
2.16%
2.40%
-1.22%
0.00%
-2.29%
0.40%
1.53%
Other Income
5.83
5.45
6.97%
5.90
6.04
-2.32%
0.00
4.45
-100.00%
5.75
3.67
56.68%
Interest
0.43
0.33
30.30%
0.64
0.24
166.67%
0.00
0.15
-100.00%
0.53
0.09
488.89%
Depreciation
4.12
6.60
-37.58%
1.08
5.82
-81.44%
0.00
6.00
-100.00%
0.93
4.46
-79.15%
PBT
45.43
-5.41
-
6.82
-1.31
-
0.00
-7.59
-
-0.89
2.95
-
Tax
3.64
-0.93
-
3.26
-1.03
-
0.00
1.27
-100.00%
-0.06
1.26
-
PAT
41.79
-4.48
-
3.56
-0.28
-
0.00
-8.86
-
-0.83
1.69
-
PATM
39.39%
-4.18%
3.23%
-0.26%
0.00%
-3.45%
-0.36%
0.67%
EPS
1.81
-0.07
-
-0.06
-0.33
-
0.00
-0.40
-
-1.06
-0.21
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Net Sales
-
1,015.33
990.61
712.10
407.18
376.77
615.87
1,077.30
1,791.25
1,587.24
2,110.64
Net Sales Growth
-
2.50%
39.11%
74.89%
8.07%
-38.82%
-42.83%
-39.86%
12.85%
-24.80%
 
Cost Of Goods Sold
-
-3.75
-1.62
-3.18
-0.31
-0.26
307.02
777.03
1,427.82
1,295.36
1,646.66
Gross Profit
-
1,019.07
992.23
715.28
407.49
377.03
308.85
300.26
363.43
291.88
463.98
GP Margin
-
100.37%
100.16%
100.45%
100.08%
100.07%
50.15%
27.87%
20.29%
18.39%
21.98%
Total Expenditure
-
1,082.91
977.26
699.10
400.89
362.86
633.08
1,091.83
1,836.20
1,640.42
2,092.45
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
115.59
84.72
56.87
61.44
86.26
86.36
89.04
112.99
96.73
111.87
% Of Sales
-
11.38%
8.55%
7.99%
15.09%
22.89%
14.02%
8.27%
6.31%
6.09%
5.30%
Manufacturing Exp.
-
4.24
4.06
2.03
2.50
3.06
3.12
2.63
5.48
14.05
9.86
% Of Sales
-
0.42%
0.41%
0.29%
0.61%
0.81%
0.51%
0.24%
0.31%
0.89%
0.47%
General & Admin Exp.
-
53.02
33.57
27.20
32.50
42.63
76.82
104.77
178.77
106.76
132.54
% Of Sales
-
5.22%
3.39%
3.82%
7.98%
11.31%
12.47%
9.73%
9.98%
6.73%
6.28%
Selling & Distn. Exp.
-
9.23
8.78
4.80
2.14
3.64
2.50
2.16
10.01
60.69
93.29
% Of Sales
-
0.91%
0.89%
0.67%
0.53%
0.97%
0.41%
0.20%
0.56%
3.82%
4.42%
Miscellaneous Exp.
-
79.26
24.07
15.41
15.42
23.30
27.58
28.38
29.42
19.46
93.29
% Of Sales
-
7.81%
2.43%
2.16%
3.79%
6.18%
4.48%
2.63%
1.64%
1.23%
1.46%
EBITDA
-
-67.58
13.35
13.00
6.29
13.91
-17.21
-14.53
-44.95
-53.18
18.19
EBITDA Margin
-
-6.66%
1.35%
1.83%
1.54%
3.69%
-2.79%
-1.35%
-2.51%
-3.35%
0.86%
Other Income
-
80.14
21.98
24.31
11.90
19.80
19.78
35.06
22.86
17.05
16.70
Interest
-
1.30
1.18
1.60
4.23
2.62
7.55
14.49
5.63
2.90
2.87
Depreciation
-
25.44
19.90
22.66
20.62
17.97
19.94
25.76
29.36
21.44
34.97
PBT
-
-14.18
14.25
13.05
-6.65
13.11
-24.92
-19.71
-57.09
-60.48
-2.95
Tax
-
2.68
6.74
6.43
1.98
2.87
7.78
10.21
9.52
8.28
4.31
Tax Rate
-
-14.19%
50.87%
49.27%
-3.75%
21.89%
-21.53%
-36.69%
-16.68%
-2.78%
-18.51%
PAT
-
-20.51
5.12
11.85
-54.82
10.25
-43.91
-35.24
-68.38
-307.45
-28.15
PAT before Minority Interest
-
-21.55
6.40
5.98
-54.82
10.25
-43.91
-38.05
-66.60
-306.41
-27.61
Minority Interest
-
1.04
-1.28
5.87
0.00
0.00
0.00
2.81
-1.78
-1.04
-0.54
PAT Margin
-
-2.02%
0.52%
1.66%
-13.46%
2.72%
-7.13%
-3.27%
-3.82%
-19.37%
-1.33%
PAT Growth
-
-
-56.79%
-
-
-
-
-
-
-
 
EPS
-
-0.88
0.22
0.51
-2.36
0.44
-1.89
-1.52
-2.94
-13.24
-1.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Shareholder's Funds
231.85
247.27
237.77
223.67
284.72
276.89
279.02
264.76
373.76
684.02
Share Capital
61.64
61.46
60.70
60.55
60.55
60.54
54.20
54.20
68.36
68.36
Total Reserves
160.78
177.43
165.94
153.31
216.34
216.36
224.82
210.56
305.40
615.66
Non-Current Liabilities
-13.78
-17.05
-19.27
-19.07
-3.40
3.96
-7.39
-5.46
10.15
9.91
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.20
0.27
Unsecured Loans
0.00
0.00
0.00
0.00
12.78
12.38
0.00
0.00
0.00
0.00
Long Term Provisions
9.57
7.62
7.21
8.14
6.79
5.98
4.60
3.23
2.85
2.63
Current Liabilities
462.16
436.41
277.92
175.65
208.54
132.76
269.80
343.96
425.39
346.55
Trade Payables
53.03
69.86
57.92
68.29
76.23
51.42
38.52
219.65
332.03
263.35
Other Current Liabilities
317.03
309.36
179.59
76.03
82.13
50.42
223.43
51.99
52.27
42.74
Short Term Borrowings
83.71
54.00
33.16
25.17
44.54
21.43
6.11
53.02
14.45
13.63
Short Term Provisions
8.39
3.19
7.24
6.16
5.64
9.50
1.73
19.30
26.64
26.82
Total Liabilities
681.45
672.67
499.93
389.26
504.91
426.81
533.00
638.01
842.39
1,073.08
Net Block
72.19
90.08
91.63
124.11
126.77
132.30
155.45
180.06
191.52
398.47
Gross Block
233.40
219.16
203.71
220.10
202.52
192.08
200.99
206.84
371.56
561.11
Accumulated Depreciation
161.21
129.08
112.08
96.00
75.76
59.78
45.54
26.78
180.04
162.64
Non Current Assets
187.87
194.15
178.23
197.31
214.40
212.65
222.53
222.69
297.69
487.40
Capital Work in Progress
2.27
3.75
4.96
3.59
3.81
7.54
9.43
0.54
10.28
8.00
Non Current Investment
0.46
0.44
0.55
5.98
19.88
15.62
3.60
23.10
49.23
40.15
Long Term Loans & Adv.
58.86
49.38
62.52
62.83
63.29
56.88
46.43
11.65
46.16
40.50
Other Non Current Assets
41.17
36.70
3.80
0.80
0.65
0.31
7.63
7.35
0.51
0.29
Current Assets
492.59
477.26
320.61
191.95
290.51
214.16
310.48
415.31
544.70
585.67
Current Investments
0.00
0.00
0.00
0.00
2.39
2.33
6.33
8.48
23.66
42.53
Inventories
4.75
2.78
4.62
0.62
0.31
0.06
2.35
55.30
114.27
91.37
Sundry Debtors
33.94
71.16
56.02
46.34
73.91
36.89
53.92
103.02
130.74
130.24
Cash & Bank
383.14
352.87
214.65
81.82
68.63
83.46
75.49
127.03
137.39
184.00
Other Current Assets
70.77
28.15
26.45
16.31
145.27
91.42
172.38
121.48
138.64
137.53
Short Term Loans & Adv.
46.08
22.28
18.87
46.85
15.21
11.66
49.09
113.76
96.90
96.81
Net Current Assets
30.43
40.84
42.69
16.30
81.98
81.40
40.68
71.36
119.31
239.12
Total Assets
680.46
671.41
498.84
389.26
504.91
426.81
533.01
638.00
842.39
1,073.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Cash From Operating Activity
5.95
149.15
118.78
57.46
-33.48
-10.75
-67.91
-64.58
-38.96
36.84
PBT
-18.96
13.44
12.02
-53.73
11.95
-36.92
-28.29
-57.22
-298.13
-23.30
Adjustment
13.73
6.54
7.18
66.85
22.46
35.57
23.94
21.01
205.24
40.09
Changes in Working Capital
25.43
117.42
99.14
56.24
-51.03
6.69
-66.57
-25.26
72.22
40.80
Cash after chg. in Working capital
20.20
137.40
118.34
69.36
-16.62
5.34
-70.92
-61.47
-20.67
57.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.25
11.75
0.44
-11.90
-16.85
-16.10
3.00
-3.11
-18.29
-20.76
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
-37.38
-119.05
-82.63
-7.39
-1.29
75.76
13.81
41.29
31.06
19.67
Net Fixed Assets
0.10
-0.71
44.57
-2.13
-2.36
-9.92
3.95
23.99
-0.32
24.17
Net Investments
-0.31
-33.00
0.48
52.58
-2.09
-124.80
56.87
28.92
87.84
11.39
Others
-37.17
-85.34
-127.68
-57.84
3.16
210.48
-47.01
-11.62
-56.46
-15.89
Cash from Financing Activity
-4.48
-7.93
0.33
-27.08
0.63
-46.61
18.58
36.30
-0.52
-66.29
Net Cash Inflow / Outflow
-35.91
22.16
36.48
22.99
-34.14
18.40
-35.52
13.01
-8.42
-9.78
Opening Cash & Equivalents
92.70
70.53
34.05
11.07
47.90
27.43
62.95
50.55
60.93
69.56
Closing Cash & Equivalent
56.79
92.70
70.53
34.05
11.07
47.90
27.43
63.55
51.22
60.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Book Value (Rs.)
10.82
11.66
11.20
10.60
13.72
13.72
15.44
14.65
16.40
30.02
ROA
-3.17%
1.09%
1.34%
-12.26%
2.20%
-9.15%
-6.50%
-9.00%
-31.99%
-2.53%
ROE
-9.34%
2.75%
2.71%
-22.34%
3.70%
-15.80%
-13.99%
-20.86%
-57.93%
-3.86%
ROCE
-5.70%
5.01%
5.39%
-16.46%
4.82%
-9.59%
-4.42%
-14.57%
-54.35%
-2.82%
Fixed Asset Turnover
4.49
4.69
3.36
1.93
1.91
3.13
5.28
6.19
3.40
3.67
Receivable days
18.89
23.43
26.23
53.90
53.67
26.91
26.59
23.82
30.01
19.26
Inventory Days
1.35
1.36
1.34
0.42
0.18
0.71
9.77
17.28
23.64
15.26
Payable days
-5987.29
0.00
-7246.69
0.00
208.17
41.88
53.80
65.91
71.81
45.79
Cash Conversion Cycle
6007.53
24.79
7274.27
54.32
-154.32
-14.26
-17.44
-24.81
-18.15
-11.27
Total Debt/Equity
0.38
0.23
0.15
0.12
0.21
0.12
0.02
0.20
0.04
0.02
Interest Cover
-13.55
12.15
8.77
-11.50
6.00
-3.78
-0.92
-9.13
-101.73
-7.12

News Update:


  • Digispice Technologies’ arm transfers entire shareholding in Spice VAS RDC SARLU
    17th Feb 2024, 17:00 PM

    Upon completion of aforesaid transfer, RDC ceased to be subsidiary of the Company

    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.