Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Finance - NBFC

Rating :
43/99

BSE: 533306 | NSE: SUMMITSEC

650.00
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  663.30
  •  672.60
  •  640.05
  •  676.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5724
  •  37.66
  •  861.90
  •  451.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 708.51
  • 11.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 701.31
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.65%
  • 3.58%
  • 17.98%
  • FII
  • DII
  • Others
  • 0.93%
  • 0.59%
  • 2.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 39.99
  • -8.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 54.96
  • -5.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.82
  • 21.47
  • -19.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.74
  • 8.88
  • 5.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 0.76
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.82
  • 64.51
  • 9.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
61.56
4.53
1,258.94%
5.73
7.11
-19.41%
8.57
44.91
-80.92%
8.76
1.34
553.73%
Expenses
0.97
0.97
0.00%
0.68
0.60
13.33%
0.89
10.86
-91.80%
0.61
0.89
-31.46%
EBITDA
60.59
3.57
1,597.20%
5.05
6.51
-22.43%
7.68
34.05
-77.44%
8.14
0.45
1,708.89%
EBIDTM
98.42%
78.63%
88.12%
91.60%
89.62%
75.83%
93.02%
33.71%
Other Income
0.83
0.00
0
0.00
0.00
0
0.06
-0.01
-
0.00
0.04
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.06
0.00
0
0.00
0.00
0
Depreciation
0.01
0.00
0
0.01
0.00
0
0.01
0.00
0
0.01
0.00
0
PBT
61.42
3.56
1,625.28%
5.04
6.51
-22.58%
7.67
34.04
-77.47%
8.14
0.49
1,561.22%
Tax
17.59
1.40
1,156.43%
1.40
2.33
-39.91%
2.21
-2.42
-
1.65
0.46
258.70%
PAT
43.83
2.17
1,919.82%
3.64
4.18
-12.92%
5.46
36.46
-85.02%
6.49
0.02
32,350.00%
PATM
71.19%
47.77%
63.54%
58.83%
63.71%
81.19%
74.14%
1.64%
EPS
40.20
1.99
1,920.10%
3.34
3.84
-13.02%
5.01
33.44
-85.02%
5.95
0.02
29,650.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
84.62
29.09
81.88
38.23
141.48
5.41
53.42
25.97
14.86
15.42
14.62
Net Sales Growth
46.17%
-64.47%
114.18%
-72.98%
2515.16%
-89.87%
105.70%
74.76%
-3.63%
5.47%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.65
0.00
Gross Profit
84.62
29.09
81.88
38.23
141.48
5.41
53.42
25.97
14.86
13.77
14.62
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
89.30%
100%
Total Expenditure
3.15
3.18
11.55
3.22
3.29
2.51
2.76
1.54
1.59
2.59
1.15
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
-
1.52
1.42
1.18
1.48
1.45
1.21
0.67
0.29
0.25
0.17
% Of Sales
-
5.23%
1.73%
3.09%
1.05%
26.80%
2.27%
2.58%
1.95%
1.62%
1.16%
Manufacturing Exp.
-
0.32
0.39
0.41
0.37
0.18
0.17
0.15
0.11
0.10
0.02
% Of Sales
-
1.10%
0.48%
1.07%
0.26%
3.33%
0.32%
0.58%
0.74%
0.65%
0.14%
General & Admin Exp.
-
0.75
1.18
0.80
0.93
0.74
1.23
0.61
0.49
0.29
0.20
% Of Sales
-
2.58%
1.44%
2.09%
0.66%
13.68%
2.30%
2.35%
3.30%
1.88%
1.37%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
0.60
8.55
0.83
0.51
0.14
0.14
0.11
0.69
0.30
0.00
% Of Sales
-
2.06%
10.44%
2.17%
0.36%
2.59%
0.26%
0.42%
4.64%
1.95%
5.20%
EBITDA
81.46
25.91
70.33
35.01
138.19
2.90
50.66
24.43
13.27
12.83
13.47
EBITDA Margin
96.27%
89.07%
85.89%
91.58%
97.67%
53.60%
94.83%
94.07%
89.30%
83.20%
92.13%
Other Income
0.89
0.06
0.03
0.17
0.00
0.00
0.00
0.30
0.05
3.13
0.02
Interest
0.06
0.06
0.00
0.02
0.09
0.00
0.00
0.00
0.00
0.41
0.00
Depreciation
0.04
0.02
0.01
0.02
0.01
0.01
0.01
0.02
0.01
0.01
0.01
PBT
82.27
25.88
70.36
35.14
138.10
2.89
50.66
24.72
13.31
15.54
13.48
Tax
22.85
7.58
-1.69
0.67
16.81
-3.57
0.59
0.07
0.29
2.16
0.90
Tax Rate
27.77%
29.29%
-2.40%
1.91%
12.17%
-106.57%
1.16%
0.28%
2.21%
13.90%
6.68%
PAT
59.42
18.30
72.05
34.47
121.29
6.92
50.07
24.65
12.82
13.38
12.58
PAT before Minority Interest
59.42
18.30
72.05
34.47
121.29
6.92
50.07
24.65
12.82
13.38
12.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
70.22%
62.91%
87.99%
90.16%
85.73%
127.91%
93.73%
94.92%
86.27%
86.77%
86.05%
PAT Growth
38.73%
-74.60%
109.02%
-71.58%
1,652.75%
-86.18%
103.12%
92.28%
-4.19%
6.36%
 
EPS
54.51
16.79
66.10
31.62
111.28
6.35
45.94
22.61
11.76
12.28
11.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
4,936.35
2,299.97
3,672.13
650.12
528.84
521.92
471.01
446.36
429.94
416.59
Share Capital
10.90
10.90
10.90
10.90
10.91
10.91
10.91
10.91
10.58
10.57
Total Reserves
4,925.45
2,289.07
3,661.23
639.22
517.93
511.01
460.10
435.45
419.36
406.01
Non-Current Liabilities
493.31
155.37
343.18
0.60
0.33
0.22
0.15
0.05
0.07
0.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.38
0.35
0.22
0.60
0.33
0.22
0.15
0.05
0.07
0.00
Current Liabilities
5.48
5.53
3.74
39.70
3.63
8.61
9.54
9.93
7.23
7.99
Trade Payables
0.14
0.12
0.17
19.14
0.00
0.00
0.00
0.09
0.25
1.04
Other Current Liabilities
5.34
5.42
3.52
3.69
3.57
7.46
6.80
6.92
6.96
6.95
Short Term Borrowings
0.00
0.00
0.00
16.86
0.06
0.06
0.06
0.00
0.02
0.00
Short Term Provisions
0.00
0.00
0.05
0.01
0.01
1.08
2.67
2.93
0.00
0.00
Total Liabilities
5,435.14
2,460.87
4,019.05
690.42
532.80
530.75
480.70
456.34
437.24
424.59
Net Block
0.21
0.21
0.01
0.02
0.01
0.03
0.02
0.02
0.03
0.03
Gross Block
0.26
0.24
0.03
0.10
0.09
0.09
0.08
0.06
0.05
0.05
Accumulated Depreciation
0.05
0.03
0.02
0.09
0.08
0.06
0.05
0.03
0.03
0.02
Non Current Assets
5,426.28
2,427.36
4,011.64
666.56
521.62
494.08
475.29
452.47
420.24
408.84
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
5,426.07
2,427.15
4,011.63
666.51
521.57
494.02
475.24
452.42
420.22
408.81
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.04
0.04
0.03
0.03
0.03
0.00
0.00
Current Assets
8.86
33.51
7.41
23.86
11.17
36.67
5.40
3.88
17.00
15.75
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.11
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Cash & Bank
7.19
31.99
6.55
0.49
6.97
35.09
4.63
3.12
6.42
10.06
Other Current Assets
1.66
0.33
0.10
0.14
4.20
1.59
0.77
0.75
6.07
5.53
Short Term Loans & Adv.
1.46
1.19
0.76
23.23
4.03
0.77
0.77
0.75
6.07
5.53
Net Current Assets
3.38
27.98
3.67
-15.84
7.54
28.07
-4.14
-6.06
9.77
7.75
Total Assets
5,435.14
2,460.87
4,019.05
690.42
532.79
530.75
480.69
456.35
437.24
424.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-1.36
79.66
-4.04
30.97
1.87
48.36
23.90
21.39
12.26
1.23
PBT
25.88
70.36
35.14
138.10
3.35
50.66
24.72
13.11
15.51
13.48
Adjustment
-22.37
8.11
-0.87
-107.22
-0.37
0.04
-0.68
0.51
-0.81
-4.16
Changes in Working Capital
0.11
1.89
-36.18
36.09
-0.03
-0.15
-0.09
-0.21
0.37
-8.00
Cash after chg. in Working capital
3.61
80.36
-1.91
66.96
2.96
50.55
23.95
13.41
15.07
1.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.97
-0.70
-2.13
-35.99
-1.08
-2.18
-0.05
7.98
-2.81
-0.08
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
-23.44
-54.21
10.18
-37.44
-29.99
-17.90
-22.40
-24.65
-15.92
0.00
Net Fixed Assets
-0.01
-0.05
0.05
-0.01
0.00
-0.01
-0.02
-0.01
0.00
0.00
Net Investments
-1,201.00
701.07
-1,442.09
-71.55
-4.95
-9.37
-7.69
-15.60
-8.70
-32.09
Others
1,177.57
-755.23
1,452.22
34.12
-25.04
-8.52
-14.69
-9.04
-7.22
32.09
Cash from Financing Activity
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
-0.02
0.02
0.00
Net Cash Inflow / Outflow
-24.80
25.44
6.14
-6.48
-28.12
30.46
1.50
-3.27
-3.64
1.24
Opening Cash & Equivalents
31.99
6.55
0.41
6.97
35.09
4.63
3.12
6.39
10.06
5.86
Closing Cash & Equivalent
7.19
31.99
6.55
0.49
6.97
35.09
4.63
3.12
6.42
9.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
4528.01
2109.71
3368.37
596.34
485.09
478.74
432.04
409.43
406.89
394.26
ROA
0.46%
2.22%
1.46%
19.83%
1.30%
9.90%
5.26%
2.87%
3.10%
2.98%
ROE
0.51%
2.41%
1.59%
20.58%
1.32%
10.08%
5.37%
2.93%
3.16%
3.07%
ROCE
0.72%
2.36%
1.62%
23.11%
0.64%
10.20%
5.39%
2.99%
3.77%
3.25%
Fixed Asset Turnover
116.16
598.79
564.68
1470.69
60.30
644.80
395.92
270.72
301.26
331.46
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.00
462.72
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
24.69
27.97
2149.53
3736.67
0.00
0.00
0.00
143.07
116.33
976.33
Cash Conversion Cycle
-24.69
-27.97
-2149.53
-3736.67
0.00
0.00
0.00
-143.01
-116.33
-513.62
Total Debt/Equity
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
413.72
0.00
2225.10
1582.86
1082.10
0.00
0.00
0.00
38.51
0.00

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.