Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Finance - Capital Markets

Rating :
58/99  (View)

BSE: 505526 | NSE: DOLAT

57.75
0.00 (0%)
28-Jan-2021 | 4:05PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.75
  •  59.20
  •  57.00
  •  57.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  412972
  •  238.49
  •  69.50
  •  27.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,017.28
  • 9.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,019.61
  • 0.17%
  • 3.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 1.64%
  • 20.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.51%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • -0.32
  • -14.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.72
  • 75.13
  • 8.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.99
  • 88.07
  • 31.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 1.38
  • 3.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 2.53
  • 6.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
69.41
41.11
68.84%
52.31
39.17
33.55%
42.82
31.01
38.08%
44.99
32.11
40.11%
Expenses
16.84
11.47
46.82%
16.38
9.60
70.62%
10.42
8.29
25.69%
10.67
8.15
30.92%
EBITDA
52.57
29.64
77.36%
35.93
29.57
21.51%
32.41
22.72
42.65%
34.32
23.96
43.24%
EBIDTM
75.73%
72.10%
68.68%
75.50%
75.68%
73.27%
14.01%
14.01%
Other Income
5.71
0.53
977.36%
5.00
0.34
1,370.59%
2.11
0.04
5,175.00%
0.57
0.04
1,325.00%
Interest
7.04
6.93
1.59%
6.58
2.97
121.55%
4.17
2.70
54.44%
3.60
1.38
160.87%
Depreciation
0.08
0.00
0.00
0.08
0.00
0.00
0.04
0.00
0.00
0.01
0.00
0.00
PBT
51.15
23.24
120.09%
34.27
26.94
27.21%
30.31
20.05
51.17%
31.28
22.62
38.28%
Tax
13.68
7.55
81.19%
9.80
6.13
59.87%
8.72
7.02
24.22%
9.47
7.94
19.27%
PAT
37.47
15.69
138.81%
24.47
20.81
17.59%
21.59
13.04
65.57%
21.81
14.69
48.47%
PATM
53.98%
38.15%
46.78%
53.13%
50.42%
42.04%
7.11%
7.11%
EPS
2.12
0.88
140.91%
1.39
1.18
17.80%
1.22
0.74
64.86%
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
209.53
156.28
115.63
Net Sales Growth
46.12%
35.16%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
Gross Profit
-4,434.57
156.28
115.63
GP Margin
-2,116.43%
100%
100%
Total Expenditure
54.31
40.02
33.12
Power & Fuel Cost
-
0.00
0.00
% Of Sales
-
0%
0%
Employee Cost
-
2.66
1.58
% Of Sales
-
1.70%
1.37%
Manufacturing Exp.
-
35.69
30.57
% Of Sales
-
22.84%
26.44%
General & Admin Exp.
-
0.64
0.58
% Of Sales
-
0.41%
0.50%
Selling & Distn. Exp.
-
0.00
0.00
% Of Sales
-
0%
0%
Miscellaneous Exp.
-
1.03
0.39
% Of Sales
-
0.66%
0.34%
EBITDA
155.23
116.26
82.51
EBITDA Margin
74.08%
74.39%
71.36%
Other Income
13.39
1.47
0.14
Interest
21.39
16.20
5.15
Depreciation
0.21
0.02
0.00
PBT
147.01
101.51
77.50
Tax
41.67
30.17
26.92
Tax Rate
28.35%
29.72%
34.74%
PAT
105.34
71.04
50.58
PAT before Minority Interest
105.09
71.34
50.58
Minority Interest
-0.25
-0.30
0.00
PAT Margin
50.27%
45.46%
43.74%
PAT Growth
64.00%
40.45%
 
Unadjusted EPS
5.99
4.04
2.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Shareholder's Funds
219.64
150.71
Share Capital
17.60
17.60
Total Reserves
202.04
133.11
Non-Current Liabilities
-1.10
-0.13
Secured Loans
0.00
0.00
Unsecured Loans
0.00
0.00
Long Term Provisions
0.00
0.00
Current Liabilities
33.21
10.53
Trade Payables
0.00
0.00
Other Current Liabilities
20.82
4.93
Short Term Borrowings
9.74
0.00
Short Term Provisions
2.65
5.61
Total Liabilities
252.02
161.11
Net Block
0.37
0.02
Gross Block
0.75
0.38
Accumulated Depreciation
0.38
0.36
Non Current Assets
56.98
0.02
Capital Work in Progress
0.00
0.00
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
Other Non Current Assets
56.60
0.00
Current Assets
195.05
161.09
Current Investments
180.53
84.20
Inventories
0.00
0.00
Sundry Debtors
0.00
0.00
Cash & Bank
6.54
3.60
Other Current Assets
7.97
65.34
Short Term Loans & Adv.
1.02
7.95
Net Current Assets
161.83
150.56
Total Assets
252.03
161.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
164.08
40.96
PBT
101.51
77.50
Adjustment
15.87
4.96
Changes in Working Capital
73.41
-22.30
Cash after chg. in Working capital
190.79
60.17
Interest Paid
0.00
0.00
Tax Paid
-26.71
-19.21
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-59.87
0.00
Net Fixed Assets
-0.37
Net Investments
-120.09
Others
60.59
Cash from Financing Activity
-8.18
-7.11
Net Cash Inflow / Outflow
96.03
33.86
Opening Cash & Equivalents
85.60
51.75
Closing Cash & Equivalent
181.64
85.60

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
12.48
8.56
ROA
34.54%
31.39%
ROE
38.53%
33.56%
ROCE
61.94%
54.84%
Fixed Asset Turnover
275.41
302.52
Receivable days
0.00
0.00
Inventory Days
0.00
0.00
Payable days
0.00
0.00
Cash Conversion Cycle
0.00
0.00
Total Debt/Equity
0.04
0.00
Interest Cover
7.27
16.06

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.