Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Trading

Rating :
56/99  (View)

BSE: 530135 | NSE: OPTIEMUS

86.75
-0.50 (-0.57%)
15-Jan-2021 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  88.85
  •  88.85
  •  85.10
  •  87.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  153797
  •  133.42
  •  118.95
  •  14.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 738.86
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 951.50
  • N/A
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 0.00%
  • 12.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.09
  • -27.96
  • -19.77

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.78
  • 37.67
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 2.76
  • 3.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.43
  • 33.75
  • 50.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
47.25
139.69
-66.18%
22.64
101.90
-77.78%
42.10
211.01
-80.05%
89.16
267.04
-66.61%
Expenses
47.74
141.77
-66.33%
24.40
110.51
-77.92%
76.99
259.47
-70.33%
91.82
265.86
-65.46%
EBITDA
-0.49
-2.08
-
-1.76
-8.61
-
-34.89
-48.46
-
-2.66
1.18
-
EBIDTM
-1.04%
-1.49%
-7.77%
-8.45%
-82.90%
-22.96%
-2.98%
0.44%
Other Income
8.14
0.17
4,688.24%
1.35
0.75
80.00%
9.50
49.10
-80.65%
0.48
1.53
-68.63%
Interest
5.99
6.48
-7.56%
6.07
5.89
3.06%
6.04
6.93
-12.84%
6.84
10.65
-35.77%
Depreciation
1.81
2.66
-31.95%
1.80
2.94
-38.78%
4.11
4.68
-12.18%
2.87
4.36
-34.17%
PBT
-0.15
-11.05
-
-8.28
-16.69
-
-35.55
-10.96
-
-11.89
-12.30
-
Tax
-1.76
-3.65
-
-0.12
-5.16
-
4.17
0.70
495.71%
-1.37
-1.14
-
PAT
1.61
-7.40
-
-8.16
-11.53
-
-39.72
-11.66
-
-10.52
-11.16
-
PATM
3.41%
-5.30%
-36.04%
-11.31%
-94.35%
-5.53%
-11.80%
-4.18%
EPS
0.01
-1.71
-
-1.16
-1.57
-
-5.22
-1.91
-
-1.32
-1.89
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
201.15
372.85
1,195.98
722.08
1,549.12
1,921.82
2,569.75
4,105.92
2,832.41
1,854.58
1,207.73
Net Sales Growth
-72.05%
-68.82%
65.63%
-53.39%
-19.39%
-25.21%
-37.41%
44.96%
52.73%
53.56%
 
Cost Of Goods Sold
148.21
314.55
1,064.95
537.64
1,409.92
1,763.17
2,336.35
3,797.73
2,624.23
1,699.39
1,114.37
Gross Profit
52.94
58.30
131.03
184.44
139.20
158.65
233.40
308.19
208.18
155.19
93.36
GP Margin
26.32%
15.64%
10.96%
25.54%
8.99%
8.26%
9.08%
7.51%
7.35%
8.37%
7.73%
Total Expenditure
240.95
422.45
1,255.73
669.26
1,503.91
1,842.19
2,461.20
3,985.72
2,753.36
1,794.51
1,168.29
Power & Fuel Cost
-
4.41
5.76
4.57
4.69
2.40
2.79
1.57
0.31
0.26
0.17
% Of Sales
-
1.18%
0.48%
0.63%
0.30%
0.12%
0.11%
0.04%
0.01%
0.01%
0.01%
Employee Cost
-
14.00
55.32
32.34
31.57
19.81
22.14
18.63
15.97
12.11
9.23
% Of Sales
-
3.75%
4.63%
4.48%
2.04%
1.03%
0.86%
0.45%
0.56%
0.65%
0.76%
Manufacturing Exp.
-
11.86
36.88
6.17
5.29
4.84
8.49
4.15
3.63
3.40
3.36
% Of Sales
-
3.18%
3.08%
0.85%
0.34%
0.25%
0.33%
0.10%
0.13%
0.18%
0.28%
General & Admin Exp.
-
10.71
49.74
23.27
20.31
25.17
26.14
35.83
18.86
16.42
15.67
% Of Sales
-
2.87%
4.16%
3.22%
1.31%
1.31%
1.02%
0.87%
0.67%
0.89%
1.30%
Selling & Distn. Exp.
-
3.06
30.08
57.91
26.93
25.14
5.78
4.10
5.26
11.37
7.80
% Of Sales
-
0.82%
2.52%
8.02%
1.74%
1.31%
0.22%
0.10%
0.19%
0.61%
0.65%
Miscellaneous Exp.
-
63.86
13.00
7.36
5.20
1.66
59.51
123.71
85.10
51.56
7.80
% Of Sales
-
17.13%
1.09%
1.02%
0.34%
0.09%
2.32%
3.01%
3.00%
2.78%
1.46%
EBITDA
-39.80
-49.60
-59.75
52.82
45.21
79.63
108.55
120.20
79.05
60.07
39.44
EBITDA Margin
-19.79%
-13.30%
-5.00%
7.31%
2.92%
4.14%
4.22%
2.93%
2.79%
3.24%
3.27%
Other Income
19.47
10.90
63.12
16.12
29.03
9.55
7.55
6.55
3.42
2.31
4.97
Interest
24.94
25.25
42.37
33.10
44.12
42.82
40.25
38.98
28.36
15.73
12.18
Depreciation
10.59
11.21
17.21
15.85
19.11
23.49
32.85
12.51
6.36
6.23
8.81
PBT
-55.87
-75.16
-56.21
19.99
11.01
22.87
43.00
75.26
47.75
40.42
23.42
Tax
0.92
-6.00
2.33
6.13
4.27
9.93
15.54
26.59
16.61
12.33
7.83
Tax Rate
-1.65%
7.98%
-4.15%
30.67%
38.78%
43.42%
36.14%
35.33%
35.21%
30.50%
33.43%
PAT
-56.79
-69.16
-58.54
13.86
6.74
12.94
27.46
48.67
30.56
28.09
15.59
PAT before Minority Interest
-56.21
-69.16
-58.54
13.86
6.74
12.94
27.46
48.67
30.56
28.09
15.59
Minority Interest
0.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-28.23%
-18.55%
-4.89%
1.92%
0.44%
0.67%
1.07%
1.19%
1.08%
1.51%
1.29%
PAT Growth
0.00%
-18.14%
-522.37%
105.64%
-47.91%
-52.88%
-43.58%
59.26%
8.79%
80.18%
 
Unadjusted EPS
-6.62
-8.06
-6.82
1.62
0.79
1.51
3.20
5.67
3.56
3.27
1.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
235.69
321.24
310.63
292.65
247.32
246.47
219.81
170.90
140.34
114.32
Share Capital
85.81
85.81
85.81
85.81
85.81
85.81
85.81
85.81
85.81
85.81
Total Reserves
149.88
235.43
224.82
206.84
161.51
160.66
134.00
85.09
54.53
26.46
Non-Current Liabilities
163.37
189.39
229.02
210.92
153.37
186.14
184.87
122.89
111.80
8.10
Secured Loans
174.46
186.40
238.58
214.67
156.38
184.98
173.55
73.34
65.14
1.54
Unsecured Loans
5.36
13.46
4.60
4.60
3.10
3.35
6.45
46.04
44.70
4.78
Long Term Provisions
0.53
1.06
2.43
0.38
0.22
0.51
0.56
0.56
0.00
0.00
Current Liabilities
155.06
328.34
453.73
539.49
264.31
485.18
470.86
392.94
295.99
256.14
Trade Payables
85.76
228.86
225.59
299.91
148.35
318.75
227.92
228.98
169.20
154.22
Other Current Liabilities
22.50
50.62
78.98
123.24
45.26
17.05
20.35
14.09
0.88
1.63
Short Term Borrowings
46.77
48.83
139.87
114.30
67.38
147.17
220.59
133.91
121.01
91.90
Short Term Provisions
0.03
0.03
9.29
2.04
3.32
2.21
2.00
15.96
4.90
8.39
Total Liabilities
553.22
839.00
988.82
1,046.10
667.93
917.96
875.54
686.73
548.13
378.56
Net Block
29.37
39.16
103.29
180.91
181.43
205.20
228.09
135.54
140.94
19.35
Gross Block
184.90
186.68
277.14
322.14
300.43
302.32
290.80
185.79
185.29
57.47
Accumulated Depreciation
154.16
147.52
173.85
141.23
119.00
97.12
62.71
50.25
44.35
38.12
Non Current Assets
226.95
268.19
295.60
251.68
203.60
218.10
244.49
176.68
147.79
20.46
Capital Work in Progress
2.04
1.00
0.00
0.00
3.82
0.00
0.00
37.06
0.20
0.00
Non Current Investment
152.42
175.44
131.33
16.28
4.84
3.80
5.59
0.86
0.86
1.11
Long Term Loans & Adv.
42.27
45.16
57.08
53.91
13.51
9.10
10.81
3.22
5.79
0.00
Other Non Current Assets
0.85
7.43
3.90
0.58
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
326.27
570.81
693.22
794.42
464.33
699.86
631.05
510.05
400.29
358.00
Current Investments
0.25
0.75
0.72
0.44
0.25
0.31
0.28
0.28
0.77
0.00
Inventories
8.18
61.18
156.55
120.51
9.58
42.65
123.86
69.06
42.63
41.82
Sundry Debtors
192.09
348.15
204.33
283.70
224.11
421.32
280.58
251.44
244.11
210.03
Cash & Bank
25.89
32.80
101.56
122.85
120.43
118.18
119.32
71.95
54.65
33.63
Other Current Assets
99.86
15.03
69.00
107.96
109.96
117.40
107.01
117.32
58.13
72.52
Short Term Loans & Adv.
85.33
112.90
161.06
158.96
107.92
112.31
105.36
115.24
56.69
42.45
Net Current Assets
171.21
242.47
239.49
254.93
200.02
214.68
160.19
117.11
104.30
101.86
Total Assets
553.22
839.00
988.82
1,046.10
667.93
917.96
875.54
686.73
548.13
378.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
43.56
73.31
-26.42
90.51
123.67
106.57
-0.65
69.98
61.24
-66.50
PBT
-75.16
-59.51
20.00
11.01
22.87
42.36
75.26
47.20
40.39
23.42
Adjustment
88.25
146.26
40.38
56.63
49.72
68.00
45.58
33.81
19.68
20.42
Changes in Working Capital
31.29
-1.87
-79.52
32.00
63.27
15.11
-97.70
8.43
13.55
-106.98
Cash after chg. in Working capital
44.38
84.88
-19.14
99.64
135.86
125.47
23.14
89.44
73.62
-63.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.82
-11.57
-7.28
-9.13
-12.19
-18.90
-23.79
-20.36
-12.99
-3.45
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
-7.12
56.63
76.95
-80.66
26.23
-2.38
-68.48
-38.91
-126.24
7.26
Net Fixed Assets
1.26
-2.96
136.01
-0.11
1.91
-2.46
-67.72
-37.36
-128.02
Net Investments
7.83
-4.18
-111.37
-36.94
-12.08
-7.58
-16.12
-2.53
-0.59
Others
-16.21
63.77
52.31
-43.61
36.40
7.66
15.36
0.98
2.37
Cash from Financing Activity
-46.81
-176.72
-102.49
-7.91
-120.13
-105.33
116.50
-13.77
86.01
56.89
Net Cash Inflow / Outflow
-10.37
-46.78
-51.96
1.94
29.77
-1.14
47.37
17.30
21.01
-2.35
Opening Cash & Equivalents
17.07
63.85
87.08
66.05
46.13
119.32
71.95
54.65
33.63
35.98
Closing Cash & Equivalent
6.70
17.07
63.85
87.06
75.90
118.18
119.32
71.95
54.64
33.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
27.47
37.44
36.20
34.10
28.82
28.72
25.62
19.92
16.35
13.07
ROA
-9.94%
-6.41%
1.36%
0.79%
1.63%
3.06%
6.23%
4.95%
6.06%
4.12%
ROE
-24.84%
-18.53%
4.59%
2.50%
5.24%
11.78%
24.91%
19.64%
22.25%
13.90%
ROCE
-9.43%
-2.14%
7.94%
9.74%
12.11%
13.85%
21.87%
18.99%
19.24%
16.76%
Fixed Asset Turnover
2.01
5.16
2.41
5.02
6.38
8.67
17.23
15.27
15.28
21.01
Receivable days
264.43
84.31
123.30
59.36
61.29
49.85
23.65
31.93
44.69
63.47
Inventory Days
33.95
33.22
70.00
15.21
4.96
11.83
8.57
7.20
8.31
12.64
Payable days
181.34
70.91
163.26
52.64
47.09
42.81
21.40
27.08
34.01
48.50
Cash Conversion Cycle
117.05
46.62
30.04
21.93
19.17
18.87
10.82
12.05
18.99
27.61
Total Debt/Equity
1.01
0.82
1.28
1.15
1.03
1.36
1.82
1.48
1.65
0.88
Interest Cover
-1.98
-0.33
1.60
1.25
1.53
2.07
2.93
2.66
3.57
2.92

Annual Reports:


News Update


  • Optiemus Infracom setting up factory for mobile manufacturing in Noida
    28th Dec 2020, 09:30 AM

    The company has plans to raise Rs 285 crore from sale of one of its buildings in Noida to Kailash Darshan Housing Development

    Read More
  • Optiemus Infracom to acquire balance stake in JV company from Wistron Corporation
    19th Dec 2020, 12:17 PM

    The Board of Directors of the company in its meeting held on December 18, 2020 has considered and approved the same

    Read More
  • Optiemus Infracom - Quarterly Results
    10th Nov 2020, 18:14 PM

    Read More

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.