Voltaire e-Retail Live BSE/NSE | Voltaire e-Retail Fundamenta data | Voltaire e-Retail Balance sheet | Voltaire e-Retail Quarterly Results | Voltaire e-Retail Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.84
461.46
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.62
N/A
0.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-36.60
-18.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-3.71
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.98
-

P:E (Median)

8 Years
5 Years
3 Years

5.86
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.40
0.40
0.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.37
17.02
33.09

Quarterly Results

Standalone Figures in Rs. Crores

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 -3% 0 0 -11% 1 0 0 0 0 32%
Expenses 0 0 0% 0 0 -64% 1 0 210% 1 0 387%
EBITDA 0 0 -7% 0 0 900% 0 0 - 0 0 -
EBIDTM 51% 52% 60% 5% 9% 0% -99% 45%
Other Income 0 0 0 0 0 -100% 0 0 -100% 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 100% 0 0 -50% 0 0 0% 0 0 -50%
PBT 0 0 -7% 0 0 1800% 0 0 20% 0 0 -
Tax 0 0 -25% 0 0 - 0 0 0 0 0 -
PAT 0 0 0% 0 0 375% 0 0 20% 0 0 -
PATM 34% 35% 56% 10% 8% 0% -90% 37%
EPS 0.23 0.25 -8% 0.46 0.09 411% 0.13 0.11 18% -0.80 0.25 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 08 Mar 07
Net Sales 2 1 1 2 5 12 3 0 0 1 1 Net Sales Growth 79% 5% -48% -54% -59% 345% 1,143% 0 -100% -30% Cost Of Goods Sold 1 0 0 2 4 10 2 0 0 1 1 Gross Profit 1 1 1 1 0 2 1 0 0 0 0 GP Margin 38% 100% 100% 29% 9% 17% 23% 95% 0 -37% 2% Total Expenditure 2 1 1 3 5 11 2 0 0 1 1 Power & Fuel Cost - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 1% 2% 0% 0% 0% 0% 0% 0 0% 0% Employee Cost - 0 0 1 0 0 0 0 0 0 0 % Of Sales - 39% 42% 27% 4% 1% 4% 33% 0 1% 1% Manufacturing Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0 0% 0% General & Admin Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 36% 37% 19% 4% 2% 5% 38% 0 3% 1% Selling & Distn. Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 1% 1% 0% 0% 0% 0% 0% 0 0% 0% Miscellaneous Exp. - 0 0 0 0 1 0 0 0 0 0 % Of Sales - 3% 0% 0% 0% 12% 0% 5% 0 0% 0% EBITDA 0 0 0 0 0 0 0 0 0 0 0 EBITDA Margin 3% 20% 18% -18% 1% 2% 14% 19% 0 -41% 1% Other Income 0 0 0 0 0 0 0 0 0 0 0 Interest 0 0 0 0 0 0 0 0 0 0 0 Depreciation 0 0 0 0 0 0 0 0 0 0 0 PBT 0 0 0 0 0 0 0 0 0 0 0 Tax 0 0 0 0 0 0 0 0 0 0 0 Tax Rate -100% -11% 0% -4% 33% 31% 31% 40% 0% 0% 0% PAT 0 0 0 0 0 0 0 0 0 0 0 PAT before Minority Interest 0 0 0 0 0 0 0 0 0 0 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 1% 18% 6% -22% 1% 2% 9% 14% 0 0% 0% PAT Growth -93% 200% 115% -1,275% -80% -17% 700% 0 0 0 EPS 0.05 0.51 0.17 -1.15 0.10 0.49 0.59 0.07 0.00 0.00 0.00

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 08

Mar 07

Net Sales

Net Sales Growth

79%

-48%

-54%

-59%

345%

1,143%

-100%

-30%

Cost Of Goods Sold

Gross Profit

GP Margin

38%

100%

29%

17%

23%

95%

-37%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

39%

42%

27%

33%

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

36%

37%

19%

38%

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

12%

EBITDA

EBITDA Margin

20%

18%

-18%

14%

19%

-41%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

-100%

-11%

-4%

33%

31%

40%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

18%

-22%

14%

PAT Growth

-93%

200%

115%

-1,275%

-80%

-17%

700%

EPS

0.05

0.51

0.17

-1.15

0.10

0.49

0.59

0.07

0.00

Description TTM Mar 17 Mar 16
Net Sales - 2 5 Net Sales Growth - -48% Cost Of Goods Sold - 2 4 Gross Profit - 1 0 GP Margin - 38% 9% Total Expenditure - 3 5 Power & Fuel Cost - 0 0 % Of Sales - 0% 0% Employee Cost - 1 0 % Of Sales - 36% 4% Manufacturing Exp. - 0 0 % Of Sales - 0% 0% General & Admin Exp. - 1 0 % Of Sales - 24% 4% Selling & Distn. Exp. - 0 0 % Of Sales - 1% 0% Miscellaneous Exp. - 0 0 % Of Sales - 0% 0% EBITDA - -1 0 EBITDA Margin - -24% 1% Other Income - 0 0 Interest - 0 0 Depreciation - 0 0 PBT - -1 0 Tax - 0 0 Tax Rate - -3% 33% PAT - -1 0 PAT before Minority Interest - -1 0 Minority Interest - 0 0 PAT Margin - -27% 1% PAT Growth - -1,775% EPS - -1.63 0.10

Description

TTM

Mar 17

Mar 16

Net Sales

Net Sales Growth

-48%

Cost Of Goods Sold

Gross Profit

GP Margin

38%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

36%

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

24%

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

-1

EBITDA Margin

-24%

Other Income

Interest

Depreciation

PBT

-1

Tax

Tax Rate

-3%

33%

PAT

-1

PAT before Minority Interest

-1

Minority Interest

PAT Margin

-27%

PAT Growth

-1,775%

EPS

-1.63

0.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 08 Mar 07
Shareholder's Funds 19 19 19 20 20 19 14 1 1 1 Share Capital 4 4 4 4 4 4 3 0 0 0 Total Reserves 15 15 15 16 15 15 11 0 0 0 Non-Current Liabilities 0 0 0 0 0 0 0 0 0 0 Secured Loans 0 0 0 0 0 0 0 0 0 0 Unsecured Loans 0 0 0 0 0 0 0 0 0 0 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 3 0 1 0 3 2 1 0 1 1 Trade Payables 0 0 1 0 2 0 1 0 1 1 Other Current Liabilities 3 0 0 0 1 2 0 0 0 0 Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 Short Term Provisions 0 0 0 0 0 0 0 0 0 0 Total Liabilities 23 19 20 20 22 21 16 1 1 2 Net Block 0 0 0 0 0 0 0 0 0 0 Gross Block 0 1 1 0 0 0 0 0 0 0 Accumulated Depreciation 0 0 0 0 0 0 0 0 0 0 Non Current Assets 22 18 17 18 21 21 0 0 0 0 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 22 18 17 18 21 21 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 0 1 3 2 2 0 16 0 1 2 Current Investments 0 1 2 0 0 0 0 0 0 0 Inventories 0 0 0 1 0 0 0 0 0 0 Sundry Debtors 0 0 0 0 0 0 0 0 1 1 Cash & Bank 0 0 0 0 0 0 1 0 0 0 Other Current Assets 0 0 0 0 1 0 14 0 0 0 Short Term Loans & Adv. 0 0 0 0 1 0 14 0 0 0 Net Current Assets -3 1 2 2 -1 -2 14 0 1 1 Total Assets 23 19 20 20 22 21 16 1 1 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 08

Mar 07

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

-3

-1

-2

Total Assets

Description Mar 17 Mar 16
Shareholder's Funds 19 20 Share Capital 4 4 Total Reserves 15 16 Non-Current Liabilities 0 0 Secured Loans 0 0 Unsecured Loans 0 0 Long Term Provisions 0 0 Current Liabilities 1 0 Trade Payables 1 0 Other Current Liabilities 0 0 Short Term Borrowings 0 0 Short Term Provisions 0 0 Total Liabilities 20 20 Net Block 0 0 Gross Block 1 0 Accumulated Depreciation 0 0 Non Current Assets 17 18 Capital Work in Progress 0 0 Non Current Investment 0 0 Long Term Loans & Adv. 17 18 Other Non Current Assets 0 0 Current Assets 3 2 Current Investments 2 0 Inventories 0 1 Sundry Debtors 0 0 Cash & Bank 1 0 Other Current Assets 0 0 Short Term Loans & Adv. 0 0 Net Current Assets 2 2 Total Assets 20 20

Description

Mar 17

Mar 16

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 08 Mar 07
Cash From Operating Activity -1 -2 3 0 0 -6 -13 0 0 0 PBT 0 0 0 0 0 0 0 0 0 0 Adjustment 0 0 0 0 0 0 0 0 0 0 Changes in Working Capital -1 -2 4 0 0 -6 -13 0 0 0 Cash after chg. in Working capital -1 -2 3 0 0 -6 -13 0 0 0 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid 0 0 0 0 0 0 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 0 0 0 Cash From Investing Activity 1 1 -3 0 0 0 0 0 0 0 Net Fixed Assets 0 0 0 0 0 0 0 0 0 0 Net Investments 1 1 -3 0 0 0 0 0 0 0 Others 0 0 0 0 0 0 0 0 0 0 Cash from Financing Activity 0 0 0 0 0 5 14 0 0 0 Net Cash Inflow / Outflow 0 0 0 0 0 -1 1 0 0 0 Opening Cash & Equivalents 0 0 0 0 0 1 0 0 0 0 Closing Cash & Equivalent 0 0 0 0 0 0 1 0 0 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 08

Mar 07

Cash From Operating Activity

-1

-2

-6

-13

PBT

Adjustment

Changes in Working Capital

-1

-2

-6

-13

Cash after chg. in Working capital

-1

-2

-6

-13

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-3

Net Fixed Assets

Net Investments

-3

Others

Cash from Financing Activity

Net Cash Inflow / Outflow

-1

Opening Cash & Equivalents

Closing Cash & Equivalent

Description Mar 17 Mar 16
Cash From Operating Activity 3 0 PBT -1 0 Adjustment 0 0 Changes in Working Capital 4 0 Cash after chg. in Working capital 3 0 Interest Paid 0 0 Tax Paid 0 0 Other Direct Exp. Paid 0 0 Extra & Other Items 0 0 Cash From Investing Activity -3 0 Net Fixed Assets 0 Net Investments -3 Others 0 Cash from Financing Activity 0 0 Net Cash Inflow / Outflow 0 0 Opening Cash & Equivalents 0 0 Closing Cash & Equivalent 1 0

Description

Mar 17

Mar 16

Cash From Operating Activity

PBT

-1

Adjustment

Changes in Working Capital

Cash after chg. in Working capital

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-3

Net Fixed Assets

Net Investments

-3

Others

Cash from Financing Activity

Net Cash Inflow / Outflow

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 08 Mar 07
Book Value (Rs.) 47 47 47 48 48 47 45 13 14 14 ROA 1% 0% -2% 0% 1% 1% 0% 0% 0% 0% ROE 1% 0% -2% 0% 1% 1% 0% 0% 0% 1% ROCE 1% 0% -2% 0% 1% 2% 1% 1% 0% 1% Fixed Asset Turnover 2.39 2.19 7.64 134.37 1337.58 0.00 0.00 0.00 0.00 0.00 Receivable days 0 0 4 2 1 26 604 0 592 329 Inventory Days 0 0 0 112 0 0 0 0 36 25 Payable days 0 0 0 53 32 98 5,591 0 370 218 Cash Conversion Cycle 0 0 4 61 -32 -72 -4,987 0 257 136 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 197 4 -208 124 1,174 701 38 68 38 65

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 08

Mar 07

Book Value (Rs.)

ROA

-2%

ROE

-2%

ROCE

-2%

Fixed Asset Turnover

2.39

2.19

7.64

134.37

1337.58

0.00

Receivable days

604

592

329

Inventory Days

112

Payable days

5,591

370

218

Cash Conversion Cycle

-32

-72

-4,987

257

136

Total Debt/Equity

0.00

Interest Cover

197

-208

124

1,174

701

Description Mar 17 Mar 16
Book Value (Rs.) 46 48 ROA -3% 0% ROE -3% 0% ROCE -3% 0% Fixed Asset Turnover 7.97 76.57 Receivable days 7 2 Inventory Days 0 112 Payable days 0 0 Cash Conversion Cycle 7 114 Total Debt/Equity 0.00 0.00 Interest Cover -279 124

Voltaire e-Retail Ltd.

Trading

BSE: 509038 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Voltaire e-Retail Ltd.

Trading

BSE: 509038 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update