Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
SEAMEC Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (6.70) | (37) | (6.40) | (14) |
| Op profit growth | (129) | (430) | (51) | 78.80 |
| EBIT growth | (103) | (1,356) | (91) | 5,879 |
| Net profit growth | (101) | (2,864) | (96) | (6,008) |
| Profitability ratios (%) | ||||
| OPM | 16.90 | (55) | 10.60 | 20 |
| EBIT margin | 1.87 | (69) | 3.49 | 36.60 |
| Net profit margin | 0.52 | (72) | 1.64 | 34.80 |
| RoCE | 1.01 | (33) | 2.04 | 23.90 |
| RoNW | 0.07 | (8.90) | 0.25 | 5.75 |
| RoA | 0.07 | (8.40) | 0.24 | 5.68 |
| Per share ratios () | ||||
| EPS | 0.39 | -- | 2.12 | 35.80 |
| Dividend per share | -- | -- | -- | 1 |
| Cash EPS | (19) | (77) | (17) | 22.60 |
| Book value per share | 135 | 134 | 193 | 174 |
| Valuation ratios | ||||
| P/E | 484 | -- | 31.60 | 2.42 |
| P/CEPS | (10) | (1.10) | (4) | 3.83 |
| P/B | 1.40 | 0.64 | 0.35 | 0.50 |
| EV/EBIDTA | 7.95 | (1.50) | 0.65 | 0.21 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | 3.34 |
| Tax payout | (66) | 2.85 | (52) | (4.70) |
| Liquidity ratios | ||||
| Debtor days | 213 | 260 | 173 | 142 |
| Inventory days | 29.30 | 32 | 20.40 | 21.70 |
| Creditor days | (256) | (134) | (111) | (85) |
| Leverage ratios | ||||
| Interest coverage | (5.60) | 125 | (42) | (560) |
| Net debt / equity | (0.20) | (0.20) | (0.30) | (0.40) |
| Net debt / op. profit | (1.90) | 0.70 | (3.80) | (3.70) |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (32) | (31) | (25) | (27) |
| Other costs | (51) | (125) | (65) | (53) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 194 | 208 | 328 | 350 |
| yoy growth (%) | (6.70) | (37) | (6.40) | (14) |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | (61) | (64) | (81) | (96) |
| As % of sales | 31.60 | 30.60 | 24.60 | 27.40 |
| Other costs | (100) | (258) | (213) | (184) |
| As % of sales | 51.50 | 125 | 64.90 | 52.60 |
| Operating profit | 32.80 | (114) | 34.70 | 70 |
| OPM | 16.90 | (55) | 10.60 | 20 |
| Depreciation | (49) | (48) | (47) | (45) |
| Interest expense | (0.60) | (1.20) | (0.30) | (0.20) |
| Other income | 19.80 | 18.90 | 24.20 | 104 |
| Profit before tax | 2.97 | (145) | 11.20 | 128 |
| Taxes | (2) | (4.10) | (5.80) | (6) |
| Tax rate | (66) | 2.85 | (52) | (4.70) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 1 | (149) | 5.39 | 122 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 1 | (149) | 5.39 | 122 |
| yoy growth (%) | (101) | (2,864) | (96) | (6,008) |
| NPM | 0.52 | (72) | 1.64 | 34.80 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 2.97 | (145) | 11.20 | 128 |
| Depreciation | (49) | (48) | (47) | (45) |
| Tax paid | (2) | (4.10) | (5.80) | (6) |
| Working capital | (146) | (39) | 97.50 | 142 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (194) | (236) | 55.40 | 218 |
| Capital expenditure | (121) | (250) | (331) | (15) |
| Free cash flow | (315) | (486) | (276) | 203 |
| Equity raised | 721 | 856 | 892 | 874 |
| Investments | 61.30 | 34.80 | 31.40 | 7.02 |
| Debt financing/disposal | 7.32 | 17.90 | 28.10 | 12.70 |
| Dividends paid | -- | -- | -- | 3.39 |
| Other items | -- | -- | -- | -- |
| Net in cash | 475 | 423 | 676 | 1,100 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 25.40 | 25.40 | 25.40 | 25.40 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 404 | 318 | 316 | 467 |
| Net worth | 430 | 343 | 342 | 492 |
| Minority interest | ||||
| Debt | 72.30 | 7.32 | 17.90 | 28.10 |
| Deferred tax liabilities (net) | 0.47 | 2.39 | 1.65 | 0.50 |
| Total liabilities | 502 | 353 | 361 | 521 |
| Fixed assets | 236 | 169 | 208 | 174 |
| Intangible assets | ||||
| Investments | 117 | 61.30 | 34.80 | 31.40 |
| Deferred tax asset (net) | -- | -- | -- | -- |
| Net working capital | 87.20 | 53.30 | 21 | 155 |
| Inventories | 15.20 | 14.30 | 16.70 | 19.70 |
| Inventory Days | -- | 27 | 29.40 | 21.90 |
| Sundry debtors | 163 | 117 | 109 | 187 |
| Debtor days | -- | 221 | 191 | 208 |
| Other current assets | 60.10 | 51.20 | 37.10 | 77.30 |
| Sundry creditors | (124) | (105) | (121) | (115) |
| Creditor days | -- | 197 | 213 | 128 |
| Other current liabilities | (27) | (25) | (20) | (13) |
| Cash | 62.50 | 69.70 | 97.90 | 160 |
| Total assets | 502 | 353 | 361 | 521 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Jun-2019 | Mar-2019 | Jun-2018 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 102 | 114 | 61.70 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 102 | 114 | 61.70 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 9.70 | 8.53 | 6.26 | -- | -- |
| Total Income | 112 | 122 | 67.90 | -- | -- |
| Total Expenditure ** | 52.40 | 65.20 | 35.10 | -- | -- |
| PBIDT | 59.70 | 57.20 | 32.80 | -- | -- |
| Interest | 1.13 | 1.34 | 0.20 | -- | -- |
| PBDT | 58.50 | 55.80 | 32.60 | -- | -- |
| Depreciation | 13.80 | 13.20 | 11.80 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.41 | 2.25 | 0.29 | -- | -- |
| Deferred Tax | 0.34 | 0.24 | -- | -- | -- |
| Reported Profit After Tax | 44 | 40.10 | 20.50 | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 44 | 40.10 | 20.50 | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 44 | 40.10 | 20.50 | -- | -- |
| EPS (Unit Curr.) | 17.30 | 15.80 | 8.06 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 25.40 | 25.40 | 25.40 | -- | -- |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 58.30 | 50.20 | 53.20 | -- | -- |
| PBDTM(%) | 57.20 | 49 | 52.80 | -- | -- |
| PATM(%) | 42.90 | 35.30 | 33.20 | -- | -- |
