Equippp Social Impact Technologies Ltd
Incorporated in 2022, EquiPPP Social Impact Technologies Ltd provides new age technologies and next generation IT solutions & services[1]
- Market Cap ₹ 321 Cr.
- Current Price ₹ 31.2
- High / Low ₹ 36.7 / 23.4
- Stock P/E
- Book Value ₹ 0.60
- Dividend Yield 0.00 %
- ROCE 4.46 %
- ROE 4.06 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 52.2 times its book value
- Company has low interest coverage ratio.
- Company might be capitalizing the interest cost
- Company has high debtors of 165 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
389.80 | 146.58 | 1.03 | 0.90 | 0.66 | 1.48 | 0.70 | 2.03 | 0.00 | 0.00 | 0.00 | 1.50 | 0.61 | |
385.54 | 148.44 | 12.42 | 1.18 | 1.20 | 2.04 | 1.13 | 2.48 | 0.17 | 1.28 | 0.60 | 0.92 | 1.13 | |
Operating Profit | 4.26 | -1.86 | -11.39 | -0.28 | -0.54 | -0.56 | -0.43 | -0.45 | -0.17 | -1.28 | -0.60 | 0.58 | -0.52 |
OPM % | 1.09% | -1.27% | -1,105.83% | -31.11% | -81.82% | -37.84% | -61.43% | -22.17% | 38.67% | -85.25% | |||
1.25 | -1.92 | -0.04 | 0.07 | -2.61 | 0.07 | 0.49 | -0.12 | 0.00 | 13.96 | -1.64 | 0.01 | 0.01 | |
Interest | 1.21 | 2.40 | 2.73 | 3.18 | 2.04 | 0.51 | 0.51 | 0.54 | 0.13 | 0.00 | 0.00 | 0.07 | 0.10 |
Depreciation | 0.48 | 0.58 | 0.12 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.71 | 0.24 | -0.14 |
Profit before tax | 3.82 | -6.76 | -14.28 | -3.40 | -5.20 | -1.01 | -0.46 | -1.12 | -0.31 | 12.67 | -2.95 | 0.28 | -0.47 |
Tax % | 35.60% | 4.29% | 0.00% | 0.00% | 0.00% | 0.00% | 78.26% | 38.39% | 0.00% | 0.00% | 0.00% | 0.00% | |
2.47 | -6.46 | -14.28 | -3.40 | -5.20 | -1.01 | -0.10 | -0.68 | -0.32 | 12.67 | -2.95 | 0.28 | -0.47 | |
EPS in Rs | 0.50 | -0.67 | -1.49 | -0.35 | -0.54 | -0.11 | -0.01 | -0.07 | -0.03 | 40.93 | -0.29 | 0.03 | -0.04 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -37% |
5 Years: | 16% |
3 Years: | % |
TTM: | -49% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 37% |
3 Years: | 42% |
TTM: | 36% |
Stock Price CAGR | |
---|---|
10 Years: | 44% |
5 Years: | 139% |
3 Years: | % |
1 Year: | 0% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5.03 | 9.74 | 9.74 | 9.74 | 9.74 | 9.74 | 9.61 | 9.61 | 9.61 | 0.31 | 10.31 | 10.31 | 10.31 |
Reserves | 1.03 | -9.11 | -23.39 | -26.79 | -31.99 | -33.00 | -32.97 | -33.66 | -33.97 | -0.61 | -3.55 | -3.27 | -4.16 |
4.82 | 17.50 | 19.35 | 21.73 | 21.75 | 23.13 | 20.91 | 21.03 | 26.21 | 2.19 | 0.51 | 1.39 | 1.44 | |
23.06 | 5.08 | 3.36 | 3.77 | 3.63 | 4.04 | 6.10 | 6.04 | 1.41 | 0.13 | 0.40 | 1.00 | 1.05 | |
Total Liabilities | 33.94 | 23.21 | 9.06 | 8.45 | 3.13 | 3.91 | 3.65 | 3.02 | 3.26 | 2.02 | 7.67 | 9.43 | 8.64 |
6.31 | 4.78 | 4.55 | 4.54 | 1.43 | 1.42 | 1.42 | 0.19 | 0.18 | 0.17 | 7.66 | 7.87 | 7.75 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
27.63 | 18.43 | 4.51 | 3.91 | 1.70 | 2.49 | 2.23 | 2.83 | 3.08 | 1.85 | 0.01 | 1.55 | 0.89 | |
Total Assets | 33.94 | 23.21 | 9.06 | 8.45 | 3.13 | 3.91 | 3.65 | 3.02 | 3.26 | 2.02 | 7.67 | 9.43 | 8.64 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10.54 | -18.99 | 0.93 | 0.52 | 1.52 | -0.87 | 2.76 | -0.65 | -0.63 | -2.56 | -0.16 | 0.38 | |
-5.31 | 17.03 | 2.43 | 0.00 | 0.48 | 0.00 | 0.00 | 1.08 | 0.00 | 0.00 | -8.20 | -0.46 | |
1.57 | -4.78 | -3.17 | -0.80 | -2.01 | 0.87 | -2.73 | -0.41 | 0.97 | 2.19 | 8.33 | 0.81 | |
Net Cash Flow | 6.80 | -6.74 | 0.19 | -0.27 | -0.01 | 0.00 | 0.03 | 0.01 | 0.34 | -0.38 | -0.03 | 0.73 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 11.37 | 33.79 | 173.64 | 73.00 | 22.12 | 214.56 | 344.14 | 239.14 | 165.47 | |||
Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 11.37 | 33.79 | 173.64 | 73.00 | 22.12 | 214.56 | 344.14 | 239.14 | 165.47 | |||
Working Capital Days | -4.40 | 27.12 | -503.20 | -876.00 | -1,078.41 | -231.82 | -365.00 | -34.16 | -48.67 | |||
ROCE % | 10.55% | -10.96% | -96.01% | -4.24% | -25.84% | -57.75% | -28.60% | 4.46% |
Documents
Announcements
- Board Meeting Intimation for Considering The Audited Standalone And Consolidated Financial Results For The Quarter And Financial Year Ended March 31, 2024. 9h
- Certificate Under Reg. 40(9) Of SEBI (LODR) Regulations, 2015. 26 Apr
- Compliance Certificate Under Reg 7(3) Of The SEBI (LODR) Regulations, 2015. 24 Apr
- Intimation Of Infusion Of Rs.4 Crores As Capital In Wholly Owned Subsidiary- EQUIPPP DESI Investments Private Limited ("EQUIPPP DESI") 18 Apr
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 17 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Business Overview:[1][2]
ESITL is a technology-driven company,
providing various tech offerings, digital engineering, business intelligence, analytics, machine learning, testing and IT Consulting,
IPs, and services, predominantly to players
in social impact like governments, PPPs,
CSRs, ESG, SIBs (Social Impact Bonds),
NGOs and NPOs. Company's offerings
are built on technologies such as Block
chain, Cloud, AI/ML, Enterprise Solutions,
Digital Transformation, etc.