Nettlinx Ltd

Nettlinx Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Nettlinx Ltd

₹ 76.9 -1.82%
13 Dec - close price
nettlinx.org BSE: 511658
About

Incorporated in 1999, Nettlinx Ltd provides Internet solutions for data voice and security, and software development[1]

Key Points

Business Overview:[1][2]
Company is an Internet Infrastructure initiative of the Nettlinx Group. It is a digital project agency offering a full-service digital media solution and has a Class B license to operate as an Internet Service Provider, ITSP and Call Centre (OSP) Services Provider having a customer base of 9000+ clients. Company provides fully converged network platform (Data, Voice and Video application support) to Enterprises across 93+ locations in Telangana & Andhra Pradesh. It has also made investments in Reality & Green Energy

Website BSE
  • Market Cap ₹ 186 Cr.
  • Current Price ₹ 76.9
  • High / Low ₹ 131 / 68.0
  • Stock P/E 29.3
  • Book Value ₹ 21.2
  • Dividend Yield 0.52 %
  • ROCE 18.6 %
  • ROE 18.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 27.0% CAGR over last 5 years

Cons

  • Stock is trading at 3.62 times its book value
  • The company has delivered a poor sales growth of 9.72% over past five years.
  • Company has a low return on equity of 9.17% over last 3 years.
  • Company has high debtors of 189 days.
  • Promoter holding has decreased over last 3 years: -4.12%

* 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: Telecomm-Service Industry: Telecommunications - Service Provider

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
16.39 7.41 5.77 5.40 6.37 4.43 5.46 7.06 7.44 6.38 11.87 7.21 7.26
11.58 7.79 5.74 4.75 5.78 4.14 6.08 4.16 4.56 4.12 6.75 5.04 5.68
Operating Profit 4.81 -0.38 0.03 0.65 0.59 0.29 -0.62 2.90 2.88 2.26 5.12 2.17 1.58
OPM % 29.35% -5.13% 0.52% 12.04% 9.26% 6.55% -11.36% 41.08% 38.71% 35.42% 43.13% 30.10% 21.76%
0.00 0.16 0.08 0.05 0.03 0.03 1.27 0.02 0.02 0.03 0.08 0.00 0.05
Interest 0.31 0.21 0.31 0.27 0.25 0.24 0.23 0.21 0.26 0.30 0.24 0.30 0.29
Depreciation 0.22 0.26 0.23 0.24 0.25 0.25 0.25 0.24 0.25 0.25 0.25 0.24 0.26
Profit before tax 4.28 -0.69 -0.43 0.19 0.12 -0.17 0.17 2.47 2.39 1.74 4.71 1.63 1.08
Tax % 16.59% 8.70% -55.81% 26.32% 158.33% 100.00% 64.71% 26.32% 29.71% 32.18% 26.33% 31.29% 47.22%
3.57 -0.76 -0.19 0.13 -0.07 -0.34 0.06 1.82 1.68 1.18 3.47 1.12 0.58
EPS in Rs 1.56 -0.33 -0.08 0.08 -0.00 -0.14 0.05 0.76 0.69 0.49 1.44 0.46 0.24
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
11.46 8.63 10.89 21.39 19.00 15.72 20.60 46.80 35.34 34.42 21.64 32.75 32.72
10.43 9.56 11.33 19.40 15.28 13.19 15.09 43.55 31.81 29.31 20.67 19.57 21.59
Operating Profit 1.03 -0.93 -0.44 1.99 3.72 2.53 5.51 3.25 3.53 5.11 0.97 13.18 11.13
OPM % 8.99% -10.78% -4.04% 9.30% 19.58% 16.09% 26.75% 6.94% 9.99% 14.85% 4.48% 40.24% 34.02%
1.50 2.03 1.30 0.87 1.32 2.45 2.88 1.37 0.07 0.30 1.37 0.14 0.16
Interest 1.19 0.78 0.58 0.78 1.28 2.44 2.91 1.72 1.54 1.26 1.04 1.03 1.13
Depreciation 0.67 0.53 0.45 0.42 0.40 0.63 0.83 0.66 1.21 0.95 0.99 0.99 1.00
Profit before tax 0.67 -0.21 -0.17 1.66 3.36 1.91 4.65 2.24 0.85 3.20 0.31 11.30 9.16
Tax % 13.43% -9.52% -11.76% 0.00% 25.30% 64.40% 33.76% 30.80% 211.76% 19.69% 170.97% 27.79%
0.58 -0.19 -0.16 1.66 2.50 0.68 3.08 1.55 -0.94 2.56 -0.22 8.15 6.35
EPS in Rs 0.25 -0.08 -0.07 0.72 1.02 -2.82 1.40 0.76 -0.30 1.21 -0.01 3.38 2.63
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,568.00% 11.85%
Compounded Sales Growth
10 Years: 14%
5 Years: 10%
3 Years: -3%
TTM: 34%
Compounded Profit Growth
10 Years: 56%
5 Years: 27%
3 Years: 140%
TTM: 95%
Stock Price CAGR
10 Years: 18%
5 Years: 38%
3 Years: 32%
1 Year: -22%
Return on Equity
10 Years: 6%
5 Years: 6%
3 Years: 9%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.76 24.18 24.18
Reserves 6.38 6.16 5.75 7.41 10.89 13.48 16.68 20.44 18.77 24.73 28.11 26.26 27.14
3.18 1.83 3.51 4.75 8.61 14.91 18.85 19.65 13.58 13.96 10.69 14.44 18.40
10.10 9.07 8.07 8.74 8.79 16.42 21.84 31.32 16.75 15.20 15.95 15.85 15.31
Total Liabilities 31.12 28.52 28.79 32.36 39.75 56.27 68.83 82.87 60.56 65.35 66.51 80.73 85.03
7.17 2.96 3.28 3.63 3.86 10.63 11.91 11.97 9.48 10.06 10.20 10.14 10.45
CWIP 0.00 0.00 0.00 0.00 3.08 14.98 18.39 18.49 18.49 18.70 18.70 18.70 18.70
Investments 5.47 5.68 5.67 4.27 1.13 1.00 0.37 0.37 0.27 13.16 14.23 15.14 15.14
18.48 19.88 19.84 24.46 31.68 29.66 38.16 52.04 32.32 23.43 23.38 36.75 40.74
Total Assets 31.12 28.52 28.79 32.36 39.75 56.27 68.83 82.87 60.56 65.35 66.51 80.73 85.03

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1.04 1.87 -1.69 0.62 -1.10 2.90 5.51 10.28 16.07 7.20 -1.50 1.81
1.61 -0.87 0.26 -1.97 -2.70 -6.95 -6.67 -20.40 -5.17 -8.84 -1.97 -4.23
-0.37 -0.95 1.58 1.23 8.49 3.11 1.23 11.70 -8.03 -0.22 -1.41 2.70
Net Cash Flow 0.20 0.05 0.15 -0.11 4.69 -0.94 0.06 1.58 2.87 -1.86 -4.88 0.29

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 80.90 107.00 100.22 71.67 166.94 184.36 191.36 178.13 40.69 50.58 65.27 189.35
Inventory Days 2,195.25
Days Payable 378.13
Cash Conversion Cycle 1,898.02 107.00 100.22 71.67 166.94 184.36 191.36 178.13 40.69 50.58 65.27 189.35
Working Capital Days 209.57 365.42 316.40 229.00 301.03 337.60 310.43 153.80 128.59 105.41 222.81 262.13
ROCE % 8.87% 3.31% -0.15% 11.01% 16.66% 9.33% 13.03% 5.39% 4.34% 8.09% 2.25% 18.64%

Shareholding Pattern

Numbers in percentages

7 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
59.50% 58.52% 58.42% 58.65% 58.65% 59.70% 60.79% 60.80% 58.71% 56.19% 54.60% 54.75%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.84% 1.25% 1.10% 1.10%
40.49% 41.47% 41.57% 41.35% 41.35% 40.29% 39.19% 39.20% 40.47% 42.56% 44.31% 44.16%
No. of Shareholders 2,6052,7662,7712,6622,6143,2163,5693,5993,5023,4996,4136,241

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls

  • Jul 2024
    Transcript
    Notes
    PPT
  • May 2024
    Transcript
    Notes
    PPT