Relic Technologies Ltd
Relic Technologies is engaged in share broking business only.
- Market Cap ₹ 6.01 Cr.
- Current Price ₹ 16.7
- High / Low ₹ 24.2 / 14.6
- Stock P/E
- Book Value ₹ 17.5
- Dividend Yield 0.00 %
- ROCE 5.18 %
- ROE 3.61 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.95 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 5.70% over past five years.
- Company has a low return on equity of 5.85% over last 3 years.
* 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: Stock/ Commodity Brokers Industry: Finance & Investments
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.50 | 0.72 | 0.75 | 0.95 | 0.93 | 0.89 | 1.19 | 2.28 | 1.05 | 1.39 | 1.83 | 1.57 | 1.39 | |
0.36 | 0.52 | 0.44 | 0.66 | 0.72 | 0.66 | 0.72 | 0.74 | 0.72 | 0.86 | 1.17 | 1.11 | 1.55 | |
Operating Profit | 0.14 | 0.20 | 0.31 | 0.29 | 0.21 | 0.23 | 0.47 | 1.54 | 0.33 | 0.53 | 0.66 | 0.46 | -0.16 |
OPM % | 28.00% | 27.78% | 41.33% | 30.53% | 22.58% | 25.84% | 39.50% | 67.54% | 31.43% | 38.13% | 36.07% | 29.30% | -11.51% |
0.00 | 0.00 | -0.25 | 0.00 | 0.00 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | |
Interest | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 |
Depreciation | 0.10 | 0.10 | 0.10 | 0.14 | 0.16 | 0.16 | 0.16 | 0.13 | 0.12 | 0.06 | 0.10 | 0.13 | 0.18 |
Profit before tax | 0.02 | 0.09 | -0.05 | 0.13 | 0.03 | 0.03 | 0.28 | 1.40 | 0.20 | 0.47 | 0.56 | 0.33 | -0.23 |
Tax % | 50.00% | 33.33% | 40.00% | 76.92% | 66.67% | 66.67% | 35.71% | 28.57% | 25.00% | 17.02% | 21.43% | 33.33% | |
0.02 | 0.06 | -0.03 | 0.04 | 0.01 | 0.01 | 0.19 | 1.01 | 0.16 | 0.39 | 0.43 | 0.23 | -0.34 | |
EPS in Rs | 0.06 | 0.17 | -0.08 | 0.11 | 0.03 | 0.03 | 0.53 | 2.81 | 0.44 | 1.08 | 1.19 | 0.64 | -0.95 |
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: | 8% |
5 Years: | 6% |
3 Years: | 14% |
TTM: | -12% |
Compounded Profit Growth | |
---|---|
10 Years: | 14% |
5 Years: | 3% |
3 Years: | 13% |
TTM: | -221% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 18% |
3 Years: | 6% |
1 Year: | -2% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 8% |
3 Years: | 6% |
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 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 |
Reserves | 0.35 | 0.41 | 0.38 | 0.42 | 0.43 | 0.42 | 0.61 | 1.62 | 1.77 | 2.17 | 2.67 | 2.86 | 2.70 |
1.24 | 1.14 | 1.05 | 1.19 | 0.91 | 0.81 | 0.73 | 0.38 | 0.18 | 0.02 | 0.00 | 0.00 | 0.42 | |
0.18 | 0.23 | 0.19 | 0.26 | 0.20 | 0.19 | 0.27 | 0.22 | 0.16 | 0.23 | 0.19 | 0.30 | 0.13 | |
Total Liabilities | 5.37 | 5.38 | 5.22 | 5.47 | 5.14 | 5.02 | 5.21 | 5.82 | 5.71 | 6.02 | 6.46 | 6.76 | 6.85 |
1.03 | 0.93 | 0.75 | 1.00 | 0.84 | 0.70 | 0.66 | 0.53 | 0.42 | 0.36 | 0.49 | 0.62 | 1.00 | |
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 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.09 | 1.08 | 1.05 | 1.05 | 1.06 | 1.12 | 1.09 | 1.09 |
3.23 | 3.34 | 3.36 | 3.36 | 3.19 | 3.23 | 3.47 | 4.24 | 4.24 | 4.60 | 4.85 | 5.05 | 4.76 | |
Total Assets | 5.37 | 5.38 | 5.22 | 5.47 | 5.14 | 5.02 | 5.21 | 5.82 | 5.71 | 6.02 | 6.46 | 6.76 | 6.85 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.11 | 0.20 | 0.15 | 0.11 | 0.25 | 0.17 | 0.14 | 1.84 | -0.43 | 0.06 | -0.04 | 0.16 | |
0.02 | 0.02 | 0.08 | -0.44 | 0.04 | 0.01 | -0.08 | 0.03 | 0.06 | 0.07 | 0.06 | -0.14 | |
-0.10 | -0.12 | -0.09 | 0.12 | -0.31 | -0.06 | -0.09 | -0.36 | -0.21 | -0.16 | -0.21 | 0.00 | |
Net Cash Flow | 0.03 | 0.10 | 0.14 | -0.21 | -0.02 | 0.12 | -0.03 | 1.52 | -0.58 | -0.02 | -0.19 | 0.02 |
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 | 598.60 | 405.56 | 330.93 | 253.58 | 176.61 | 176.35 | 125.76 | 64.04 | 128.62 | 99.78 | 63.83 | 72.07 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 598.60 | 405.56 | 330.93 | 253.58 | 176.61 | 176.35 | 125.76 | 64.04 | 128.62 | 99.78 | 63.83 | 72.07 |
Working Capital Days | 1,554.90 | 1,039.24 | 958.73 | 803.00 | 773.17 | 553.65 | 389.54 | 201.71 | 451.90 | 288.85 | 213.42 | 202.26 |
ROCE % | 0.77% | 1.93% | 4.13% | 2.93% | 0.99% | 1.43% | 6.35% | 26.76% | 3.77% | 8.29% | 9.29% | 5.18% |
Documents
Announcements
- Certificate Under Reg 40(9) Of The Listing Regulation For The Year Ended 31St March, 2024 2d
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
2d - Certificate for Non-Applicability of ASCR 24A AND CORPORATE REGULATIONS OF SEBI (LODR) Regulations 2015 as on 31.03.2024
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
12 Apr - Certificate under Regulation 74(5) for the quarter ended 31st March, 2024
-
Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s
1 Apr - Additional details required for Corporate announcement filed under regulation 30 of SEBI (LODR), 2015 on 10th November, 2023
- Closure of Trading Window 31 Mar
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 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse