Relic Technologies Ltd

₹ 25.6 4.92%
25 Nov - close price
About

Relic Technologies is engaged in share broking business only.

  • Market Cap 9.22 Cr.
  • Current Price 25.6
  • High / Low 31.3 / 13.0
  • Stock P/E 25.6
  • Book Value 16.9
  • Dividend Yield 0.00 %
  • ROCE 10.1 %
  • ROE 7.79 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Debtor days have improved from 208 to 146 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 6.36% 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
0.22 0.24 0.25 0.18 0.37 0.44 0.33 0.37 0.48 0.50 0.37 0.49 0.35
0.16 0.21 0.17 0.14 0.24 0.21 0.29 0.23 0.24 0.38 0.32 0.25 0.29
Operating Profit 0.06 0.03 0.08 0.04 0.13 0.23 0.04 0.14 0.24 0.12 0.05 0.24 0.06
OPM % 27.27% 12.50% 32.00% 22.22% 35.14% 52.27% 12.12% 37.84% 50.00% 24.00% 13.51% 48.98% 17.14%
0.02 0.02 0.02 0.02 0.04 0.00 0.03 0.02 0.03 0.03 0.03 0.02 0.03
Interest 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
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 -0.03 0.01 0.04 0.03 0.03 0.03 0.03
Profit before tax 0.05 0.02 0.07 0.03 0.14 0.20 0.10 0.15 0.23 0.12 0.05 0.23 0.06
Tax % 0.00% 0.00% 71.43% 0.00% 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% 240.00% 0.00% 0.00%
Net Profit 0.05 0.02 0.02 0.03 0.14 0.20 0.02 0.15 0.22 0.13 -0.07 0.24 0.06
EPS in Rs 0.14 0.06 0.06 0.08 0.39 0.56 0.06 0.42 0.61 0.36 -0.19 0.67 0.17
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
0.72 0.50 0.72 0.75 0.95 0.88 0.89 1.19 2.28 1.05 1.39 1.83 1.71
0.63 0.36 0.52 0.44 0.66 0.72 0.66 0.72 0.78 0.72 0.86 1.17 1.24
Operating Profit 0.09 0.14 0.20 0.31 0.29 0.16 0.23 0.47 1.50 0.33 0.53 0.66 0.47
OPM % 12.50% 28.00% 27.78% 41.33% 30.53% 18.18% 25.84% 39.50% 65.79% 31.43% 38.13% 36.07% 27.49%
-0.02 0.00 0.00 -0.29 0.00 0.05 -0.02 -0.01 0.00 0.00 0.00 0.00 0.11
Interest 0.02 0.02 0.01 0.01 0.02 0.02 0.02 0.02 0.01 0.01 0.00 0.00 0.00
Depreciation 0.10 0.11 0.10 0.10 0.14 0.16 0.16 0.16 0.13 0.12 0.06 0.10 0.12
Profit before tax -0.05 0.01 0.09 -0.09 0.13 0.03 0.03 0.28 1.36 0.20 0.47 0.56 0.46
Tax % -20.00% 100.00% 33.33% 22.22% 76.92% 66.67% 66.67% 35.71% 29.41% 25.00% 17.02% 21.43%
Net Profit -0.06 0.02 0.06 -0.07 0.04 0.01 0.01 0.19 0.97 0.16 0.39 0.43 0.36
EPS in Rs -0.17 0.06 0.17 -0.19 0.11 0.03 0.03 0.53 2.69 0.44 1.08 1.19 1.01
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: 14%
5 Years: 16%
3 Years: -7%
TTM: 6%
Compounded Profit Growth
10 Years: 36%
5 Years: 114%
3 Years: -24%
TTM: -39%
Stock Price CAGR
10 Years: 17%
5 Years: 13%
3 Years: 20%
1 Year: 72%
Return on Equity
10 Years: 6%
5 Years: 9%
3 Years: 6%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
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 0.03 0.04 0.10 0.03 0.07 0.08 0.04 0.23 1.20 1.26 1.67 2.17 2.47
1.32 1.25 1.14 1.05 1.19 0.91 0.81 0.73 0.38 0.18 0.02 0.00 0.00
0.18 0.18 0.23 0.19 0.26 0.20 0.20 0.28 0.22 0.16 0.23 0.19 0.08
Total Liabilities 5.13 5.07 5.07 4.87 5.12 4.79 4.65 4.84 5.40 5.20 5.52 5.96 6.15
1.14 1.04 0.93 0.75 1.00 0.84 0.70 0.66 0.53 0.42 0.36 0.49 0.59
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 0.37 0.37 0.37 0.34 0.34 0.34 0.29 0.28 0.21 0.12 0.13 0.20 0.20
3.62 3.66 3.77 3.78 3.78 3.61 3.66 3.90 4.66 4.66 5.03 5.27 5.36
Total Assets 5.13 5.07 5.07 4.87 5.12 4.79 4.65 4.84 5.40 5.20 5.52 5.96 6.15

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0.00 0.11 0.10 0.15 0.01 0.25 0.17 0.14 1.77 -0.43 0.06 0.16
-0.16 0.03 0.02 0.08 -0.34 0.04 0.01 -0.07 0.11 0.06 0.07 0.08
0.01 -0.10 -0.09 -0.09 0.12 -0.31 -0.06 -0.09 -0.36 -0.21 -0.16 -0.02
Net Cash Flow -0.15 0.04 0.03 0.14 -0.21 -0.02 0.12 -0.02 1.52 -0.58 -0.03 0.22

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 623.54 897.90 613.40 530.47 411.11 356.70 344.49 251.51 129.67 271.14 207.45 145.60
Inventory Days
Days Payable
Cash Conversion Cycle 623.54 897.90 613.40 530.47 411.11 356.70 344.49 251.51 129.67 271.14 207.45 145.60
Working Capital Days 1,282.57 1,839.60 1,247.08 1,158.27 960.53 987.16 721.80 515.29 267.35 594.43 396.51 295.19
ROCE % -0.20% 0.61% 2.06% 4.41% 3.14% 1.06% 1.55% 6.88% 28.13% 4.11% 9.10% 10.13%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
66.22 66.22 66.22 66.22 66.22 66.22 66.22 66.22 66.22 66.22 66.22 66.21
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
33.75 33.75 33.75 33.75 33.75 33.75 33.75 33.75 33.75 33.75 33.75 33.75

Documents