Aishwarya Technologies & Telecom Ltd

About [ edit ]

Aishwarya Telecom is engaged in the business of manufacturer and distributor of Test and Measuring instruments in Telecom field.

  • Market Cap 4.80 Cr.
  • Current Price 2.01
  • High / Low 3.14 / 1.20
  • Stock P/E
  • Book Value 1.23
  • Dividend Yield 0.00 %
  • ROCE -50.3 %
  • ROE -85.3 %
  • Face Value 5.00

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -2.81%
  • The company has delivered a poor sales growth of -19.14% over past five years.
  • Promoter holding is low: 29.87%
  • Company has a low return on equity of -54.84% for last 3 years.
  • Contingent liabilities of Rs.1.76 Cr.
  • Company has high debtors of 362.29 days.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
2.59 0.99 1.89 2.08 5.04 2.59 2.02 5.14 1.01 0.36 1.49 2.52
15.05 4.73 3.89 3.97 24.97 3.14 2.63 5.87 7.00 1.76 2.54 2.96
Operating Profit -12.46 -3.74 -2.00 -1.89 -19.93 -0.55 -0.61 -0.73 -5.99 -1.40 -1.05 -0.44
OPM % -481.08% -377.78% -105.82% -90.87% -395.44% -21.24% -30.20% -14.20% -593.07% -388.89% -70.47% -17.46%
Other Income 1.51 0.12 0.07 0.05 2.91 0.10 0.07 0.19 0.20 0.12 0.21 0.11
Interest 0.46 0.43 0.39 0.23 1.21 0.13 0.14 0.15 0.24 0.22 0.07 0.13
Depreciation 0.27 0.20 0.20 0.20 0.42 0.14 0.14 0.14 0.14 0.10 0.10 0.10
Profit before tax -11.68 -4.25 -2.52 -2.27 -18.65 -0.72 -0.82 -0.83 -6.17 -1.60 -1.01 -0.56
Tax % 27.91% 0.00% 0.00% 0.00% 30.72% 19.44% 28.05% 20.48% 20.91% 26.25% 25.74% 28.57%
Net Profit -8.42 -4.25 -2.52 -2.28 -12.92 -0.58 -0.59 -0.66 -4.88 -1.19 -0.75 -0.41
EPS in Rs -3.79 -1.91 -1.13 -1.03 -5.41 -0.24 -0.25 -0.28 -2.04 -0.50 -0.31 -0.17

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
42.25 35.87 35.03 24.50 26.08 31.12 45.92 55.43 24.25 10.00 10.76 5.38
35.34 32.57 36.46 21.88 23.25 30.83 44.40 52.54 35.98 30.90 18.62 14.26
Operating Profit 6.91 3.30 -1.43 2.62 2.83 0.29 1.52 2.89 -11.73 -20.90 -7.86 -8.88
OPM % 16.36% 9.20% -4.08% 10.69% 10.85% 0.93% 3.31% 5.21% -48.37% -209.00% -73.05% -165.06%
Other Income 1.78 0.97 0.58 0.12 0.18 0.25 0.19 0.44 2.15 3.16 0.55 0.64
Interest 0.85 1.04 1.24 1.43 1.67 1.36 1.55 2.45 1.66 1.66 0.67 0.66
Depreciation 0.79 0.82 0.95 1.17 0.96 1.16 1.24 1.06 0.90 0.80 0.57 0.44
Profit before tax 7.05 2.41 -3.04 0.14 0.38 -1.98 -1.08 -0.18 -12.14 -20.20 -8.55 -9.34
Tax % 11.63% 11.20% -5.92% -778.57% 165.79% -2.02% -1.85% -227.78% 25.04% 28.37% 21.40%
Net Profit 6.23 2.14 -3.22 1.22 -0.25 -2.02 -1.10 -0.59 -9.10 -14.48 -6.71 -7.23
EPS in Rs 2.92 0.99 -1.49 0.57 -0.12 -0.94 -0.51 -0.27 -4.10 -6.06 -2.81 -3.02
Dividend Payout % 8.60% 10.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:-13%
5 Years:-19%
3 Years:-42%
TTM:-64%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:51%
Stock Price CAGR
10 Years:-17%
5 Years:-9%
3 Years:-25%
1 Year:66%
Return on Equity
10 Years:-11%
5 Years:-26%
3 Years:-55%
Last Year:-85%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
10.71 10.83 10.83 10.83 10.83 10.78 10.78 10.78 11.11 11.95 11.95 11.95
Reserves 27.20 29.10 25.87 27.09 26.84 24.75 23.65 22.94 13.85 -0.76 -7.40 -9.00
Borrowings 2.83 1.79 4.49 7.65 8.03 7.48 3.81 6.10 8.40 7.40 8.18 6.93
5.49 7.90 10.16 5.68 6.79 5.95 10.97 10.21 8.55 14.78 21.98 24.82
Total Liabilities 46.23 49.62 51.35 51.25 52.49 48.96 49.21 50.03 41.91 33.37 34.71 34.70
7.64 7.50 9.46 8.28 7.39 6.53 5.36 4.40 4.80 3.98 3.42 3.24
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
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38.59 42.12 41.89 42.97 45.10 42.43 43.85 45.63 37.11 29.39 31.29 31.46
Total Assets 46.23 49.62 51.35 51.25 52.49 48.96 49.21 50.03 41.91 33.37 34.71 34.70

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3.55 1.77 -6.34 1.06 4.81 -2.37 -4.19 0.23 -0.60
-0.67 -2.92 -0.01 -0.36 -0.07 -0.09 -1.27 0.01 -0.01
-1.45 2.07 3.05 -0.19 -3.68 3.08 4.45 -0.38 0.78
Net Cash Flow 1.43 0.92 -3.30 0.51 1.06 0.63 -1.00 -0.13 0.16

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 8.37% -4.34% 3.67% 4.51% -1.40% 1.16% 5.79% -28.72% -71.38% -50.32%
Debtor Days 202.33 244.22 248.51 432.04 393.41 296.50 170.82 152.77 275.14 337.62 362.29
Inventory Turnover 3.40 3.68 2.50 2.52 0.02 0.11 3.86 1.91 1.18 1.74

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
29.22 29.22 29.22 34.20 32.64 32.64 32.64 32.64 32.64 32.64 32.68 29.87
70.78 70.78 70.78 65.80 67.36 67.36 67.36 67.36 67.36 67.36 67.32 70.13

Documents