DigiSpice Technologies Ltd

Spice Mobility is engaged in the trading of mobile handsets and through its subsidiaries, in trading of IT products, mobile handsets and their accessories and the information and communication technology business providing value added services to the telecom operators.

  • Market Cap: 168.65 Cr.
  • Current Price: 7.74
  • 52 weeks High / Low 9.95 / 2.80
  • Book Value: 12.10
  • Stock P/E: 33.87
  • Dividend Yield: 5.81 %
  • ROCE: 4.16 %
  • ROE: 2.15 %
  • Sales Growth (3Yrs): -33.29 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 3.00
Edit ratios
Pros:
Stock is trading at 0.64 times its book value
Stock is providing a good dividend yield of 5.81%.
Company has been maintaining a healthy dividend payout of 49.96%
Cons:
The company has delivered a poor growth of -32.91% over past five years.
Company has a low return on equity of -1.53% for last 3 years.
Contingent liabilities of Rs.96.29 Cr.
Earnings include an other income of Rs.15.45 Cr.

Peer comparison Sector: Telecom-Handsets/Mobile // Industry: Telecommunications - Equipment

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
69 69 70 65 77 85 84 95 113 104 105 94
71 72 76 82 70 77 79 97 110 101 101 93
Operating Profit -2 -3 -7 -17 7 9 4 -2 3 4 3 1
OPM % -2% -5% -10% -26% 9% 10% 5% -2% 2% 3% 3% 1%
Other Income 7 2 1 -9 9 3 2 5 8 4 4 0
Interest 0 0 1 1 0 1 1 1 1 1 1 1
Depreciation 5 4 4 4 4 5 4 4 4 4 5 5
Profit before tax 0 -6 -11 -31 11 7 2 -2 5 2 1 -5
Tax % 3,500% -56% -10% 1% 33% 39% 174% 2% -52% 47% 4% -13%
Net Profit -2 -6 -7 -25 2 3 -2 -3 8 1 1 -6
EPS in Rs -0.08 -0.28 -0.32 -1.08 0.10 0.15 -0.09 -0.12 0.33 0.03 0.03 -0.25
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2010 Mar 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
116 1,242 2,008 2,738 1,869 2,111 1,587 855 259 183 254 416
112 1,154 1,896 2,711 1,826 2,105 1,833 864 292 182 240 405
Operating Profit 4 88 112 26 43 6 -246 -9 -33 1 14 11
OPM % 3% 7% 6% 1% 2% 0% -16% -1% -13% 1% 6% 3%
Other Income 2 11 66 24 14 12 -25 -19 25 -19 18 15
Interest 1 3 3 2 2 3 3 1 0 2 3 4
Depreciation 0 8 33 41 36 38 24 28 20 17 18 18
Profit before tax 4 89 142 7 19 -23 -298 -57 -28 -37 12 3
Tax % -7% 39% 21% 148% 75% -18% -3% -17% -36% -22% 24%
Net Profit 4 53 104 -10 5 -28 -307 -69 -36 -36 6 3
EPS in Rs 6.79 4.13 0.00 0.23 0.00 0.00 0.00 0.00 0.00 0.30 0.14
Dividend Payout % 27% 21% 34% -368% 655% -12% -0% -0% -0% -0% 150%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:-32.91%
3 Years:-33.29%
TTM:21.85%
Compounded Profit Growth
10 Years:%
5 Years:0.89%
3 Years:29.28%
TTM:-90.24%
Stock Price CAGR
10 Years:-20.13%
5 Years:-20.68%
3 Years:-16.82%
1 Year:-11.54%
Return on Equity
10 Years:%
5 Years:-18.24%
3 Years:-1.53%
Last Year:2.15%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2010 Mar 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
11 71 71 71 71 68 68 54 54 61 61 61
Reserves 20 679 749 715 676 616 305 211 255 215 223 215
Borrowings 7 40 0 2 3 14 15 53 6 34 57 54
37 509 407 430 361 375 454 320 232 133 188 186
Total Liabilities 75 1,251 1,227 1,218 1,111 1,073 842 652 547 442 529 515
5 305 358 452 442 398 192 127 155 132 127 128
CWIP 0 4 42 15 13 8 10 1 9 8 4 1
Investments 0 271 157 115 86 83 73 84 10 18 22 19
70 671 671 636 569 584 568 440 372 284 376 367
Total Assets 75 1,251 1,227 1,218 1,111 1,073 842 652 547 442 529 515

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2010 Mar 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
12 78 9 -6 107 37 -39 -65 -68 -11 -33
-13 36 -8 37 -45 21 30 41 14 78 -4
4 -51 -26 -34 -40 -66 -1 36 19 -47 1
Net Cash Flow 3 63 -26 -3 22 -9 -10 13 -36 20 -37

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2010 Mar 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 15% 1% 3% -2% -44% -5% -7% 9% 4%
Debtor Days 72 37 27 21 18 23 30 44 76 73 106
Inventory Turnover 14.17 24.09 18.98 23.91 15.92 10.09 8.97 152.07 1,372.76