DigiSpice Technologies Ltd

About [ edit ]

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 882 Cr.
  • Current Price 38.6
  • High / Low 115 / 4.90
  • Stock P/E 102
  • Book Value 10.5
  • Dividend Yield 0.00 %
  • ROCE -1.04 %
  • ROE -4.86 %
  • Face Value 3.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 3.68 times its book value
  • The company has delivered a poor sales growth of -30.54% over past five years.
  • Company has a low return on equity of -0.26% for last 3 years.
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
77.01 85.48 83.64 95.06 112.51 104.41 104.71 94.10 103.97 167.12 174.56 184.56
70.17 76.89 79.25 96.63 109.84 100.86 101.38 93.14 119.89 160.03 168.26 182.77
Operating Profit 6.84 8.59 4.39 -1.57 2.67 3.55 3.33 0.96 -15.92 7.09 6.30 1.79
OPM % 8.88% 10.05% 5.25% -1.65% 2.37% 3.40% 3.18% 1.02% -15.31% 4.24% 3.61% 0.97%
Other Income 9.14 3.28 2.42 4.96 7.81 3.91 3.56 0.17 -28.46 3.30 7.81 4.87
Interest 0.49 0.58 0.60 0.62 0.82 1.08 1.05 1.18 0.91 0.45 0.33 0.30
Depreciation 4.24 4.58 4.48 4.50 4.41 4.44 4.52 5.10 6.56 5.09 5.40 3.77
Profit before tax 11.25 6.71 1.73 -1.73 5.25 1.94 1.32 -5.15 -51.85 4.85 8.38 2.59
Tax % 32.53% 38.90% 173.99% 1.73% -51.81% 46.91% 3.79% -12.62% -0.69% 60.62% 23.03% 30.12%
Net Profit 2.36 3.40 -2.14 -2.75 7.54 0.77 0.75 -5.66 -45.15 1.93 12.91 1.75
EPS in Rs 0.10 0.15 -0.09 -0.12 0.33 0.03 0.03 -0.25 -1.98 0.08 0.57 0.08

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 Mar 2020 TTM
116 1,242 2,008 2,738 1,869 2,111 1,587 855 259 183 254 257 630
112 1,154 1,896 2,711 1,826 2,105 1,833 864 292 182 240 264 631
Operating Profit 4 88 112 26 43 6 -246 -9 -33 1 14 -8 -1
OPM % 3% 7% 6% 1% 2% 0% -16% -1% -13% 1% 6% -3% -0%
Other Income 2 11 66 24 14 12 -25 -19 25 -19 18 -21 -12
Interest 1 3 3 2 2 3 3 1 0 2 3 4 2
Depreciation 0 8 33 41 36 38 24 28 20 17 18 21 21
Profit before tax 4 89 142 7 19 -23 -298 -57 -28 -37 12 -54 -36
Tax % -7% 39% 21% 148% 75% -18% -3% -17% -36% -22% 24% -4%
Net Profit 4 53 104 -10 5 -28 -307 -69 -36 -36 6 -49 -29
EPS in Rs 7.04 4.37 -0.41 0.23 -1.24 -13.49 -3.01 -1.57 -1.57 0.27 -2.16 -1.25
Dividend Payout % 27% 21% 34% -368% 655% -12% 0% 0% 0% 0% 150% 0%
Compounded Sales Growth
10 Years:-15%
5 Years:-31%
3 Years:-0%
TTM:52%
Compounded Profit Growth
10 Years:%
5 Years:14%
3 Years:18%
TTM:87%
Stock Price CAGR
10 Years:-9%
5 Years:21%
3 Years:39%
1 Year:680%
Return on Equity
10 Years:%
5 Years:-7%
3 Years:-0%
Last Year:-5%

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 Mar 2020 Sep 2020
11 71 71 71 71 68 68 54 54 61 61 61 61
Reserves 20 679 749 715 676 616 305 211 255 215 223 162 179
Borrowings 7 40 0 2 3 14 15 53 6 34 57 26 30
37 509 407 430 361 375 454 320 232 133 188 170 215
Total Liabilities 75 1,251 1,227 1,218 1,111 1,073 842 652 547 442 529 418 485
5 305 358 452 442 398 192 127 155 132 127 124 115
CWIP 0 4 42 15 13 8 10 1 9 8 4 4 0
Investments 0 271 157 115 86 83 73 84 10 18 22 6 1
70 671 671 636 569 584 568 440 372 284 376 284 369
Total Assets 75 1,251 1,227 1,218 1,111 1,073 842 652 547 442 529 418 485

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 Mar 2020
12 78 9 -6 107 37 -39 -65 -68 -11 -33 57
-13 36 -8 37 -45 21 30 41 14 78 -4 -7
4 -51 -26 -34 -40 -66 -1 36 19 -47 1 -27
Net Cash Flow 3 63 -26 -3 22 -9 -10 13 -36 20 -37 23

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 Mar 2020
ROCE % 15% 1% 3% -2% -44% -5% -7% 9% 4% -1%
Debtor Days 72 37 27 21 18 23 30 44 76 73 106 66
Inventory Turnover 10.54 18.45 14.18 18.66 12.99 7.04 1.05 28.80 439.19 293.35

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
74.36 74.36 74.36 74.36 74.35 74.35 74.35 74.35 74.35 74.35 74.35 74.19
25.64 25.63 25.64 25.64 25.65 25.65 25.65 25.65 25.65 25.65 25.65 25.81

Documents