Dolat Algotech Ltd

₹ 44.2 -8.87%

26 May - close price

dolatinvest.com BSE: 505526 NSE : DOLATALGO

About

Dolat Algotech Ltd is a trading cum clearing member of NSE India and carries on the business of securities broking and securities trading.^[1]

Key Points

Business Overview
The Company is a registered broker for capital market and futures & option segment with NSE and is engaged in proprietary trading of shares, securities, commodities and other financial products. ^[1]

Website BSE NSE

Market Cap ₹ 778 Cr.
Current Price ₹ 44.2
High / Low ₹ 80.7 / 39.2
Stock P/E 6.71
Book Value ₹ 36.3
Dividend Yield 0.57 %
ROCE 22.8 %
ROE 19.9 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 32.6%

Cons

Contingent liabilities of Rs.885 Cr.
Earnings include an other income of Rs.73.9 Cr.
Working capital days have increased from 455 days to 777 days

* 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: Finance Industry: Finance & Investments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
	23.72	27.00	32.79	45.61	92.88	70.05	56.57	47.62	57.52	48.98	53.94	42.67	8.21
	4.47	5.28	9.26	8.27	13.63	10.24	12.91	13.42	12.69	13.45	15.94	14.51	14.54
Operating Profit	19.25	21.72	23.53	37.34	79.25	59.81	43.66	34.20	44.83	35.53	38.00	28.16	-6.33
OPM %	81.16%	80.44%	71.76%	81.87%	85.33%	85.38%	77.18%	71.82%	77.94%	72.54%	70.45%	65.99%	-77.10%
	9.82	9.02	13.03	15.57	11.80	7.32	7.74	21.63	20.77	18.78	19.37	16.53	19.21
Interest	3.28	4.16	6.57	7.04	7.55	6.47	7.33	5.16	5.78	7.48	5.46	7.21	6.38
Depreciation	0.01	0.04	0.08	0.08	0.08	0.05	0.06	0.09	0.15	0.13	0.17	0.21	0.20
Profit before tax	25.78	26.54	29.91	45.79	83.42	60.61	44.01	50.58	59.67	46.70	51.74	37.27	6.30
Tax %	15.79%	18.88%	18.46%	18.39%	23.96%	24.95%	23.31%	19.77%	20.23%	18.09%	20.20%	20.55%	-8.57%
Net Profit	21.71	21.52	24.39	37.37	63.43	45.49	33.75	40.59	47.59	38.25	41.28	29.61	6.85
EPS in Rs	1.23	1.22	1.39	2.12	3.60	2.58	1.92	2.31	2.70	2.17	2.35	1.68	0.39
Raw PDF

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
	218	217	182	34	89	83	139	116	93	219	262	154
	217	205	226	29	85	81	95	33	21	34	47	58
Operating Profit	1	12	-43	5	4	2	43	83	72	185	215	95
OPM %	1%	5%	-24%	15%	5%	2%	31%	71%	77%	85%	82%	62%
	0	0	0	0	0	0	4	0	29	29	27	74
Interest	0	0	0	0	0	0	0	5	16	28	27	27
Depreciation	0	0	0	0	0	0	0	0	0	0	0	1
Profit before tax	1	12	-43	5	4	2	47	78	85	186	215	142
Tax %	18%	32%	33%	31%	30%	24%	34%	35%	17%	21%	22%	18%
Net Profit	1	8	-29	3	3	1	31	51	71	147	167	116
EPS in Rs	0.05	0.45	-1.65	0.19	0.17	0.08	1.77	2.87	4.04	8.34	9.51	6.59
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	3%	2%	2%	2%	0%

Compounded Sales Growth
10 Years:	-3%
5 Years:	2%
3 Years:	18%
TTM:	-41%

Compounded Profit Growth
10 Years:	31%
5 Years:	32%
3 Years:	18%
TTM:	-31%

Stock Price CAGR
10 Years:	39%
5 Years:	18%
3 Years:	4%
1 Year:	-42%

Return on Equity
10 Years:	28%
5 Years:	34%
3 Years:	33%
Last Year:	20%

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
	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	67	75	46	49	52	53	85	133	202	346	510	622
	0	0	0	0	0	0	0	0	10	114	175	140
	5	3	4	1	1	0	1	11	18	19	57	22
Total Liabilities	89	95	67	67	70	71	103	161	247	497	759	801
	0	0	0	0	0	0	0	0	0	1	1	1
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	7	3	16	9	52	84	204	25	41	70
	89	95	59	65	54	62	51	77	42	472	717	730
Total Assets	89	95	67	67	70	71	103	161	247	497	759	801

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
	-25	-16	14	-18	13	-7	44	41	122	163	109	46
	-0	0	-7	5	-14	7	-2	0	-27	-337	-104	-43
	0	0	0	0	0	0	0	-7	-2	-3	-4	-4
Net Cash Flow	-25	-16	7	-14	-0	0	42	34	93	-176	1	-2

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	14	52	3	113	53	0	0	0	0	0	0	0
Inventory Days	98	101	43	552	72	203	0
Days Payable	0	0	0	4	0	1
Cash Conversion Cycle	111	153	46	661	125	202	0	0	0	0	0	0
Working Capital Days	103	145	55	545	171	223	129	198	-52	140	449	777
ROCE %	2%	13%	-55%	8%	6%	3%	50%	65%	53%	60%	41%	23%

Shareholding Pattern

Numbers in percentages

Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
74.49	74.49	74.49	74.49	74.49	74.49	74.49	74.49	74.49	74.49	74.49	74.49
0.02	0.02	0.00	0.00	0.00	0.04	0.12	0.02	0.07	0.08	0.01	0.08
25.49	25.49	25.51	25.51	25.51	25.48	25.40	25.50	25.44	25.44	25.50	25.44

Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
74.45	74.45	74.49	74.49	74.49	74.49	74.49
0.00	0.00	0.06	0.02	0.00	0.02	0.08
0.00	0.00	0.00	0.23	0.00	0.00	0.00
25.55	25.55	25.45	25.26	25.51	25.50	25.44

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Dolat Algotech Ltd

Dolat Algotech Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Concalls