Equippp Social Impact Technologies Ltd

Equippp Social Impact Technologies Ltd

₹ 26.4 -0.90%
18 Jun 11:12 a.m.
About

Incorporated in 2022, EquiPPP Social Impact Technologies Ltd provides new age technologies and next generation IT solutions & services[1]

Key Points

Business Overview:[1][2]
ESITL is a technology-driven company,
providing various tech offerings, digital engineering, business intelligence, analytics, machine learning, testing and IT Consulting,
IPs, and services, predominantly to players
in social impact like governments, PPPs,
CSRs, ESG, SIBs (Social Impact Bonds),
NGOs and NPOs. Company's offerings
are built on technologies such as Block
chain, Cloud, AI/ML, Enterprise Solutions,
Digital Transformation, etc.

  • Market Cap 272 Cr.
  • Current Price 26.4
  • High / Low 36.7 / 23.4
  • Stock P/E
  • Book Value 0.65
  • Dividend Yield 0.00 %
  • ROCE -1.86 %
  • ROE -4.06 %
  • Face Value 1.00

Pros

Cons

  • Stock is trading at 40.3 times its book value
  • Company has low interest coverage ratio.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 340 days.
  • Working capital days have increased from 62.3 days to 176 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Jun 2011 Sep 2011 Dec 2011 Dec 2021 Mar 2022 Jun 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
82.16 176.48 153.61 54.75 0.00 0.00 0.00 0.60 0.30 0.00 0.00 0.31 1.56
79.88 174.29 152.50 52.62 0.08 0.31 0.07 0.35 0.08 0.43 0.27 0.35 0.71
Operating Profit 2.28 2.19 1.11 2.13 -0.08 -0.31 -0.07 0.25 0.22 -0.43 -0.27 -0.04 0.85
OPM % 2.78% 1.24% 0.72% 3.89% 41.67% 73.33% -12.90% 54.49%
0.52 0.13 1.26 1.11 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00
Interest 0.27 0.29 0.40 0.46 0.00 0.00 0.00 0.02 0.02 0.03 0.03 0.02 0.05
Depreciation 0.64 0.37 0.63 0.52 0.18 0.18 0.18 0.19 -0.32 0.06 0.06 0.06 0.07
Profit before tax 1.89 1.66 1.34 2.26 -0.26 -0.49 -0.25 0.04 0.53 -0.52 -0.36 -0.12 0.73
Tax % 10.05% 24.10% 16.42% 101.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.70 1.26 1.12 -0.03 -0.26 -0.49 -0.25 0.04 0.53 -0.53 -0.36 -0.13 0.74
EPS in Rs 0.28 0.17 0.18 -0.06 -0.03 -0.05 -0.02 0.00 0.05 -0.05 -0.03 -0.01 0.07
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
105.94 294.58 551.25 560.34 74.46 129.67 0.00 1.50 1.87
75.91 239.77 454.04 808.62 200.76 125.71 0.60 0.93 1.77
Operating Profit 30.03 54.81 97.21 -248.28 -126.30 3.96 -0.60 0.57 0.10
OPM % 28.35% 18.61% 17.63% -44.31% -169.62% 3.05% 38.00% 5.35%
0.68 11.57 1.18 18.10 11.92 2.48 -1.64 0.01 0.00
Interest 0.20 0.32 0.56 1.45 0.40 1.31 0.00 0.07 0.12
Depreciation 5.07 6.84 17.90 71.57 29.41 3.53 0.71 0.24 0.26
Profit before tax 25.44 59.22 79.93 -303.20 -144.19 1.60 -2.95 0.27 -0.28
Tax % 9.83% 3.70% 9.06% 2.55% -1.93% 11.88% 0.00% 0.00% 0.00%
22.94 57.03 72.69 -295.48 -146.98 1.41 -2.95 0.27 -0.28
EPS in Rs 17.40 20.87 -84.41 -41.99 0.21 -0.29 0.03 -0.03
Dividend Payout % 12.03% 11.59% 9.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 25%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -204%
Stock Price CAGR
10 Years: 39%
5 Years: 138%
3 Years: 97%
1 Year: 3%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: -4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
Equity Capital 13.97 16.64 34.99 35.15 35.15 49.15 10.31 10.31 10.31
Reserves 72.21 239.22 384.55 129.97 -17.66 -6.74 -3.55 -3.28 -3.56
0.01 0.00 0.72 0.47 2.63 7.46 0.51 1.39 1.99
18.49 24.68 35.14 26.52 9.92 15.53 0.40 1.01 1.23
Total Liabilities 104.68 280.54 455.40 192.11 30.04 65.40 7.67 9.43 9.97
20.40 23.75 176.66 106.20 7.72 11.57 7.66 7.87 7.70
CWIP 0.79 35.85 31.61 0.10 0.00 0.00 0.00 0.00 0.00
Investments 2.71 23.66 15.96 0.00 0.00 0.00 0.00 0.00 0.00
80.78 197.28 231.17 85.81 22.32 53.83 0.01 1.56 2.27
Total Assets 104.68 280.54 455.40 192.11 30.04 65.40 7.67 9.43 9.97

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
-6.12 -25.90 60.95 78.03 -14.72 -13.00 -0.16 0.38 -1.02
-14.80 -62.12 -163.46 -108.06 -1.06 -16.04 -8.20 -0.46 -0.08
39.50 117.66 109.94 -10.62 2.16 33.34 8.33 0.81 0.48
Net Cash Flow 18.58 29.64 7.43 -40.65 -13.62 4.30 -0.03 0.74 -0.62

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
Debtor Days 139.78 173.79 77.35 25.11 38.63 71.41 165.47 339.63
Inventory Days
Days Payable
Cash Conversion Cycle 139.78 173.79 77.35 25.11 38.63 71.41 165.47 339.63
Working Capital Days 151.18 153.99 99.26 28.12 47.06 89.20 -51.10 175.67
ROCE % 31.72% 23.96% -99.94% -154.85% 7.80% 4.33%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
0.00% 97.00% 97.00% 97.00% 97.00% 96.99% 96.99% 96.89% 96.73% 96.67% 89.10% 89.10%
100.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.11% 3.27% 3.33% 10.91% 10.90%
No. of Shareholders 20,22423,17929,58328,14227,51227,15825,88225,00424,66924,34225,20224,470

Documents