Optiemus Infracom Ltd
Optiemus Infracom Ltd is primarily engaged in the distribution of mobile handsets of reputed brands like Nokia and Samsung for last 25 years.
The group first started distribution of Nokia handsets in Delhi General Trade market in 1995.[1]
- Market Cap ₹ 2,335 Cr.
- Current Price ₹ 272
- High / Low ₹ 381 / 160
- Stock P/E 79.9
- Book Value ₹ 47.2
- Dividend Yield 0.55 %
- ROCE 10.8 %
- ROE 8.87 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Stock is trading at 5.76 times its book value
- Company has a low return on equity of 8.78% over last 3 years.
- Earnings include an other income of Rs.42.3 Cr.
- Company has high debtors of 162 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,855 | 2,832 | 4,104 | 2,559 | 1,910 | 1,052 | 602 | 396 | 302 | 179 | 430 | 597 | 606 | |
1,794 | 2,752 | 3,983 | 2,448 | 1,825 | 1,009 | 535 | 407 | 374 | 274 | 444 | 600 | 610 | |
Operating Profit | 60 | 79 | 122 | 111 | 85 | 43 | 67 | -11 | -72 | -95 | -14 | -3 | -3 |
OPM % | 3% | 3% | 3% | 4% | 4% | 4% | 11% | -3% | -24% | -53% | -3% | -0% | -1% |
2 | 3 | 7 | 7 | 9 | 29 | 12 | 53 | 9 | 197 | 43 | 46 | 42 | |
Interest | 16 | 28 | 39 | 40 | 43 | 42 | 31 | 29 | 6 | 6 | 4 | 1 | -0 |
Depreciation | 6 | 6 | 12 | 33 | 23 | 17 | 13 | 11 | 8 | 3 | 0 | 0 | 0 |
Profit before tax | 40 | 47 | 77 | 45 | 28 | 13 | 37 | 2 | -77 | 94 | 26 | 43 | 39 |
Tax % | 30% | 35% | 35% | 34% | 35% | 27% | 32% | -19% | 10% | 3% | 28% | 18% | |
28 | 31 | 50 | 30 | 18 | 10 | 25 | 2 | -69 | 91 | 19 | 35 | 29 | |
EPS in Rs | 3.28 | 3.57 | 5.84 | 3.45 | 2.11 | 1.14 | 2.88 | 0.26 | -8.00 | 10.58 | 2.16 | 4.05 | 3.41 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 37% |
Compounded Sales Growth | |
---|---|
10 Years: | -14% |
5 Years: | 0% |
3 Years: | 26% |
TTM: | 4% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 7% |
3 Years: | 36% |
TTM: | 11% |
Stock Price CAGR | |
---|---|
10 Years: | 34% |
5 Years: | 19% |
3 Years: | 32% |
1 Year: | 58% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 2% |
3 Years: | 9% |
Last Year: | 9% |
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 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 |
Reserves | 55 | 85 | 135 | 163 | 182 | 192 | 245 | 248 | 179 | 270 | 288 | 324 | 320 |
231 | 245 | 401 | 336 | 255 | 262 | 247 | 239 | 229 | 32 | 20 | 0 | 0 | |
177 | 270 | 253 | 336 | 165 | 149 | 64 | 72 | 57 | 39 | 143 | 183 | 126 | |
Total Liabilities | 548 | 687 | 875 | 920 | 688 | 689 | 642 | 645 | 550 | 427 | 537 | 594 | 531 |
141 | 136 | 228 | 196 | 173 | 156 | 146 | 139 | 129 | 1 | 1 | 1 | 0 | |
CWIP | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 2 | 4 | 20 | 28 | 40 | 77 | 66 | 72 | 67 | 67 | 127 | 136 | 136 |
405 | 510 | 626 | 696 | 475 | 456 | 430 | 433 | 354 | 359 | 408 | 456 | 394 | |
Total Assets | 548 | 687 | 875 | 920 | 688 | 689 | 642 | 645 | 550 | 427 | 537 | 594 | 531 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
61 | 71 | 12 | 111 | 127 | 50 | 13 | 21 | 9 | -18 | 53 | 4 | |
-126 | -41 | -82 | -6 | 19 | -22 | 14 | 11 | -1 | 224 | -47 | 11 | |
86 | -14 | 117 | -105 | -123 | -26 | -58 | -45 | -18 | -196 | -16 | -18 | |
Net Cash Flow | 21 | 16 | 47 | -0 | 23 | 3 | -31 | -13 | -10 | 10 | -10 | -3 |
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 | 48 | 32 | 24 | 58 | 43 | 66 | 111 | 173 | 199 | 255 | 179 | 162 |
Inventory Days | 9 | 10 | 12 | 7 | 2 | 10 | 12 | 40 | 5 | 14 | 3 | 1 |
Days Payable | 36 | 32 | 22 | 50 | 31 | 53 | 26 | 61 | 54 | 79 | 122 | 121 |
Cash Conversion Cycle | 21 | 10 | 14 | 15 | 14 | 22 | 97 | 152 | 150 | 190 | 61 | 42 |
Working Capital Days | 33 | 21 | 22 | 29 | 29 | 53 | 157 | 242 | 251 | 519 | 198 | 156 |
ROCE % | 19% | 19% | 22% | 14% | 13% | 10% | 12% | 5% | -13% | -12% | 7% | 11% |
Documents
Announcements
- Submission Of Compliance Certificate Under Regulation 40(9) Read With Regulation 40 (10) Of SEBI (LODR) Regulations, 2015 19h
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Newspaper Clippings for Loss of Share Certificates
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Financial Year Ended 31.03.2024 16 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Trading/ Distribution Business (~91% of revenues)[1]
The company is a leading player in mobile handset distribution industry and presently deals in handsets of Nokia, Samsung & HTC.[2]
OIL has signed an exclusive agreement for designing, manufacturing and distribution of Blackberry Handsets in India, Sri Lanka, Nepal and Bangladesh which is expected to provide a revenue upside to the company in next couple of years.[3] The group operates with a vast spread of 27 Regional branches, presence with close to 650 Distributors (Micro and Macro Distributors), more than 10,000 retail partners (in the general trade segment) and more than 700 service centres. [4]