Surevin BPO Services Ltd

Surevin BPO Services is engaged in the Business Process Outsourcing (BPO) is the fastest growing segment of the ITES (Information Technology Enabled Services) industry.

  • Market Cap: 26.50 Cr.
  • Current Price: 78.25
  • 52 weeks High / Low 111.00 / 70.00
  • Book Value: 44.73
  • Stock P/E: 4.69
  • Dividend Yield: 0.00 %
  • ROCE: 49.62 %
  • ROE: 45.75 %
  • Sales Growth (3Yrs): 43.63 %
  • Listed on NSE
  • Company Website
  • Face Value: 10.00
Pros:
Company has reduced debt.
Company has good consistent profit growth of 116.06% over 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 36.48%
Debtor days have improved from 97.36 to 59.61 days.
Cons:
Though the company is reporting repeated profits, it is not paying out dividend

Peer Comparison Sector: IT - Software // Industry: Computers - Software - Medium / Small

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit
EPS in Rs

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
7.84 5.41 6.04 10.53 15.21 15.21 17.71 45.07
6.90 5.61 5.30 8.29 11.53 11.57 14.81 34.67
Operating Profit 0.94 -0.20 0.74 2.24 3.68 3.64 2.90 10.40
OPM % 11.99% -3.70% 12.25% 21.27% 24.19% 23.93% 16.37% 23.08%
Other Income -0.05 0.01 -0.06 0.03 0.06 -0.24 0.38 0.31
Interest 0.08 0.11 0.11 0.15 0.07 0.07 0.62 0.55
Depreciation 0.22 0.27 0.34 0.80 0.72 0.68 1.00 2.27
Profit before tax 0.59 -0.57 0.23 1.32 2.95 2.65 1.66 7.89
Tax % 57.63% 17.54% 60.87% 44.70% 39.66% 29.06% 36.14% 28.77%
Net Profit 0.25 -0.48 0.10 0.73 1.77 1.88 1.06 5.62
EPS in Rs 21.56 0.00 4.46 31.56 77.24 7.60 3.14 16.58
Dividend Payout % 44.00% -0.00% 0.00% 15.75% 10.40% 0.00% 0.00% 0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:49.48%
3 Years:43.63%
TTM:154.49%
Compounded Profit Growth
10 Years:%
5 Years:116.06%
3 Years:46.96%
TTM:378.81%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-12.81%
Return on Equity
10 Years:%
5 Years:41.15%
3 Years:36.48%
Last Year:45.75%

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
0.11 0.23 0.23 0.23 0.23 2.48 3.39 3.39
Reserves 0.95 0.47 0.57 1.11 3.00 3.18 6.16 11.76
Borrowings 0.88 1.01 1.35 1.51 0.79 1.08 5.98 3.50
2.32 1.65 1.50 3.02 4.15 2.99 4.89 7.20
Total Liabilities 4.26 3.36 3.65 5.87 8.17 9.73 20.42 25.85
0.90 1.36 1.23 1.46 1.55 1.23 4.29 3.38
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.02
3.36 2.00 2.42 4.41 6.62 8.49 16.11 22.45
Total Assets 4.26 3.36 3.65 5.87 8.17 9.73 20.42 25.85

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
0.34 0.61 0.55 1.45 0.82 0.85 1.89 3.99
-0.27 -0.74 -0.21 -1.04 -0.43 -0.81 -4.73 -1.54
-0.15 0.13 -0.21 -0.06 -0.34 0.21 6.13 -0.69
Net Cash Flow -0.07 0.00 0.14 0.35 0.05 0.24 3.29 1.75

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -23.56% 22.28% 59.60% 88.50% 56.32% 21.91% 49.62%
Debtor Days 92.18 57.35 55.60 64.13 85.43 105.11 127.37 59.61
Inventory Turnover