Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Suyog Telematics
Join Channel
Consolidated Standalone

Suyog Telematics

₹1119 -0.8 | 0.1%

Market Cap ₹1193 Cr.

Stock P/E 20.5

P/B 4.2

Current Price ₹1119

Book Value ₹ 265.6

Face Value 10

52W High ₹1365

Dividend Yield 0.04%

52W Low ₹ 330

Edit Ratio

Suyog Telematics Research see more...

Overview Inc. Year: 1995Industry: Telecom-Infrastructure

Suyog Telematics Ltd is an India-based telecommunication infrastructure provider. The Company offers telecommunication products and services and is engaged within the different equipment and system renting business. The Company is engaged mostly in the commercial enterprise of installing and commissioning of poles, towers and optical fiber cable (OFC) systems in India. The Company's services consist of fiber optic network solution, tower erection carrier, pole erection service and trading carrier. The Company affords infrastructure property on a shared basis to wi-fi and other communications service carriers. These clients use the space on its telecommunication towers to install conversation-related device to operate their wi-fi communications networks. It additionally gives services to telecom operators in installing telecom infrastructure on job work basis.

Read More..

Suyog Telematics Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Suyog Telematics Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 35 37 35 40 33 35 38 39 41 42
Other Income 0 0 0 2 3 2 2 1 3 1
Total Income 36 37 36 42 36 37 40 39 44 43
Total Expenditure 15 15 15 13 12 11 14 12 13 8
Operating Profit 21 22 20 29 24 26 26 28 31 35
Interest 2 2 1 9 5 3 2 4 6 5
Depreciation 4 6 3 8 3 6 8 7 8 8
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 15 15 15 12 16 17 16 16 17 22
Provision for Tax 3 3 4 5 5 5 6 4 1 2
Profit After Tax 11 12 12 7 11 12 10 12 16 19
Adjustments 0 0 0 0 -0 0 0 0 0 -0
Profit After Adjustments 11 12 12 7 11 12 10 12 16 19
Adjusted Earnings Per Share 11.2 11.2 11.2 6.4 10.9 11.6 9.6 11.7 15.4 17.9

Suyog Telematics Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 9 12 22 44 61 85 105 122 132 126 144 160
Other Income 0 0 0 0 3 2 2 1 3 6 9 7
Total Income 9 12 22 44 64 87 108 123 135 132 152 166
Total Expenditure 5 8 13 20 32 51 53 67 66 40 51 47
Operating Profit 3 4 9 24 32 36 55 57 68 92 101 120
Interest 2 1 2 3 5 8 7 6 10 14 16 17
Depreciation 1 1 2 3 3 4 6 7 16 22 26 31
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 2 5 18 24 24 42 43 42 57 59 71
Provision for Tax 0 1 2 6 7 5 13 10 18 15 13 13
Profit After Tax 1 1 3 12 17 18 29 33 24 41 46 57
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 1 3 12 17 18 29 33 24 41 46 57
Adjusted Earnings Per Share 0 1.2 3.3 11.9 16.7 18.2 28.2 32.5 24 39.5 44.2 54.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 14% 6% 11% 32%
Operating Profit CAGR 10% 21% 23% 42%
PAT CAGR 12% 12% 21% 47%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 202% 37% 25% 49%
ROE Average 23% 23% 27% 27%
ROCE Average 26% 30% 31% 30%

Suyog Telematics Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 6 11 23 35 52 70 97 127 144 188 234
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 7 8 23 54 49 46 31 30 46 75
Other Non-Current Liabilities -0 0 0 1 3 4 8 11 52 64 67
Total Current Liabilities 14 9 12 24 30 37 53 76 88 63 103
Total Liabilities 20 27 44 84 138 160 204 245 314 361 480
Fixed Assets 5 10 20 39 68 86 101 126 196 256 340
Other Non-Current Assets 9 10 11 15 18 20 28 33 39 33 37
Total Current Assets 6 6 13 30 50 52 74 85 78 72 103
Total Assets 20 27 44 84 138 160 204 245 314 361 480

Suyog Telematics Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 0 0 0 1 1 1 2 6 3 3
Cash Flow from Operating Activities -2 3 4 2 -1 33 40 59 60 47 67
Cash Flow from Investing Activities -4 -9 -11 -11 -27 -21 -27 -36 -45 -74 -108
Cash Flow from Financing Activities 6 6 7 13 28 -12 -12 -18 -18 27 40
Net Cash Inflow / Outflow -0 0 -0 4 0 -0 1 4 -3 0 -1
Closing Cash & Cash Equivalent 0 0 0 4 1 1 2 6 3 3 2

Suyog Telematics Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 1.2 3.32 11.88 16.69 18.2 28.2 32.53 24.03 39.48 44.17
CEPS(Rs) 2.7 2.42 4.8 14.57 19.8 22.55 33.86 39.63 39.5 60.06 69.39
DPS(Rs) 0 0 0 0 0 1 2.5 0.5 0 1 0.5
Book NAV/Share(Rs) 0 13.69 22.64 34.52 49.1 67.2 94.94 124.51 128.88 168.71 212.03
Core EBITDA Margin(%) 38.81 32.84 39.46 53.87 47.58 39.71 49.59 45.47 49.77 68.58 64.64
EBIT Margin(%) 33.51 25.89 32.61 47.87 47.41 37.3 46.29 40.45 39.92 55.86 52.25
Pre Tax Margin(%) 16.51 13.31 24.84 41.76 39.01 28.28 39.67 35.5 32.04 44.9 41.07
PAT Margin (%) 11.26 7.91 15.54 27.56 28 21.84 27.19 27 18.51 32.75 32.24
Cash Profit Margin (%) 16.95 16.01 22.45 33.81 33.22 27.06 32.64 32.9 30.43 49.83 50.64
ROA(%) 6.78 4.02 9.63 18.92 15.26 12.41 15.75 14.71 8.74 12.27 11.02
ROE(%) 20.27 11.37 20.08 41.56 39.93 31.29 34.79 29.64 18.97 26.9 23.2
ROCE(%) 27.73 16.83 24.88 42.79 33.23 26.33 34.41 30.54 29.78 32.97 26.15
Receivable days 56.24 63.28 42.61 57.02 72.23 53.39 48.58 64.32 74.31 77.37 85.49
Inventory Days 21.52 13.72 11.52 5.01 4.48 5.65 7.31 7 6.63 11.49 13.34
Payable days 672.5 603.89 552.38 53.72 48.14 59.34 130.25 215.99 340.12 452.71 484.44
PER(x) 0 17.6 0 9.4 26.66 19.84 9.04 10.28 17.22 10.34 7.76
Price/Book(x) 0 1.54 0 3.24 9.06 5.37 2.69 2.68 3.21 2.42 1.62
Dividend Yield(%) 0 0 0 0 0 0.28 0.98 0.15 0 0.24 0.15
EV/Net Sales(x) 1.28 2.28 0.96 3.12 8.44 5.03 2.98 3.08 3.47 3.81 3.15
EV/Core EBITDA(x) 3.26 6.7 2.43 5.76 16.04 11.83 5.77 6.64 6.7 5.22 4.46
Net Sales Growth(%) -2.19 31.82 85.32 101.52 38.36 39.77 24.5 16.13 7.74 -4.14 13.7
EBIT Growth(%) 89.67 1.83 133.41 195.88 37.02 9.96 54.5 1.47 6.34 34.12 6.35
PAT Growth(%) 38.5 -7.41 263.98 257.47 40.55 9.01 54.99 15.33 -26.12 69.6 11.9
EPS Growth(%) 0 0 177.95 257.47 40.55 9.01 54.99 15.33 -26.12 64.29 11.9
Debt/Equity(x) 1.59 1.01 0.55 0.78 1.22 0.89 0.6 0.34 0.31 0.32 0.43
Current Ratio(x) 0.46 0.67 1.03 1.21 1.7 1.42 1.39 1.12 0.88 1.14 0.99
Quick Ratio(x) 0.43 0.61 0.96 1.19 1.66 1.38 1.34 1.09 0.85 1.05 0.94
Interest Cover(x) 1.97 2.06 4.2 7.83 5.64 4.13 6.99 8.18 5.07 5.1 4.68
Total Debt/Mcap(x) 0 0.65 0 0.24 0.13 0.17 0.22 0.13 0.1 0.13 0.26

Suyog Telematics Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 48.13 48.13 48.13 48.13 48.13 48.13 48.13 47.89 47.32 47.32
FII 0 0 0 0 0 0 0 0 0 4.69
DII 0 0 0 0 0 0 0 0 0 0.04
Public 51.87 51.87 51.87 51.87 51.87 51.87 51.76 52.02 52.58 47.85
Others 0 0 0 0 0 0 0.1 0.09 0.09 0.09
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.32%.
  • Debtor days have increased from 452.71 to 484.44days.
  • Stock is trading at 4.2 times its book value.

* 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.

Suyog Telematics News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!