Sharp Financials

BSE: 523359

₹4.74

₹-0.24 (-4.82%)

As on 23-Mar-2015IST

Market cap

₹9 Cr

Revenue (TTM)

₹296 Cr

P/E Ratio

0.6

P/B Ratio

0.1

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Operating Revenue	296.08	221.69	221.07	196.01	113.32	69.77
Total Income	296.59	222.17	221.12	196.13	113.48	69.97
Total Expenditure	261.75	195.79	191.93	156.78	91.21	59.04
EBITDA	34.33	25.91	29.14	39.22	22.11	10.73
Depreciation	6.09	4.61	6.23	4.79	3.50	2.21
EBIT	28.24	21.29	22.91	34.44	18.61	8.52
Interest	9.09	6.94	6.95	2.52	0.11	0.06
Other Income	0.51	0.47	0.05	0.12	0.16	0.20
Exceptional Items	--	--	--	0.73	--	--
Profit before Tax	19.66	14.82	16.01	32.78	18.66	8.66
Provision for Tax	--	2.96	0.80	--	--	0.01
Profit after Tax	16.70	11.86	15.21	32.78	18.66	8.65

Liabilities (₹ Cr)	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Shareholder's Funds	--	113.06	101.20	85.99	46.60	23.55
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	--	16.45	9.92	15.21	33.67	37.45
Current Liabilities	--	89.92	61.56	49.05	17.27	16.65
Total Liabilities	--	219.42	172.68	150.25	97.54	77.64

Assets (₹ Cr)	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Non-Current Assets	--	54.80	47.94	46.31	33.95	15.67
Current Assets	--	164.62	124.74	103.94	63.59	61.97
Total Assets	--	219.42	172.68	150.25	97.54	77.64
Total Debt*	--	91.25	67.22	51.09	33.67	37.45
Net Current Assets	--	74.71	63.18	54.89	46.32	45.32
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Cash From Operating Activities	--	-12.56	-9.18	-2.44	25.42	12.21
Cash Flow from Investing Activities	--	-11.45	-6.52	-14.72	-21.78	-0.57
Cash from Financing Activities	--	24.04	16.12	17.42	-3.78	-11.55
Net Cash Inflow / Outflow	--	0.03	0.42	0.27	-0.13	0.09

Financials Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Adjusted EPS (₹)	8.37	5.94	7.62	16.43	9.35	4.33
Cash EPS (₹)	--	8.26	10.75	18.83	11.11	5.44
Adjusted Book Value (₹)	--	56.66	50.72	43.10	23.36	11.80
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	-6.29	-4.60	-1.22	12.74	6.12
Free Cash Flow per Share (₹)	--	-13.12	-8.27	-11.89	-0.37	5.73

Profitability Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
ROCE (%)	--	11.68	15.03	32.48	26.57	13.99
ROE (%)	--	11.07	16.25	49.44	53.21	45.26
ROA (%)	--	6.05	9.42	26.46	21.31	10.93
EBIT Margin (%)	--	9.60	10.36	17.57	16.42	12.21
Net Margin (%)	--	5.34	6.88	16.71	16.45	12.36
Cash Profit Margin (%)	--	6.74	8.83	17.85	19.56	15.56

Growth Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Revenue Growth (%)	--	0.28	12.79	72.96	62.43	14.03
EBIT Growth (%)	--	--	-33.47	85.06	118.53	47.71
Net Profit Growth (%)	2.05	-22.04	-53.59	75.63	115.86	50.42
EPS Growth (%)	2.05	-22.04	-53.59	75.63	115.86	50.42
Book Value Growth (%)	--	11.72	17.69	84.52	97.92	60.61

Valuation Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Price / Earnings	0.57	1.09	1.97	3.84	--	--
Price / Book Value	0.08	0.11	0.30	1.47	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	2.86	3.91	3.29	4.49	2.40	5.21
Close Price (₹)	7.65	6.50	15.00	63.15	--	--
High Price (₹)	16.45	33.90	77.05	111.95	--	--
Low Price (₹)	5.90	6.05	13.20	23.00	--	--
Market Cap (₹ Cr)	9.46	12.97	29.93	126.00	--	--

Solvency Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Debt to Equity	--	0.81	0.66	0.59	0.72	1.59
Short term debt to equity ratio	--	0.66	0.57	0.42	--	--
Current Ratio	--	1.83	2.03	2.12	3.68	3.72
Quick Ratio	--	1.02	1.17	1.21	2.32	2.32
Interest Coverage	3.16	3.13	3.30	14.02	177.06	150.55

Operating Efficiency Ratios	TTM	Jun-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Jun-06	Jun-05	Mar-04
Debtors to sales (%)	--	38.25	29.99	28.81	29.36	37.71
Asset Turnover	--	1.25	1.50	1.70	1.29	0.88
Receivable days	--	112.78	92.25	77.83	95.96	175.59
Inventory Days	--	93.39	72.98	59.06	75.69	100.92
Payable days	--	11.35	13.53	32.71	63.77	96.76
Cash Conversion Cycle	--	194.82	151.70	104.19	107.88	179.74

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.