Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

Security and Intelligence Services (India)

Sector: Services | Industry: Trading
R 929.95 6.85  | 0.74% 16.57% 24.14 6,831.45
NSE Price: Nov 18, 15:57 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Nov 18, 15:57 929.95 6.85 0.74% 943.90 923.10 37,176 924.95 - 951.00
BSE Nov 18, 2019 931.75 8.00 0.87% 947.45 923.75 160 926.00 - 947.45
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
GET STOCK UPDATES FROM VALUE RESEARCH IN YOUR INBOX
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue7,888.947,093.275,833.374,387.203,836.22 3,550.633,097.66
Other Income4.9217.7536.6510.6914.00 15.4513.04
Total Income7,893.867,111.025,870.024,397.893,850.22 3,566.083,110.70
Total Expenditure7,427.996,728.175,521.524,168.853,704.79 3,391.292,951.97
Operating Profit465.87382.85348.51229.04145.43 174.79158.73
Interest133.4193.8392.4876.6952.31 47.7425.61
PBDT332.47289.02256.02152.3593.12 127.05133.13
Depreciation98.7365.9555.9735.8243.16 45.4430.52
PBT & Exceptional Items233.74223.06200.05116.5349.96 81.61102.60
Exceptional Items0.00--0.83-- --
Profit before Tax233.74223.06199.22116.5349.96 81.61102.60
Provision for Tax-55.65-5.1524.400.7719.40 33.1037.04
Profit after Tax289.39228.22174.81115.7630.56 48.5165.56
Minority Interest0.481.15-0.982.141.98 14.203.23
Share of Associate-6.90-13.54-11.79-6.0510.75 --
Consolidated Profit282.97215.83162.04111.8543.28 62.7168.79
 
LiabilitiesR Cr
Share Capital73.3273.3173.1868.706.20 6.186.18
Total Reserves1,283.551,155.00939.70514.23442.43 382.12385.59
Shareholder's Funds1,356.871,249.891,028.30590.57450.13 397.05391.90
Minority Interest0.190.351.370.332.47 76.4736.38
Long Term Borrowings645.50614.16376.32373.47178.97 200.3659.58
Other Non Current Liabilities1,000.52934.05386.12100.4566.95 55.1474.97
Current Liabilities1,578.851,472.411,028.51945.65763.97 734.50593.32
Total Debt*-974.92556.91699.64436.87 443.61246.75
Total Liabilities4,581.934,270.862,820.632,010.471,462.50 1,463.521,156.15
 
AssetsR Cr
Net Block448.451,574.53717.02398.42307.98 328.52251.34
Non Current Investments90.87114.5892.1098.8612.03 10.4211.43
Other Non-Current Assets1,767.41425.09293.32171.6662.59 60.0857.71
Current Investments2.406.82--- --
Cash and Bank482.86542.88542.79429.20349.28 374.49296.94
Other Current Assets1,789.941,606.961,175.40912.21730.29 690.01538.72
Net Current Assets696.35684.25689.68395.76315.60 330.00242.35
Miscellaneous Exp. Not Written Off---0.120.33 --
Total Assets4,581.934,270.862,820.632,010.471,462.50 1,463.521,156.15
 
Cash FlowR Cr
From Operations-204.84215.03100.1572.63 71.2780.14
From Investing Activities--522.44-116.44-288.57-51.13 -109.96-42.23
From Finance Activities-191.0199.48192.88-63.89 151.727.28
Net Inflow/Outflow--126.60198.074.45-42.40 113.0245.18
 
Key Ratios
Adjusted EPS (Rs)38.6029.4422.1416.2869.81 101.55111.40
Adjusted Book Value (Rs)185.07167.54138.4084.83723.04 628.81634.44
Dividend per Share (Rs)-3.503.500.0043.61 26.0035.14
Cash Flow per Share (Rs)-27.9429.3814.58117.13 115.41129.77
Debt to Equity0.480.790.551.200.97 1.140.63
Current Ratio1.441.461.671.421.41 1.451.41
ROCE (%)-16.6320.2917.7511.84 17.4921.74
RONW (%)23.1820.3721.9122.457.31 12.4418.53
Operating Margin (%)5.915.405.975.223.79 4.925.12
Net Margin (%)3.673.212.982.630.79 1.362.11
Revenue Growth (%)22.6621.6032.9614.368.04 14.6217.17
Net Profit Growth (%)61.7230.5551.02278.82-37.01 -26.0120.60
EPS Growth (%)72.1332.9636.00-76.68-31.26 -8.843.88
Book Value Growth (%)-21.2773.7930.0015.46 -0.8924.06
 
Market Cues
Close Price (Rs)929.95848.501,121.85-- --
High Price (Rs)989.001,398.001,295.05-- --
Low Price (Rs)706.90706.90705.10-- --
Market Cap (Rs Cr)6,831.456,201.188,234.660.000.00 0.000.00
Price / Earnings24.1428.7350.820.000.00 0.000.00
Price / Book Value5.035.058.130.000.00 0.000.00
Dividend Yield (%)0.380.410.31-- --
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
4.88
Piotroski F-Score
2
Modified C-Score
5
1-Year Price to Earnings
24.14
1-Year Price to Book
5.03
Earnings Yield
EBIT / Enterprise value
5.06%
PEG
Price / Earnings to growth ratio
0.15
Related Stocks
  Current Price   Chng %
Apollo Tricoat Tubes R278.20 -0.96%
Coastal Corporation R257.50 -3.63%
Control Print R227.45 -3.48%
MMTC R18.05 +1.69%
PTL Enterprises R36.05 +0.42%
Shaily Engineering Plastics R660.00 -0.17%
State Trading Corpn. of India R54.90 -0.81%
SVP Global Ventures R326.70 -1.22%
Triveni Enterprises R99.90 +2.99%
Welspun Specialty Solutions R10.15 +1.60%
As on Nov 18, 15:58