Past 10 year’s financial track record analysis by Moneyworks4me indicates that Kandarp Digi Smart BPO Ltd is a below average quality company.
The key valuation ratios of Kandarp Digi Smart BPO Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kandarp Digi Smart BPO Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 31.6% | 22.7% | 4.2% | 15.1% | 10.5% | 9.7% | - |
| Value Creation Index ⓘ | 1.3 | 0.6 | -0.7 | 0.1 | -0.3 | -0.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||
| Sales ⓘ | 11 | 10 | 10.4 | 12.8 | 16.1 | 16.5 | 17 |
| Sales YoY Gr. | - | -9.4% | 4.1% | 23% | 25.9% | 2.5% | - |
| Adj EPS ⓘ | 2.4 | 1.8 | 0.1 | 1.4 | 1.1 | 1.1 | 1.1 |
| YoY Gr. | - | -24.6% | -95.5% | 1662.5% | -19.2% | -0.9% | - |
| BVPS (₹) ⓘ | 9.2 | 11 | 11.2 | 12.4 | 18.8 | 20 | 20 |
| Adj Net Profit ⓘ | 1.5 | 1.1 | 0.1 | 0.9 | 1 | 1 | 1 |
| Cash Flow from Ops. ⓘ | 0.9 | 0.6 | 1.7 | -3 | -3.7 | -1.4 | - |
| Debt/CF from Ops. ⓘ | 1.4 | 2.7 | 1.8 | -0.6 | -0.7 | -3.5 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | 8.4% | 16.6% | 2.5% | ||||
| Adj EPS ⓘ | NA | -13.7% | 141.7% | -0.9% | ||||
| BVPSⓘ | NA | 16.7% | 21.4% | 6.2% | ||||
| Share Price | - | - | - | 179.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 25.6 | 17.6 | 0.7 | 12 | 8.3 | 5.8 | 5.7 |
| Op. Profit Mgn % ⓘ | 20.9 | 18.7 | 3.4 | 11.9 | 13.3 | 17.1 | NAN |
| Net Profit Mgn % ⓘ | 13.4 | 11.2 | 0.5 | 6.9 | 6.3 | 6.1 | 6.1 |
| Debt to Equity ⓘ | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | - |
| Working Cap Days ⓘ | 0 | 228 | 297 | 276 | 264 | 300 | 0 |
| Cash Conv. Cycle ⓘ | 0 | -20 | -500 | -1,273 | -950 | -296 | 0 |
Sales growth is growing at healthy rate in last 3 years 16.62%
Net Profit is growing at healthy rate in last 3 years 141.73%
Return on Equity has declined versus last 3 years average to 5.70%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 1.1 | - |
| TTM Sales (₹ Cr.) | 16.5 | - |
| BVPS (₹.) ⓘ | 20 | - |
| Reserves (₹ Cr.) ⓘ | 9 | - |
| P/BV ⓘ | 2.25 | - |
| PE ⓘ | 39.93 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 40.4 |
| Equity (₹ Cr.) | 9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 81.8 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|
| Sales | 11.04 | 10 | 10.41 | 12.80 | 16.11 | 16.51 |
| Operating Expenses ⓘ | 8.73 | 8.13 | 10.05 | 11.28 | 13.98 | 13.69 |
| Manufacturing Costs | 0.04 | 0.04 | 0.04 | 0.01 | 0 | 0 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 2.81 | 2.29 | 1.71 | 1.59 | 1.36 | 1.24 |
| Other Costs ⓘ | 5.89 | 5.81 | 8.30 | 9.69 | 12.62 | 12.45 |
| Operating Profit ⓘ | 2.31 | 1.87 | 0.36 | 1.52 | 2.13 | 2.82 |
| Operating Profit Margin (%) | 20.9% | 18.7% | 3.4% | 11.9% | 13.2% | 17.1% |
| Other Income ⓘ | 0.03 | 0.13 | 0.12 | 0.01 | 0.02 | 0.03 |
| Interest ⓘ | 0.24 | 0.26 | 0.24 | 0.24 | 0.28 | 0.49 |
| Depreciation ⓘ | 0.13 | 0.23 | 0.09 | 0.05 | 0.62 | 0.80 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1.97 | 1.51 | 0.15 | 1.25 | 1.26 | 1.56 |
| Tax ⓘ | 0.49 | 0.39 | 0.05 | 0.36 | 0.23 | 0.55 |
| Profit After Tax | 1.48 | 1.12 | 0.11 | 0.89 | 1.02 | 1.01 |
| PAT Margin (%) | 13.4% | 11.2% | 1.0% | 6.9% | 6.3% | 6.1% |
| Adjusted EPS (₹) | 2.4 | 1.8 | 0.2 | 1.4 | 1.1 | 1.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 5.78 | 6.90 | 7.01 | 7.77 | 16.88 | 17.93 | ||||
| Share Capital ⓘ | 0.70 | 0.70 | 0.70 | 6.27 | 8.97 | 8.97 | ||||
| Reserves ⓘ | 5.09 | 6.20 | 6.31 | 1.50 | 7.91 | 8.96 | ||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Debt | 0.49 | 0.84 | 2.59 | 1.81 | 2.45 | 4.41 | ||||
| Long Term Debt | 0.23 | 0.12 | 0.01 | 0.13 | 0.24 | 0.65 | ||||
| Short Term Debt | 0.26 | 0.72 | 2.59 | 1.68 | 2.21 | 3.75 | ||||
| Trade Payables | 0.87 | 1.97 | 6.39 | 7.65 | 4.91 | 0.90 | ||||
| Others Liabilities ⓘ | 2.08 | 2.12 | 1.11 | 1.37 | 1.74 | 2.37 | ||||
| Total Liabilities ⓘ | 9.22 | 11.83 | 17.11 | 18.60 | 25.98 | 25.60 | ||||
Fixed Assets | ||||||||||
| Gross Block | 1.35 | 1.37 | 1.38 | 1.43 | 4.42 | 3.62 | ||||
| Accumulated Depreciation | 0.91 | 1.14 | 1.23 | 0 | 0 | 0 | ||||
| Net Fixed Assetsⓘ | 0.44 | 0.23 | 0.15 | 1.43 | 4.42 | 3.62 | ||||
| CWIP ⓘ | 2.76 | 4.18 | 7 | 7.55 | 7.55 | 7.62 | ||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Trade Receivables | 3.72 | 5.47 | 8.29 | 8.13 | 10.11 | 10.23 | ||||
| Cash Equivalents | 0.70 | 0.27 | 0.15 | 0.09 | 0.24 | 0.96 | ||||
| Others Assetsⓘ | 1.61 | 1.68 | 1.52 | 1.41 | 3.67 | 3.18 | ||||
| Total Assets ⓘ | 9.22 | 11.83 | 17.11 | 18.60 | 25.98 | 25.60 | ||||
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0.89 | 0.64 | 1.65 | -3.03 | -3.66 | -1.39 |
| PBT ⓘ | 1.97 | 1.51 | 0.15 | 1.25 | 1.26 | 1.56 |
| Adjustment ⓘ | 0.29 | 0.36 | 0.29 | 0.28 | 0.87 | 1.25 |
| Changes in Working Capital ⓘ | -0.76 | -0.67 | 1.58 | 1.43 | -5.45 | -3.84 |
| Tax Paid ⓘ | -0.61 | -0.57 | -0.37 | -5.99 | -0.34 | -0.37 |
| Cash Flow From Investing Activity ⓘ | -1.36 | -1.33 | -2.73 | -1.37 | -4.72 | 0.41 |
| Capex | -1.41 | -1.44 | -2.83 | -1.33 | -3.61 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.06 | 0.11 | 0.11 | -0.05 | -1.11 | 0.41 |
| Cash Flow From Financing Activityⓘ | 0.67 | 0.26 | 0.96 | 4.35 | 8.53 | 1.70 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 5.58 | 8.10 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | -0.21 | 0.30 | 0.42 |
| Interest Paid ⓘ | -0.24 | -0.26 | -0.24 | -0.24 | -0.27 | -0.49 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.91 | 0.53 | 1.20 | -0.78 | 0.40 | 1.77 |
| Net Cash Flow ⓘ | 0.20 | -0.43 | -0.12 | -0.06 | 0.15 | 0.73 |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 25.6 | 17.59 | 1.52 | 12 | 8.29 | 5.82 | ||||
| ROCE (%) | 31.55 | 22.69 | 4.22 | 15.08 | 10.5 | 9.72 | ||||
| Asset Turnover Ratio | 1.2 | 0.95 | 0.72 | 0.72 | 0.72 | 0.64 | ||||
| PAT to CFO Conversion(x) | 0.6 | 0.57 | 15 | -3.4 | -3.59 | -1.38 | Working Capital Days | |||
| Receivable Days | 123 | 168 | 241 | 234 | 207 | 225 | ||||
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Kandarp Digi Smart BPO is engaged in BPO services specializing in the area of support services solutions. The company provides wide ranges of support services such as Call Centre, Contact Point Verifications, Site Visits, Document check/Pickup, E-KYC, Skip Tracing, Employee Back Check, Staffing Solutions, Payroll Management, Payment Collections (soft), AMC Booking Services etc. to its clients and specializes in providing End to End solutions to customers/clients. The company’s services are focused towards delivering outstanding results for its clients. It adapts its outstanding services to cater to the specific needs of business and assist in achieving your business goals.
The company is an ISO 9001:2015 certified company for Quality Management Services in field of Banking Verifications, Credit and Risk Control/ Pick-Up Activities, Call Center and Audit. It is always committed to fulfill the requirements of its clientele according to their needs. In order to meet these requirements, it has adapted to best measure in the industry for support services. The company carries out extensive research, training and upgradation of technology to maintain the standard and quality of its services. It is providing services that ensure customer satisfaction. It has long-term and stable relationships developed over the years with its key customers through the quality of services it provide.
The company is in the current line of business for many years and the client lists includes various banks, insurance companies, financial service companies, etc. Also, it help its clients with its voice support services, field support services and Back Office Processing Services to provide a comprehensive range of services across all industry sectors to clients who are in need of specialist assistance. The company’s services can be tailored to meet the needs of each client. It makes sure that it gives its clients with the best so that they can meet the different challenges presented by business environment. It strives to use innovative strategies in order to ensure its client is exposed to the top-tier talent.
Business area of the company
Incorporated in 2001, Kandarp Digi Smart BPO is engaged in BPO services specializing in the area of support services solutions. The company provides a wide range of support services such as Call Centre, Contact Point Verifications, Site Visits, Document check/Pickup, E-KYC, Skip Tracing, Employee Back Check, Staffing Solutions, Payroll Management, Payment Collections (soft), AMC Booking Services etc. to its clients and specializes in providing End to End solutions to customers/clients.
Key Events and Milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
