Glodyne Technoserve Ltd - Stock Valuation and Financial Performance

Name: Glodyne Technoserve
Brand: Glodyne Technoserve

BSE: 532672 | NSE: GLODYNE | IT - Software | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Glodyne Technoserve

Based on:

Data

M-Cap below 100cr DeciZen not available

Glodyne Technoserve stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

4.1 Cr.

52-wk low:

0.9

52-wk high:

0.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Glodyne Technoserve:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
ROCE % ⓘ	35.6%	52.4%	39.1%	41.3%	56.8%	65%	48.4%	42.4%	44.8%	6.1%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	51.1	68.5	86.7	133	273	461	707	982	1,558	1,146	12
Sales YoY Gr.	-	34%	26.6%	53.5%	105.1%	68.7%	53.6%	38.9%	58.6%	-26.5%	-
Adj EPS ⓘ	1.1	2	2	4.2	9.5	18.3	28.1	34.6	51.1	-3.6	-150.3
YoY Gr.	-	85.2%	1.5%	106.4%	127%	92%	54.1%	22.9%	47.7%	-107%	-
BVPS (₹) ⓘ	3	4.6	8.1	11.7	20.5	39	75.5	117.1	180.8	138	-64.6
Adj Net Profit ⓘ	2.7	5	7.4	15.2	34.5	67.6	106	152	230	-16.2	-679
Cash Flow from Ops. ⓘ	0	4.4	1.5	6.6	3.5	33.2	81.9	193	118	48.8	-
Debt/CF from Ops. ⓘ	0	0.8	2.9	1.6	4.8	2	1	0.8	3.2	9.3	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	41.3%	33.2%	17.4%	-26.5%
Adj EPS ⓘ	-214.2%	-182.3%	-150.3%	-107%
BVPSⓘ	53.1%	46.4%	22.3%	-23.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
Return on Equity % ⓘ	36.1	53	36.1	42.4	58.6	61.5	49.1	37.4	34	-2.2	-409.7
Op. Profit Mgn % ⓘ	6.6	9.7	11.5	15.3	16.5	20.4	22.8	24.8	26.1	8.9	-4986.8
Net Profit Mgn % ⓘ	5.4	7.4	8.5	11.4	12.6	14.7	14.9	15.4	14.8	-1.4	-5826.5
Debt to Equity ⓘ	0.2	0.3	0.2	0.3	0.2	0.5	0.3	0.3	0.5	0.7	-
Working Cap Days ⓘ	0	69	63	74	73	99	112	133	161	276	1,058
Cash Conv. Cycle ⓘ	0	-1,099	-149	-87	-23	7	21	23	14	10	-14,533

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Glodyne Technoserve Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-150.3	-250.6
TTM Sales (₹ Cr.)	11.7	987
BVPS (₹.) ⓘ	-64.6	-168
Reserves (₹ Cr.) ⓘ	-319	-786
P/BV ⓘ	-0.01	-0.01
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	0.87 / 0.90
All Time Low / High (₹)	0.78 / 775.80
Market Cap (₹ Cr.)	4.1
Equity (₹ Cr.)	27.1
Face Value (₹)	6
Industry PE ⓘ	34.6

Management X-Ray of Glodyne Technoserve:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

83.99

80.52

92.42

93.99

91.72

92.28

91.54

91.31

90.75

* Pledged shares as % of Promoter's holding (%)

Valuation of Glodyne Technoserve

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Glodyne Technoserve

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Sales	51.11	68.51	86.73	133.10	272.96	460.58	707.31	982.07	1,557.65	1,145.62
Operating Expenses ⓘ	47.80	61.91	76.91	113.64	229.14	366.77	558.79	748.65	1,151.17	1,047.69
Manufacturing Costs	0.04	0.05	0.06	0.10	0.19	0.28	15.19	24.86	69	64.16
Material Costs	0	0	0	0	0	0	0	0	0	0
Employee Cost	0.77	1.09	3.10	6.99	20.71	40.74	61.19	85.49	141.63	109.70
Other Costs ⓘ	46.99	60.78	73.75	106.55	208.25	325.74	482.41	638.30	940.53	873.83
Operating Profit ⓘ	3.32	6.60	9.82	19.46	43.82	93.82	148.52	233.42	406.49	97.93
Operating Profit Margin (%)	6.5%	9.6%	11.3%	14.6%	16.1%	20.4%	21.0%	23.8%	26.1%	8.5%
Other Income ⓘ	0.02	0.02	0.73	0.27	0.80	10.19	8.61	10.86	54.82	41.57
Interest ⓘ	0.38	0.42	0.96	0.93	2.38	6.70	12.90	20.55	42.81	67.83
Depreciation ⓘ	0.19	0.37	1.06	1.88	3.44	5.51	16.42	23.49	40.79	69.38
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	2.76	5.82	8.53	16.92	38.80	91.79	127.81	200.24	377.70	2.30
Tax ⓘ	0.05	0.82	1.24	2.35	5.15	18.04	30.99	56.08	120.65	2.29
Profit After Tax	2.70	5	7.29	14.56	33.65	73.75	96.82	144.16	257.05	0.01
PAT Margin (%)	5.3%	7.3%	8.4%	10.9%	12.3%	16.0%	13.7%	14.7%	16.5%	0.0%
Adjusted EPS (₹)	1.1	2.0	2.0	4.0	9.3	19.9	25.8	32.9	57.1	0.0
Dividend Payout Ratio (%)	21%	23%	15%	9%	4%	6%	10%	13%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Equity and Liabilities
Shareholders Fund	7.56	11.49	29.30	42.33	74.44	144.47	283.38	513.08	813.62	623.09
Share Capital ⓘ	5.05	7.58	10.88	10.88	10.88	11.11	22.51	26.30	27	27.09
Reserves ⓘ	2.51	3.91	18.42	31.45	63.56	133.36	260.87	486.78	786.63	596
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1.27	3.52	4.30	10.48	16.88	66.57	84.13	140.56	333	395.09
Long Term Debt	1.27	3.52	4.30	10.48	16.88	66.57	84.13	7.95	146.86	139.88
Short Term Debt	0	0	0	0	0	0	0	132.61	186.13	255.21
Trade Payables	8.70	2.55	2.91	5.37	6.29	10.05	16.35	14.75	46.57	69.64
Others Liabilities ⓘ	1.99	2.46	3.48	6.35	10.97	26.94	50.98	94.03	250.27	193.23
Total Liabilities ⓘ	19.51	20.02	39.99	64.52	108.59	248.03	434.84	762.42	1,443.46	1,281.05
Fixed Assets
Gross Block	2.10	7.05	10.02	15.36	30.33	47.21	125.57	174.75	400.91	447.53
Accumulated Depreciation	0.62	0.91	1.93	3.81	7.25	12.75	35.83	59.37	100.13	169.03
Net Fixed Assetsⓘ	1.48	6.15	8.10	11.55	23.07	34.47	89.74	115.38	300.78	278.50
CWIP ⓘ	0	0.81	1.45	0.76	2.06	0.78	2.73	4.94	6.01	2.46
Investmentsⓘ	2.05	2.05	2.05	7.95	8.39	36.29	44.51	151.55	187.12	184.65
Inventories	0.64	1.18	1.07	1.66	2.69	5.72	4.47	1.57	4.23	48.07
Trade Receivables	12.30	8.50	16.16	30.18	55.40	109.65	156.25	181.39	301.17	249.71
Cash Equivalents	0.78	0.31	9.19	9.52	0.55	1.03	39.15	35.02	29.52	1.60
Others Assetsⓘ	2.27	1.02	1.97	2.89	16.42	60.10	97.99	272.57	614.64	516.06
Total Assets ⓘ	19.51	20.02	39.99	64.52	108.59	248.03	434.84	762.42	1,443.46	1,281.05

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Cash Flow From Operating Activity ⓘ	4.44	1.50	6.62	3.54	33.23	81.87	193.23	118.34	48.81
PBT ⓘ	5.82	8.53	16.92	38.80	91.79	124.55	200.25	377.70	2.30
Adjustment ⓘ	1.07	1.65	3.19	6.06	4.35	26.32	43.71	31.89	238.73
Changes in Working Capital ⓘ	-2.37	-8.16	-12.89	-39.64	-57.19	-49.18	-7.54	-267.91	-190.34
Tax Paid ⓘ	-0.08	-0.52	-0.60	-1.69	-5.72	-19.82	-43.18	-23.33	-1.89
Cash Flow From Investing Activity ⓘ	-5.90	-3.13	-10.29	-15.90	-75.08	-43.09	-342.14	-360.85	-51.70
Capex	-5.91	-3.81	-4.65	-16.26	-15.62	-29.70	-51.34	0	0.36
Net Investments	0	0	-5.90	-0.44	0	0	0	0.04	0
Others ⓘ	0.01	0.68	0.27	0.80	-59.46	-13.39	-290.80	-360.89	-52.06
Cash Flow From Financing Activityⓘ	0.99	10.51	4.01	3.40	42.34	-8.07	146.86	209.88	2.75
Net Proceeds from Shares ⓘ	0	13.86	0	0.89	0.90	2.78	104.43	33.69	0.59
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-0.42	-0.96	-0.93	-2.38	-6.70	-12.90	-20.55	-42.81	-67.83
Dividend Paid ⓘ	-0.64	-1.07	-1.23	-1.52	-1.55	-5.49	-11.04	-20.26	-0.64
Others ⓘ	2.06	-1.32	6.17	6.41	49.69	7.53	74.02	239.26	70.63
Net Cash Flow ⓘ	-0.47	8.88	0.33	-8.97	0.49	30.71	-2.05	-32.63	-0.15

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Ratios
ROE (%)	35.77	52.49	35.73	40.66	57.64	67.38	45.26	36.2	38.75	0
ROCE (%)	35.61	52.38	39.06	41.31	56.8	64.96	48.41	42.44	44.82	6.14
Asset Turnover Ratio	2.62	3.47	2.89	2.55	3.15	2.58	2.07	1.64	1.41	0.84
PAT to CFO Conversion(x)	1.64	0.3	0.91	0.24	0.99	1.11	2	0.82	0.19	0
Working Capital Days
Receivable Days	88	55	52	64	57	65	69	63	57	88
Inventory Days	5	5	5	4	3	3	3	1	1	8
Payable Days	0	0	0	0	0	0	0	0	0	0

Glodyne Technoserve Ltd Stock News

Glodyne Technoserve Ltd FAQs

What is the share price of Glodyne Technoserve?

Company share prices are keep on changing according to the market conditions. The closing price of Glodyne Technoserve on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Glodyne Technoserve?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Glodyne Technoserve stood at ₹4.06.

What is the P/E ratio of Glodyne Technoserve?

The latest P/E ratio of Glodyne Technoserve as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Glodyne Technoserve?

The latest P/B ratio of Glodyne Technoserve as of 01-Jan-1970 05:30 is -0.01.

What is the 52-week high and low of Glodyne Technoserve?

The 52-week high of Glodyne Technoserve is ₹0.90 and the 52-week low is ₹0.87.

What is the TTM revenue of Glodyne Technoserve?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Glodyne Technoserve is ₹11.65 ( Cr.) .

About Glodyne Technoserve Ltd

Glodyne Technoserve was started in 1997 and its founder promoter is Annand Sarnaaik. It is a leading IT services company, headquartered in Mumbai, India with presence across India and US.

Glodyne offers technology led business solutions across two SBUs i.e. Technology Infrastructure Management Services (Technology IMS) and Application Software Services. Their Technology IMS services enables organizations to align their IT portfolios, run their businesses more cost effectively and free resources for business growth.

The company has been able to make a mark in the IT Services domain with quality service delivery and customer first approach. Its proven combination of onsite- remote delivery model helps the company to synchronize seamless and cost-effective solutions with assured quality to their clients. At Glodyne, they strive constantly to deliver greater tangible business benefits to their clients.

At Glodyne, they follow the best business practices that enable companies to operate more efficiently, have better ROI and help them focus on their core business. Their technologists and analysts find solution to the most complex of business logic and help to maintain competitive advantage for their clients by transforming concept to reality.

The Technology IMS services offered by the company enables organizations to align their IT portfolios, run their businesses more cost effectively and free resources for business growth.

Smaarftech Technologies is the subsidiary company of Glodyne which has started e-shakti project under the National Rural Employment Guarantee Scheme (NREGS).

Services offered by the company include:

Remote Management Services
Networks Management Services
Disaster Recovery Management Services
Maintenance Services
Database Management Services
Desktop Management Services
Server Management Services
Security Management Services
Storage Management Services
Application Development & Management Services
Human Resource Management Services

Glodyne has a strong alliance program with technology market leaders in IT Products and Services who complement their expertise in Technology IMS outsourcing and projects business.

Glodyne Technoserve is IBM's Premium Business Partner for their Intel Servers, Laptops, Desktops and Services. Glodyne has specialized in providing IBM solutions and has been successfully providing support on the entire range of IBM products.

Glodyne has strategic alliances with Global server computing giant Sun Microsystems as Platinum Partners and iForce Partners for their entire range of RISC, Java-based Solutions Enterprise solutions, I-planet and Storage Solutions as a privileged Sun ONE family member. Sun has awarded Glodyne the prestigious award of 'Outstanding Business Partner for Sun Microsystems'.
Glodyne has strategic relationship with Oracle for Customized Package development based on Oracle RDBMS. Glodyne is an Oracle Technology Partner (OTN), the highest level in Oracle's Technology. That level provides extensive developer support and certification to ensure that Glodyne's products that manage Oracle's family of products are always built upon the latest Oracle technologies and tested to ensure interoperability.
Glodyne Technoserve is the Partner of Cisco Systems for the entire range of its Networking products. Glodyne specializes in providing enterprise-networking solution to its customers and has a past history of successful implementation of Cisco solutions. Cisco end-to-end enterprise network solutions form the most comprehensive line of networking products available in the industry. From the branch office to the WAN and campus backbone, Cisco products are the leading choice of the enterprise.
Glodyne is a Premium Business Partner of Acer for their Intel based systems and services offerings. Glodyne believes the strategic alliance with Acer will help it acquire the necessary technical support to prosper in the explosive global Internet and multimedia markets.
Glodyne is a Microsoft Certified Business Partner focused on providing technology solutions built on Microsoft Technologies to clients. Glodyne has experience in designing and deploying Microsoft Technology solutions and in Microsoft operating systems, collaborative solutions, security and operations and systems management platforms.

Awards & Achievements:

The company has ISO 9001:2000, ISO 27001 and CMMi certification.

2010 - Glodyne winner in the Deloitte Technology Fast 500 Asia Pacific 2010 Program
Glodyne receives the prestigious â€˜Maharashtra IT 2010â€™ award
Glodyne winner in the Deloitte Technology Fast 50 India 2010 Program
2011 - Glodyne winner at Asia's Best Employers Award 2011
2012 - â€˜E-shakti' - project awarded as the 'Best E-governance project' in the Country- July edition, PCQuest.
Glodyneâ€™ Education Managed Services winner at World Education Awards.
Glodyne winner at Asia's Best Employers Award.
â€˜E-Shaktiâ€™ awarded the Best e-gov IT initiative at â€˜PC Quest Awards 2011â€™.