Stocks - Q : Quality | V : Valuation | PT : Price Trend
Funds - P : Performance | Q : Quality
Funds - P : Performance | Q : Quality
BSE: 540027 | NSE: | Telecommunication - Equipment | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Prabhat Technologies (India) Ltd is a below average quality company.
The key valuation ratios of Prabhat Technologies (India) Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Prabhat Technologies (India) 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.
Value Creation Index Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 10% | 11% | 11.1% | -13.3% | -7% | -81.8% | -6.8% | -2.4% | -1.1% | -1.1% | - |
| Value Creation Index ⓘ | -0.3 | -0.2 | -0.2 | -2.0 | -1.5 | -6.8 | -1.5 | -1.2 | -1.1 | -1.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 303 | 317 | 287 | 278 | 121 | 23.3 | 2 | 3.6 | 1.8 | 1.6 | 2 |
| Sales YoY Gr. | - | 4.4% | -9.4% | -3.3% | -56.6% | -80.6% | -91.5% | 78.9% | -50.6% | -11.9% | - |
| Adj EPS ⓘ | 1.1 | 1.2 | 1.9 | -18.3 | -3.9 | -37.4 | -2.2 | -1 | -0.3 | -0.3 | -0.3 |
| YoY Gr. | - | 4.4% | 61% | -1064.2% | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 39.5 | 40.6 | 42 | 28.9 | 23.9 | 21.5 | 31.4 | 30 | 29.7 | 3.2 | 29.4 |
| Adj Net Profit ⓘ | 1.1 | 1.2 | 1.9 | -19.6 | -4.1 | -40.1 | -2.4 | -1 | -0.3 | -0.3 | 0 |
| Cash Flow from Ops. ⓘ | 15 | 7 | 4.8 | -22.1 | -9.4 | 34.5 | 12.4 | -0.4 | -1 | -1.2 | - |
| Debt/CF from Ops. ⓘ | 3.8 | 9.8 | 18.2 | -4 | -10.6 | 1.8 | 3.2 | -98.3 | -42.4 | -32.7 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -44.4% | -58.1% | -8% | -11.9% | ||||
| Adj EPS ⓘ | -185.3% | NA | NA | NA | ||||
| BVPSⓘ | -24.4% | -33.1% | -53.3% | -89.2% | ||||
| Share Price | - | -21.5% | -28.8% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 2.9 | 3 | 4.6 | -53.9 | -14.7 | -165 | -8.4 | -3.2 | -0.8 | -1.7 | -2.1 |
| Op. Profit Mgn % ⓘ | 3.4 | 4.2 | 5.4 | -7 | -8 | -231.8 | -80.7 | -24.2 | -61.2 | -61.6 | -101.9 |
| Net Profit Mgn % ⓘ | 0.4 | 0.4 | 0.7 | -7.1 | -3.4 | -171.7 | -118.8 | -29.1 | -14.9 | -18.8 | -15.2 |
| Debt to Equity ⓘ | 1.4 | 1.7 | 2.1 | 2.9 | 3.9 | 2.7 | 1.2 | 1.3 | 1.3 | 11.8 | - |
| Working Cap Days ⓘ | 176 | 182 | 198 | 196 | 357 | 1,019 | 6,844 | 3,702 | 7,415 | 5,115 | 2,06,589 |
| Cash Conv. Cycle ⓘ | 73 | 84 | 94 | 117 | 213 | 589 | 5,178 | 2,943 | 5,880 | 3,867 | 77,609 |
Sales growth is good in last 4 quarters at 395.64%
Return on Equity is Poor
Sales growth has been subdued in last 3 years -7.99%
Debt to equity has increased versus last 3 years average to 11.76
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.3 | -1.4 |
| TTM Sales (₹ Cr.) | 2.4 | 6 |
| BVPS (₹.) ⓘ | 29.4 | 27.8 |
| Reserves (₹ Cr.) ⓘ | 21 | 19 |
| P/BV ⓘ | 3.40 | 3.60 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 93.26 / 100.43 |
| All Time Low / High (₹) | 19.17 / 525.00 |
| Market Cap (₹ Cr.) | 107 |
| Equity (₹ Cr.) | 10.7 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 22.9 |
| Mar'24 | YoY Gr. Rt. % | Jun'24 | YoY Gr. Rt. % | Sep'24 | YoY Gr. Rt. % | Dec'24 | YoY Gr. Rt. % | |
|---|---|---|---|---|---|---|---|---|
| Sales (₹ Cr.)ⓘ | 0 | -97.4 | 0 | -100 | 0 | -100 | 1 | 1880 |
| Adj EPS (₹) ⓘ | -0.2 | -260 | -0.1 | N/A | -0 | N/A | -0.5 | -381.3 |
| Op. Profit Mgn % ⓘ | -5100.00 | -501487 bps | -10200.00 | -1017106 bps | -17300.00 | -1727610 bps | -51.36 | 34864 bps |
| Net Profit Mgn % ⓘ | -2485.71 | -251443 bps | -2900.00 | -287452 bps | -3900.00 | -388480 bps | -49.02 | -36977 bps |
| Pledged * | 46.42 | 46.42 | 46.42 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 |
| Company Name | CMP(₹) | |||||||
|---|---|---|---|---|---|---|---|---|
| Tejas Networks | 885.5 | -1.6 (-0.2%) | Small Cap | 2,471 | 37.7 | 2.8 | 23.5 | 4 |
| ITI | 278.2 | -3.3 (-1.2%) | Small Cap | 1,264 | -4.7 | -45 | - | 17.2 |
| Black Box | 422.8 | 38.4 (10%) | Small Cap | 387 | -1.1 | -4 | - | 15 |
| Quadrant Televenture | 0.5 | 0 (0%) | Small Cap | 269 | -4.2 | -42.6 | - | 0 |
| ADC India Communicat | 1,267.1 | -17.2 (-1.3%) | Small Cap | 179 | 61.8 | 11.6 | 20.5 | 7.4 |
| Valiant Communicatns | 591.4 | 3 (0.5%) | Small Cap | 45.7 | 11.1 | 14 | 53.5 | 8.3 |
| Maestros Electronics | 171.3 | 5.2 (3.1%) | Small Cap | 33.3 | 10.1 | 14.7 | 16.9 | 2.8 |
| Telogica | 10 | 0.2 (1.9%) | Small Cap | 17.9 | -0.4 | 4.4 | - | 5.7 |
| Punjab Communication | 53.2 | 2.2 (4.2%) | Small Cap | 15 | 11 | 7.6 | 4.8 | 2.4 |
| Prabhat Tech. (I) | 100 | 0 (0%) | Small Cap | 1.5 | -0.3 | -18.8 | - | 3.4 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 303 | 317 | 287 | 278 | 121 | 23 | 2 | 4 | 2 | 2 |
| Operating Expenses ⓘ | 293 | 304 | 272 | 297 | 130 | 77 | 7 | 5 | 3 | 2 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Material Costs | 289 | 301 | 265 | 291 | 121 | 41 | 2 | 3 | 1 | 1 |
| Employee Cost | 1 | 1 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| Other Costs ⓘ | 2 | 2 | 3 | 4 | 8 | 36 | 5 | 2 | 1 | 1 |
| Operating Profit ⓘ | 10 | 13 | 15 | -20 | -10 | -54 | -5 | -1 | -1 | -1 |
| Operating Profit Margin (%) | 3.4% | 4.1% | 5.4% | -7.1% | -8.0% | -231.0% | -269.0% | -38.5% | -70.3% | -61.6% |
| Other Income ⓘ | 1 | 0 | 1 | 4 | 2 | 4 | 0 | 0 | 1 | 1 |
| Interest ⓘ | 7 | 9 | 11 | 3 | 1 | 1 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Exceptional Items ⓘ | 0 | 0 | -1 | 0 | 0 | -35 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1 | 2 | 2 | -19 | -10 | -87 | -5 | -2 | -1 | -1 |
| Tax ⓘ | 0 | 1 | 1 | 0 | -6 | -22 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 1 | 1 | -20 | -4 | -65 | -5 | -1 | 0 | 0 |
| PAT Margin (%) | 0.4% | 0.3% | 0.5% | -7.1% | -3.3% | -276.0% | -250.0% | -39.1% | -21.3% | -18.8% |
| Adjusted EPS (₹) | 1.1 | 1.1 | 1.5 | -18.4 | -3.8 | -60.3 | -4.7 | -1.3 | -0.4 | -0.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 39 | 40 | 42 | 31 | 26 | 23 | 34 | 32 | 32 | 3 |
| Share Capital ⓘ | 8 | 8 | 8 | 9 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves ⓘ | 31 | 32 | 34 | 22 | 15 | 12 | 23 | 21 | 21 | -7 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 57 | 68 | 87 | 88 | 100 | 62 | 40 | 40 | 40 | 40 |
| Long Term Debt | 1 | 4 | 17 | 0 | 0 | 20 | 40 | 40 | 40 | 40 |
| Short Term Debt | 56 | 65 | 70 | 88 | 100 | 42 | 0 | 0 | 0 | 0 |
| Trade Payables | 64 | 64 | 60 | 17 | 9 | 1 | 1 | 2 | 1 | 1 |
| Others Liabilities ⓘ | 19 | 14 | 4 | 18 | 7 | -21 | -16 | -16 | -17 | -17 |
| Total Liabilities ⓘ | 179 | 187 | 193 | 155 | 141 | 65 | 59 | 58 | 57 | 28 |
Fixed Assets | ||||||||||
| Gross Block | 25 | 25 | 25 | 27 | 28 | 26 | 26 | 26 | 26 | 26 |
| Accumulated Depreciation | 0 | 2 | 2 | 3 | 4 | 4 | 5 | 5 | 6 | 6 |
| Net Fixed Assetsⓘ | 25 | 23 | 23 | 25 | 24 | 21 | 21 | 20 | 20 | 20 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 3 | 4 | 1 | 1 | 0 | 0 |
| Inventories | 31 | 34 | 65 | 32 | 17 | 2 | 1 | 1 | 2 | 1 |
| Trade Receivables | 101 | 110 | 85 | 74 | 49 | 26 | 29 | 28 | 28 | 4 |
| Cash Equivalents | 1 | 1 | 1 | 1 | 3 | 1 | 0 | 0 | 1 | 0 |
| Others Assetsⓘ | 21 | 18 | 19 | 23 | 45 | 11 | 6 | 6 | 6 | 3 |
| Total Assets ⓘ | 179 | 187 | 193 | 155 | 141 | 65 | 59 | 58 | 57 | 28 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 15 | 7 | 5 | -22 | -9 | 34 | 12 | 0 | -1 | -1 |
| PBT ⓘ | 1 | 2 | 1 | -19 | -10 | -87 | -5 | -2 | -1 | -1 |
| Adjustment ⓘ | 10 | 12 | 14 | 4 | -1 | 83 | 16 | 1 | 0 | 0 |
| Changes in Working Capital ⓘ | 4 | -6 | -10 | -6 | -4 | 38 | 2 | 0 | 0 | -0 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -14 | 1 | 3 | 0 | -2 | 4 | 3 | 0 | 1 | 1 |
| Capex | -15 | 0 | 0 | 0 | -1 | 2 | 0 | 0 | 0 | 0 |
| Net Investments | 0 | 0 | 2 | 0 | 1 | -1 | 3 | 0 | 1 | 0 |
| Others ⓘ | 1 | 1 | 0 | 0 | -3 | 3 | 0 | 0 | 1 | 1 |
| Cash Flow From Financing Activityⓘ | 0 | -7 | -8 | 22 | 11 | -38 | -16 | 0 | 0 | 0 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 7 | 2 | 0 | 0 | 0 | -37 | -16 | 0 | 0 | 0 |
| Interest Paid ⓘ | -7 | -9 | -11 | -3 | -1 | -1 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 3 | 16 | 12 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 1 | 1 | -1 | 0 | -1 | 1 | -1 | 0 | 1 | -1 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 2.9 | 2.74 | 3.53 | -53.94 | -14.29 | -265.79 | -17.57 | -4.23 | -1.18 | -1.66 |
| ROCE (%) | 10.03 | 10.98 | 11.07 | -13.26 | -7 | -81.78 | -6.79 | -2.39 | -1.09 | -1.06 |
| Asset Turnover Ratio | 1.83 | 1.73 | 1.61 | 1.59 | 0.82 | 0.26 | 0.03 | 0.06 | 0.03 | 0.04 |
| PAT to CFO Conversion(x) | 15 | 7 | 5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Working Capital Days | ||||||||||
| Receivable Days | 120 | 121 | 117 | 105 | 184 | 511 | 4,994 | 2,904 | 5,770 | 3,698 |
| Inventory Days | 32 | 38 | 59 | 64 | 72 | 126 | 262 | 139 | 314 | 345 |
| Payable Days | 83 | 77 | 85 | 48 | 39 | 42 | 144 | 171 | 413 | 273 |
The company was incorporated at Mumbai as ‘Prabhat Telecommunications (India) Private Limited’ on April 2, 2007. The name of the company was changed to Prabhat Telecoms (India) Private Limited with effect from May 23, 2007. The company has been converted in to a Public Limited Company and consequently name was changed to “Prabhat Telecoms (India) Limited' on April 22, 2013. The company has been evolved in 1997 as telcom technical support company namely Prabhat Enterprises. Later on it entered into the world of telecom products by venturing in to selling and distribution of various brands like Fly, Kyocera, Tata Sky and Micromax. The company’s Promoter Vishwamani Tiwari has a background of engineering. The company is the first company to launch EVDO phone, 1X Data Card n open Market and Low End CDMA Data Phone (LEDP), Open Market EVDO REV-A dongle etc.
The company has started to design, assemble and manufacture the telecom product under its own in-house brand in 2011. It started to design and assemble the telecom devices like CDMA Mobile Handsets, CDMA Data Cards, FWT, WiFi Routers, accessories etc under its own brand. The CDMA/GSM feature handsets are designed, assembled and distributed under the brand name “V3 Mobile”. Similarly the data product and smart phone Fixed wireless Terminal, Tablet and other high end telecom devices are designed, assembled and distributed under the brand “Xccess” and accessories under the brand “PLATINUM”.
Business area of the company
The company is engaged into design, assemble, and customize import and distribution of mobile handsets, wireless dongles / data-cards, data products and mobile / telecom accessories. It sells feature mobile handsets under its brand name “V3” Mobiles and internet data cards & smart phones / tablets, fixed wireless terminal and high end telecom devices under brand name “Xccess”. The company sells accessories like screen guard, Memory card etc under the brand name “Platinum”. It is a distributor of CDMA handsets for TTML for Mumbai Circle. It sells its CDMA product to chain of distributors PAN India through TTML/TTSL corporate tie-ups. It also sells its product through organised retail chain like The Mobile Store, Mobile plus etc. It also sells its products through more than 15 online portals.
Major 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
100% Secure Process
Account Discovery
- OTP from CAMS
Account Linking for Stocks & MF
- One OTP per link Eg. NSDL, CDSL, CAMS, KFin etc.
One Click Upload for your Current Portfolio and Future Transactions!
Download APP
