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.
| 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% | -37.1% | 12.4% | ||||
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 | -1183.3 |
| 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 | 0 |
| 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 |
No data to display
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
Sales growth is not so good in last 4 quarters at -96.91%
| 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 (₹) | 85.00 / 100.43 |
| All Time Low / High (₹) | 19.17 / 525.00 |
| Market Cap (₹ Cr.) | 107 |
| Equity (₹ Cr.) | 10.7 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 45.4 |
| Pledged * | 46.69 | 46.42 | 46.42 | 46.42 | 46.42 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 |
| 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
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
