Relic Technologies Ltd

₹ 19.2 13.00%

22 Nov - close price

ebrokingindia.com BSE: 511712

About

Relic Technologies is engaged in share broking business only.

[ edit about ]

[ add key points ]

Website BSE

Market Cap ₹ 6.92 Cr.
Current Price ₹ 19.2
High / Low ₹ 20.6 / 12.1
Stock P/E
Book Value ₹ 15.6
Dividend Yield 0.00 %
ROCE -13.9 %
ROE -14.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Debtor days have improved from 50.5 to 15.6 days.
Company's working capital requirements have reduced from 183 days to 134 days

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -6.38% over past five years.
Company has a low return on equity of -1.25% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	0.48	0.50	0.37	0.49	0.35	0.37	0.24	0.43	0.30	0.42	0.38	0.41	0.63
	0.24	0.38	0.32	0.25	0.29	0.32	0.25	0.53	0.32	0.45	1.02	0.47	0.46
Operating Profit	0.24	0.12	0.05	0.24	0.06	0.05	-0.01	-0.10	-0.02	-0.03	-0.64	-0.06	0.17
OPM %	50.00%	24.00%	13.51%	48.98%	17.14%	13.51%	-4.17%	-23.26%	-6.67%	-7.14%	-168.42%	-14.63%	26.98%
	0.03	0.03	0.03	0.02	0.03	0.03	0.04	0.03	0.03	0.03	0.03	0.02	0.04
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01	0.01
Depreciation	0.04	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.05	0.05	0.04	0.05	0.06
Profit before tax	0.23	0.12	0.05	0.23	0.06	0.05	-0.01	-0.11	-0.05	-0.06	-0.66	-0.10	0.14
Tax %	0.00%	0.00%	240.00%	0.00%	0.00%	0.00%	1,100.00%	0.00%	0.00%	0.00%	1.52%	0.00%	0.00%
	0.22	0.13	-0.07	0.24	0.06	0.05	-0.12	-0.11	-0.05	-0.06	-0.67	-0.11	0.14
EPS in Rs	0.61	0.36	-0.19	0.67	0.17	0.14	-0.33	-0.31	-0.14	-0.17	-1.86	-0.31	0.39
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	0.72	0.75	0.95	0.93	0.89	1.19	2.28	1.05	1.39	1.83	1.57	1.64	1.84
	0.52	0.44	0.66	0.72	0.66	0.72	0.74	0.72	0.86	1.17	1.11	2.32	2.40
Operating Profit	0.20	0.31	0.29	0.21	0.23	0.47	1.54	0.33	0.53	0.66	0.46	-0.68	-0.56
OPM %	27.78%	41.33%	30.53%	22.58%	25.84%	39.50%	67.54%	31.43%	38.13%	36.07%	29.30%	-41.46%	-30.43%
	0.00	-0.25	0.00	0.00	-0.02	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.12
Interest	0.01	0.01	0.02	0.02	0.02	0.02	0.01	0.01	0.00	0.00	0.00	0.02	0.04
Depreciation	0.10	0.10	0.14	0.16	0.16	0.16	0.13	0.12	0.06	0.10	0.13	0.18	0.20
Profit before tax	0.09	-0.05	0.13	0.03	0.03	0.28	1.40	0.20	0.47	0.56	0.33	-0.88	-0.68
Tax %	33.33%	-40.00%	76.92%	66.67%	66.67%	35.71%	28.57%	25.00%	17.02%	21.43%	33.33%	1.14%
	0.06	-0.03	0.04	0.01	0.01	0.19	1.01	0.16	0.39	0.43	0.23	-0.89	-0.70
EPS in Rs	0.17	-0.08	0.11	0.03	0.03	0.53	2.81	0.44	1.08	1.19	0.64	-2.47	-1.95
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	8%
5 Years:	-6%
3 Years:	6%
TTM:	37%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-204%

Stock Price CAGR
10 Years:	6%
5 Years:	5%
3 Years:	10%
1 Year:	12%

Return on Equity
10 Years:	3%
5 Years:	1%
3 Years:	-1%
Last Year:	-15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60	3.60
Reserves	0.41	0.38	0.42	0.43	0.42	0.61	1.62	1.77	2.17	2.67	2.86	1.99	2.03
	1.14	1.05	1.19	0.91	0.81	0.73	0.38	0.18	0.02	0.00	0.00	0.35	0.31
	0.23	0.19	0.26	0.20	0.19	0.27	0.22	0.16	0.23	0.19	0.30	0.15	0.11
Total Liabilities	5.38	5.22	5.47	5.14	5.02	5.21	5.82	5.71	6.02	6.46	6.76	6.09	6.05
	0.93	0.75	1.00	0.84	0.70	0.66	0.53	0.42	0.36	0.49	0.62	0.99	0.90
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.11	1.11	1.11	1.11	1.09	1.08	1.05	1.05	1.06	1.12	1.09	1.11	1.11
	3.34	3.36	3.36	3.19	3.23	3.47	4.24	4.24	4.60	4.85	5.05	3.99	4.04
Total Assets	5.38	5.22	5.47	5.14	5.02	5.21	5.82	5.71	6.02	6.46	6.76	6.09	6.05

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	0.20	0.15	0.11	0.25	0.17	0.14	1.84	-0.43	0.06	-0.04	0.16	0.23
	0.02	0.08	-0.44	0.04	0.01	-0.08	0.03	0.06	0.07	0.06	-0.14	-0.47
	-0.12	-0.09	0.12	-0.31	-0.06	-0.09	-0.36	-0.21	-0.16	-0.21	0.00	0.33
Net Cash Flow	0.10	0.14	-0.21	-0.02	0.12	-0.03	1.52	-0.58	-0.02	-0.19	0.02	0.09

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	405.56	330.93	253.58	176.61	176.35	125.76	64.04	128.62	99.78	63.83	72.07	15.58
Inventory Days
Days Payable
Cash Conversion Cycle	405.56	330.93	253.58	176.61	176.35	125.76	64.04	128.62	99.78	63.83	72.07	15.58
Working Capital Days	1,039.24	958.73	803.00	773.17	553.65	389.54	201.71	451.90	288.85	213.42	202.26	133.54
ROCE %	1.93%	4.13%	2.93%	0.99%	1.43%	6.35%	26.76%	3.77%	8.29%	9.29%	5.18%	-13.87%

Shareholding Pattern

Numbers in percentages

5 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	66.22%	66.22%	66.22%	66.21%	66.21%	66.21%	66.21%	66.21%	66.21%	66.21%	66.21%	66.21%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	33.75%	33.75%	33.75%	33.75%	33.75%	33.76%	33.75%	33.75%	33.74%	33.74%	33.76%	33.76%
No. of Shareholders	1,492	1,528	1,524	1,487	1,508	1,538	1,574	1,692	1,766	1,913	1,988	2,123

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	66.22%	66.22%	66.22%	66.22%	66.22%	66.22%	66.21%	66.21%	66.21%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	33.75%	33.75%	33.75%	33.75%	33.75%	33.75%	33.76%	33.74%	33.76%
No. of Shareholders	1,220	1,197	1,206	1,233	1,257	1,528	1,538	1,913	2,123

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Relic Technologies Ltd

Relic Technologies Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports