Telogica Ltd
₹ 21.8
2.06%
23 Dec
- close price
About
Incorporated in 1995, Aishwarya Technologies and Telecom Ltd is a designing and manufacturing company producing Test and Measuring Equipment like Fiber, Data and Copper Cable Fault Locators in India.
Key Points
- Market Cap ₹ 69.0 Cr.
- Current Price ₹ 21.8
- High / Low ₹ 27.8 / 7.24
- Stock P/E 36.7
- Book Value ₹ 3.18
- Dividend Yield 0.00 %
- ROCE %
- ROE %
- Face Value ₹ 5.00
Pros
Cons
- Stock is trading at 6.87 times its book value
- Promoter holding has decreased over last quarter: -0.94%
- Promoter holding is low: 28.7%
- Company has high debtors of 203 days.
- Company's cost of borrowing seems high
* 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.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24.50 | 26.08 | 31.12 | 45.92 | 55.43 | 24.25 | 10.00 | 10.76 | 10.16 | 6.48 | 4.44 | 17.55 | 21.07 | |
| 21.88 | 23.25 | 30.83 | 44.40 | 52.54 | 35.98 | 30.90 | 18.61 | 15.00 | 10.89 | 7.43 | 15.74 | 18.95 | |
| Operating Profit | 2.62 | 2.83 | 0.29 | 1.52 | 2.89 | -11.73 | -20.90 | -7.85 | -4.84 | -4.41 | -2.99 | 1.81 | 2.12 |
| OPM % | 10.69% | 10.85% | 0.93% | 3.31% | 5.21% | -48.37% | -209.00% | -72.96% | -47.64% | -68.06% | -67.34% | 10.31% | 10.06% |
| 0.12 | 0.18 | 0.25 | 0.19 | 0.44 | 2.15 | 3.16 | 0.55 | 0.89 | 2.03 | 3.03 | 0.28 | 0.25 | |
| Interest | 1.43 | 1.67 | 1.36 | 1.55 | 2.45 | 1.66 | 1.66 | 0.67 | 0.64 | 0.71 | 1.06 | 1.16 | 1.05 |
| Depreciation | 1.17 | 0.96 | 1.16 | 1.24 | 1.06 | 0.90 | 0.80 | 0.57 | 0.41 | 0.29 | 0.13 | 0.06 | 0.07 |
| Profit before tax | 0.14 | 0.38 | -1.98 | -1.08 | -0.18 | -12.14 | -20.20 | -8.54 | -5.00 | -3.38 | -1.15 | 0.87 | 1.25 |
| Tax % | -778.57% | 165.79% | 2.02% | 1.85% | 227.78% | -25.04% | -28.37% | -21.43% | -9.40% | -16.86% | -3.48% | 4.60% | |
| 1.22 | -0.25 | -2.02 | -1.10 | -0.59 | -9.10 | -14.48 | -6.71 | -4.53 | -2.81 | -1.11 | 0.84 | 1.88 | |
| EPS in Rs | 0.57 | -0.12 | -0.94 | -0.51 | -0.27 | -4.10 | -6.06 | -2.81 | -1.90 | -1.18 | -0.46 | 0.35 | 0.78 |
| 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: | -4% |
| 5 Years: | 12% |
| 3 Years: | 20% |
| TTM: | 244% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 18% |
| 5 Years: | 16% |
| 3 Years: | 30% |
| TTM: | 193% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 15% |
| 5 Years: | 64% |
| 3 Years: | 61% |
| 1 Year: | 202% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | % |
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 | 10.78 | 10.78 | 10.78 | 10.78 | 10.78 | 11.11 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 |
| Reserves | 27.08 | 26.83 | 24.75 | 23.65 | 23.13 | 14.59 | -0.23 | -6.86 | -11.36 | -14.10 | -16.14 | -15.09 | -4.35 |
| 7.65 | 8.03 | 7.48 | 3.81 | 6.10 | 8.40 | 7.40 | 8.18 | 3.61 | 3.23 | 2.67 | 2.56 | 2.26 | |
| 5.67 | 5.26 | 5.89 | 10.92 | 10.16 | 7.96 | 14.39 | 21.59 | 24.72 | 25.17 | 24.59 | 31.03 | 27.04 | |
| Total Liabilities | 51.18 | 50.90 | 48.90 | 49.16 | 50.17 | 42.06 | 33.51 | 34.86 | 28.92 | 26.25 | 23.07 | 30.45 | 36.90 |
| 8.28 | 7.39 | 6.52 | 5.36 | 4.39 | 4.79 | 3.98 | 3.42 | 3.04 | 2.77 | 0.47 | 0.92 | 0.92 | |
| 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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| 42.75 | 43.36 | 42.23 | 43.65 | 45.63 | 37.12 | 29.38 | 31.29 | 25.88 | 23.48 | 22.60 | 29.53 | 35.98 | |
| Total Assets | 51.18 | 50.90 | 48.90 | 49.16 | 50.17 | 42.06 | 33.51 | 34.86 | 28.92 | 26.25 | 23.07 | 30.45 | 36.90 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -6.33 | 0.06 | 1.06 | 4.81 | -2.36 | -4.15 | 0.23 | -0.60 | 4.75 | 0.59 | -3.56 | 1.59 | |
| -0.01 | -0.07 | -0.36 | -0.07 | -0.10 | -1.30 | 0.01 | -0.01 | 0.13 | -0.03 | 4.74 | -0.50 | |
| 3.04 | 0.54 | -0.19 | -3.68 | 3.08 | 4.45 | -0.38 | 0.78 | -4.57 | -1.09 | -1.02 | -1.23 | |
| Net Cash Flow | -3.30 | 0.53 | 0.52 | 1.06 | 0.63 | -1.00 | -0.14 | 0.16 | 0.32 | -0.53 | 0.16 | -0.15 |
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 | 431.30 | 392.71 | 295.92 | 170.42 | 152.77 | 275.14 | 337.62 | 362.29 | 252.19 | 268.12 | 392.13 | 202.99 |
| Inventory Days | 126.07 | 158.85 | 101.38 | 181.81 | 237.74 | 190.58 | 152.35 | 328.34 | 629.14 | 182.67 | ||
| Days Payable | 83.37 | 42.84 | 45.65 | 35.46 | 177.21 | 456.88 | 669.24 | 1,130.88 | 2,132.37 | 688.18 | ||
| Cash Conversion Cycle | 474.00 | 508.72 | 295.92 | 170.42 | 208.50 | 421.49 | 398.15 | 95.98 | -264.70 | -534.41 | -1,111.10 | -302.53 |
| Working Capital Days | 511.89 | 498.10 | 395.14 | 230.35 | 205.38 | 343.18 | 139.80 | -68.18 | -366.80 | -749.71 | -1,134.46 | -276.82 |
| ROCE % | 3.67% | 4.52% | -1.40% | 1.16% | 5.78% | -28.36% | -69.67% | -48.60% | -49.91% | -101.14% |
Documents
Announcements
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 15h
-
Announcement under Regulation 30 (LODR)-Allotment
18 Dec - Approval of preferential allotment of equity shares.
-
Announcement under Regulation 30 (LODR)-Conversion of Securities
18 Dec - Board approved allotment of convertible warrants and equity shares.
-
Board Meeting Outcome for Outcome Of Board Meeting Held On Wednesday, December 18, 2024 As Required Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 ('SEBI(LODR), 2015').
18 Dec - Board approved allotment of convertible warrants and equity shares.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - News paper publication regarding Financial results for the second quarter and half year ended 30.09.2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Products Profile:[1]
The company is into manufacturing of test equipment in India having 20 Telecom Engineering Centre approvals from Department of Telecommunications.
a) Manufacturing:
With more than 20 Microprocessor based products designed and manufactured by Aishwarya Telecom having Telecom Engineering Centre (DOT) approvals; ATL is the largest Optical Fiber Designing and Manufacturing company in India with products like OTDR, Power Meter, Laser Source, Variable Attenuator, Talkset, Fiber Optic Locators, Fiber Identifier, Electronic Markers, Cable Fault Locators, 2Mbps Testers, RF Power Meters, DC-DC converters, etc.
b) Defense:
The company is a regular supplier to most of the DRDO labs. The company supplies equipment like RF Components and Instruments, Optical Instruments, Micro wave Subsystems, etc. to the Defense sector.
c) Telecommunication:
ATL is a manufacturer and seller of a full range of test equipment which are fitted in all domains (Copper, Optical, Digital & RF technologies). The company supplies Splicing Machines, Copper Testers, Data Testers, Optical Testers, RF Test Instruments, Snap Track, Pathfinder PLS, Route Tracer, etc.