Equippp Social Impact Technologies Ltd

Equippp Social Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Equippp Social Impact Technologies Ltd

₹ 20.6 -4.11%
24 Apr 1:26 p.m.
equippp.in BSE: 590057 NSE: EQUIPPP
About

Incorporated in 2022, EquiPPP Social Impact Technologies Ltd provides new age technologies and next generation IT solutions & services[1]

Key Points

Business Overview:[1][2]
ESITL is a technology-driven company,
providing various tech offerings, digital engineering, business intelligence, analytics, machine learning, testing and IT Consulting,
IPs, and services, predominantly to players
in social impact like governments, PPPs,
CSRs, ESG, SIBs (Social Impact Bonds),
NGOs and NPOs. Company's offerings
are built on technologies such as Block
chain, Cloud, AI/ML, Enterprise Solutions,
Digital Transformation, etc.

Website BSE NSE - BE
  • Market Cap ₹ 212 Cr.
  • Current Price ₹ 20.6
  • High / Low ₹ 36.7 / 17.5
  • Stock P/E
  • Book Value ₹ 0.59
  • Dividend Yield 0.00 %
  • ROCE -1.86 %
  • ROE -4.06 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Stock is trading at 34.9 times its book value
  • Company has low interest coverage ratio.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 340 days.
  • Working capital days have increased from 62.3 days to 176 days

* 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: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2011 Dec 2021 Mar 2022 Jun 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
54.75 0.00 0.00 0.00 0.60 0.30 0.00 0.00 0.31 1.56 0.45 0.48 0.50
52.62 0.08 0.31 0.07 0.35 0.08 0.43 0.27 0.35 0.71 0.43 0.81 0.58
Operating Profit 2.13 -0.08 -0.31 -0.07 0.25 0.22 -0.43 -0.27 -0.04 0.85 0.02 -0.33 -0.08
OPM % 3.89% 41.67% 73.33% -12.90% 54.49% 4.44% -68.75% -16.00%
1.11 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.02 0.01
Interest 0.46 0.00 0.00 0.00 0.02 0.02 0.03 0.03 0.02 0.05 0.11 0.15 0.17
Depreciation 0.52 0.18 0.18 0.18 0.19 -0.32 0.06 0.06 0.06 0.07 0.06 0.07 0.07
Profit before tax 2.26 -0.26 -0.49 -0.25 0.04 0.53 -0.52 -0.36 -0.12 0.73 -0.15 -0.53 -0.31
Tax % 101.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.03 -0.26 -0.49 -0.25 0.04 0.53 -0.53 -0.36 -0.13 0.74 -0.16 -0.52 -0.30
EPS in Rs -0.06 -0.03 -0.05 -0.02 0.00 0.05 -0.05 -0.03 -0.01 0.07 -0.02 -0.05 -0.03
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024 TTM
105.94 294.58 551.25 560.34 74.46 129.67 0.00 1.50 1.87 2.99
75.91 239.77 454.04 808.62 200.76 125.71 0.60 0.93 1.77 2.53
Operating Profit 30.03 54.81 97.21 -248.28 -126.30 3.96 -0.60 0.57 0.10 0.46
OPM % 28.35% 18.61% 17.63% -44.31% -169.62% 3.05% 38.00% 5.35% 15.38%
0.68 11.57 1.18 18.10 11.92 2.48 -1.64 0.01 0.00 0.03
Interest 0.20 0.32 0.56 1.45 0.40 1.31 0.00 0.07 0.12 0.48
Depreciation 5.07 6.84 17.90 71.57 29.41 3.53 0.71 0.24 0.26 0.27
Profit before tax 25.44 59.22 79.93 -303.20 -144.19 1.60 -2.95 0.27 -0.28 -0.26
Tax % 9.83% 3.70% 9.06% -2.55% 1.93% 11.88% 0.00% 0.00% 0.00%
22.94 57.03 72.69 -295.48 -146.98 1.41 -2.95 0.27 -0.28 -0.24
EPS in Rs 17.40 20.87 -84.41 -41.99 0.21 -0.29 0.03 -0.03 -0.03
Dividend Payout % 12.03% 11.59% 9.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 390%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 51%
Stock Price CAGR
10 Years: 44%
5 Years: 142%
3 Years: -29%
1 Year: -38%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: -4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 13.97 16.64 34.99 35.15 35.15 49.15 10.31 10.31 10.31 10.31
Reserves 72.21 239.22 384.55 129.97 -17.66 -6.74 -3.55 -3.28 -3.56 -4.24
0.01 0.00 0.72 0.47 2.63 7.46 0.51 1.39 1.99 7.76
18.49 24.68 35.14 26.52 9.92 15.53 0.40 1.01 1.23 1.14
Total Liabilities 104.68 280.54 455.40 192.11 30.04 65.40 7.67 9.43 9.97 14.97
20.40 23.75 176.66 106.20 7.72 11.57 7.66 7.87 7.70 8.09
CWIP 0.79 35.85 31.61 0.10 0.00 0.00 0.00 0.00 0.00 0.00
Investments 2.71 23.66 15.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00
80.78 197.28 231.17 85.81 22.32 53.83 0.01 1.56 2.27 6.88
Total Assets 104.68 280.54 455.40 192.11 30.04 65.40 7.67 9.43 9.97 14.97

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
-6.12 -25.90 60.95 78.03 -14.72 -13.00 -0.16 0.38 -1.02
-14.80 -62.12 -163.46 -108.06 -1.06 -16.04 -8.20 -0.46 -0.08
39.50 117.66 109.94 -10.62 2.16 33.34 8.33 0.81 0.48
Net Cash Flow 18.58 29.64 7.43 -40.65 -13.62 4.30 -0.03 0.74 -0.62

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2022 Mar 2023 Mar 2024
Debtor Days 139.78 173.79 77.35 25.11 38.63 71.41 165.47 339.63
Inventory Days
Days Payable
Cash Conversion Cycle 139.78 173.79 77.35 25.11 38.63 71.41 165.47 339.63
Working Capital Days 151.18 153.99 99.26 28.12 47.06 89.20 -51.10 175.67
ROCE % 31.72% 23.96% -99.94% -154.85% 7.80% 4.33% -1.86%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
97.00% 96.99% 96.99% 96.89% 96.73% 96.67% 89.10% 89.10% 89.10% 89.10% 87.35% 87.35%
3.00% 3.00% 3.00% 3.11% 3.27% 3.33% 10.91% 10.90% 10.90% 10.90% 12.65% 12.64%
No. of Shareholders 27,51227,15825,88225,00424,66924,34225,20224,47023,64723,23823,52823,129

Documents

Announcements

Annual reports