Optiemus Infracom Ltd
Optiemus Infracom Ltd is primarily engaged in the distribution of mobile handsets of reputed brands like Nokia and Samsung for last 25 years.
The group first started distribution of Nokia handsets in Delhi General Trade market in 1995.[1]
- Market Cap ₹ 3,730 Cr.
- Current Price ₹ 428
- High / Low ₹ 874 / 216
- Stock P/E 57.5
- Book Value ₹ 52.7
- Dividend Yield 0.00 %
- ROCE 15.4 %
- ROE 14.0 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company's working capital requirements have reduced from 76.2 days to 57.2 days
Cons
- Stock is trading at 8.11 times its book value
- Company has a low return on equity of 8.95% over last 3 years.
- Company might be capitalizing the interest cost
- Dividend payout has been low at 10.2% of profits 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: Trading Industry: Trading
Part of Nifty Total Market Nifty Microcap 250 BSE SmallCap BSE Allcap BSE Telecommunication
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,832 | 4,106 | 2,570 | 1,922 | 1,538 | 714 | 1,173 | 333 | 182 | 472 | 1,174 | 1,528 | 1,931 | |
2,753 | 3,986 | 2,461 | 1,842 | 1,492 | 660 | 1,234 | 425 | 280 | 491 | 1,156 | 1,449 | 1,816 | |
Operating Profit | 79 | 120 | 109 | 80 | 45 | 54 | -61 | -91 | -98 | -20 | 18 | 79 | 114 |
OPM % | 3% | 3% | 4% | 4% | 3% | 8% | -5% | -27% | -54% | -4% | 2% | 5% | 6% |
3 | 7 | 8 | 9 | 29 | 15 | 63 | 17 | 206 | 36 | 54 | 23 | 27 | |
Interest | 28 | 39 | 40 | 43 | 44 | 33 | 42 | 8 | 6 | 5 | 6 | 8 | 26 |
Depreciation | 6 | 13 | 33 | 23 | 19 | 16 | 17 | 10 | 5 | 6 | 13 | 18 | 24 |
Profit before tax | 47 | 75 | 43 | 23 | 11 | 20 | -57 | -93 | 97 | 5 | 53 | 76 | 91 |
Tax % | 35% | 35% | 36% | 43% | 39% | 31% | 4% | -8% | 3% | 120% | 21% | 25% | |
31 | 49 | 27 | 13 | 7 | 14 | -59 | -85 | 95 | -1 | 42 | 57 | 65 | |
EPS in Rs | 3.56 | 5.67 | 3.20 | 1.51 | 0.79 | 1.62 | -6.92 | -9.89 | 11.02 | -0.11 | 4.88 | 6.61 | 7.56 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 31% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -9% |
5 Years: | 5% |
3 Years: | 103% |
TTM: | 40% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | 24% |
3 Years: | 9% |
TTM: | 30% |
Stock Price CAGR | |
---|---|
10 Years: | 33% |
5 Years: | 95% |
3 Years: | 10% |
1 Year: | 70% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 9% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 |
Reserves | 85 | 134 | 161 | 162 | 207 | 225 | 235 | 150 | 245 | 244 | 297 | 341 | 367 |
245 | 401 | 336 | 255 | 337 | 397 | 263 | 239 | 102 | 43 | 118 | 164 | 245 | |
271 | 255 | 339 | 172 | 425 | 298 | 271 | 101 | 60 | 193 | 411 | 757 | 709 | |
Total Liabilities | 687 | 876 | 921 | 674 | 1,055 | 1,006 | 855 | 575 | 493 | 566 | 911 | 1,348 | 1,407 |
136 | 228 | 205 | 181 | 181 | 226 | 159 | 147 | 17 | 113 | 210 | 254 | 292 | |
CWIP | 37 | 0 | 0 | 4 | 0 | 0 | 1 | 2 | 3 | 2 | 3 | 3 | 5 |
Investments | 1 | 6 | 4 | 5 | 17 | 9 | 56 | 35 | 43 | 42 | 45 | 58 | 61 |
513 | 642 | 712 | 484 | 857 | 771 | 639 | 391 | 429 | 409 | 653 | 1,033 | 1,049 | |
Total Assets | 687 | 876 | 921 | 674 | 1,055 | 1,006 | 855 | 575 | 493 | 566 | 911 | 1,348 | 1,407 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
70 | -1 | 107 | 124 | 91 | -26 | 73 | 44 | -56 | 28 | 1 | 40 | |
-39 | -68 | -2 | 26 | -62 | 106 | 57 | -7 | 223 | 24 | -82 | -51 | |
-14 | 116 | -105 | -120 | -8 | -102 | -177 | -47 | -136 | -64 | 70 | 25 | |
Net Cash Flow | 17 | 47 | -1 | 30 | 21 | -23 | -47 | -10 | 31 | -13 | -11 | 15 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 32 | 25 | 60 | 43 | 67 | 104 | 108 | 210 | 301 | 198 | 116 | 116 |
Inventory Days | 10 | 12 | 7 | 2 | 31 | 106 | 21 | 9 | 15 | 5 | 40 | 95 |
Days Payable | 32 | 22 | 50 | 1 | 78 | 153 | 78 | 100 | 122 | 144 | 116 | 198 |
Cash Conversion Cycle | 10 | 15 | 17 | 43 | 21 | 58 | 51 | 120 | 193 | 59 | 40 | 12 |
Working Capital Days | 21 | 21 | 31 | 28 | 58 | 142 | 80 | 210 | 524 | 110 | 61 | 57 |
ROCE % | 19% | 22% | 14% | 12% | 10% | 8% | -2% | -16% | -11% | 2% | 14% | 15% |
Documents
Announcements
- Closure of Trading Window 24 Mar
-
Announcement under Regulation 30 (LODR)-Acquisition
24 Mar - Acquisition of 2.1 crore shares in BIGTech.
-
Announcement under Regulation 30 (LODR)-Acquisition
1 Mar - Acquisition of shares in subsidiaries Optiemus Electronics and GDN Enterprises.
-
Announcement under Regulation 30 (LODR)-Acquisition
21 Feb - Acquisition of 2.38 crore shares in BIGTech.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
12 Feb - Regarding publication of Unaudited Financial Results for the quarter and nine months ended December 31, 2024 in the newspapers.
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
Concalls
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
Business Segments
Trading & Distribution (42%)- The company is a leading player in the mobile handset distribution industry and presently deals in the handsets of Nokia, Samsung & HTC. [1]
The group operates with 27 Regional branches, a presence with close to 650 Distributors (Micro and Macro Distributors), 10,000+ retail partners (in the general trade segment), and more than 700 service centers. [2]