Equippp Social Impact Technologies Limited

NSE

EQUIPPP

Stock

Yield per half year: -12.74%
Dividend yield: 0%
Sector: Materials

Reporting Equippp Social Impact Technologies Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹			0.0039	0.0077	0.0072	0.0066	0.0022	0.002	0.0014	7.26	6.58	3.37			3.44	341.90
Выручка, млрд ₹				0.009	0.0066	0.0148	0.007	0.0203		0.0001	0.015	0.015	0.0187	0.0187	0.0138	-1.63
Чистая прибыль, млрд ₹					-0.052	-0.0097	-0.000981	-0.0068	-0.0045	0.2583	-0.0295	0.0027	-0.0028	-0.0028	0.0448	-9.05
EV, млрд ₹								0.2115	0.2185	7.3	6.59	2.86	2.74	2.74	3.94	65.83
EBIT, млрд ₹					-0.0053	-0.0294	-0.0119	-0.0346	-0.0036	-0.0158	-0.0027	0.0034	-0.0016	-0.0016	-0.0041	-14.97
EBITDA, млрд ₹					-0.0053	-0.0046	0.00061	-0.0043	-0.0017	-0.0048	0.0104	0.0058	0.000919	0.000919	0.0021	-188.42
OIBDA, млрд ₹									0.000857	-0.2739	0.0268	0.0063	0.0021	0.0021	-0.0476	19.63
Баланс стоимость, млрд ₹					-0.2226	-0.2322	-0.2336	-0.2405	-0.2436	-0.003	0.0676	0.0703	0.0675	0.0675	-0.0082	-177.36
FCF, млрд ₹					0.0152	-0.0088	0.0276	-0.0065	-0.0063	-0.0256	-0.0836	-0.000737	-0.011	-0.011	-0.0254	11.79
Операционный денежный поток, млрд ₹					0.0152	-0.0088	0.0276	-0.0065	-0.0063	-0.0256	-0.0016	0.0038	-0.0102	-0.0102	-0.0080	10.12
Операционная прибыль, млрд ₹					-0.052	-0.0097	0.000529	-0.0044	-0.0019	-0.0049	0.0033	0.0032	-0.0016	-0.0016	-0.0004	-3.38
Операционные расходы, млрд ₹					0.0058	0.0057	-0.0001	0.0048	0.0019	0.007	0.0131	0.0118	0.0114	0.0114	0.0090	43.10
CAPEX, млрд ₹	0.0671	0.0023				0		0.082	0.082	0.082	0.082	0.0046	0.000496	0.000496	0.0502	-64.00

	2020Q2	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹			3.53	14.54	8.42	8.17	5.54	4.29	4.35	3	2.97	2.78					3.48	-8.31
Выручка, млрд ₹	0.0000	0.002					0.006	0.006	0.003			0.0031	0.0156	0.0045	0.0048	0.005	0.0066	10.03
Чистая прибыль, млрд ₹							-0.000427	0.000374	0.0053	-0.0053	-0.0036	-0.0013	0.0073	-0.0016	-0.0052	-0.003	-0.0008	18.20
EV, млрд ₹												3.42	3.01		2.34		2.92	-11.88
EBIT, млрд ₹							-0.000176	0.000562	0.0087	-0.005	-0.0034	-0.0011	0.0078	-0.0016	-0.0038	-0.0013	-0.0000	3.40
EBITDA, млрд ₹							0.0017	0.0025	0.0055	-0.0044	-0.0027	-0.000463	0.0085	-0.000923	-0.0031	-0.00068	0.0007	7.99
OIBDA, млрд ₹												-0.000295	0.0089	0.000147	-0.0017	0.000892	0.0016	-224.77
Баланс стоимость, млрд ₹					0.0676	0.0676	0.0646	0.0646	0.0703	0.0703	0.0614	0.0614	0.0675		0.0607		0.0643	-2.89
FCF, млрд ₹							0.0037	0.0039	-0.0064	0.0013	0.0013	0.0013					0.0003	-19.73
Операционный денежный поток, млрд ₹							0.0037	0.0039	-0.0064	0.0013	0.0013	0.0013					0.0003	-19.73
Операционная прибыль, млрд ₹							-0.000176	0.000562	0.0087	-0.005	-0.0034	-0.0011	0.0078	-0.000497	-0.0038	-0.0015	0.0002	6.40
Операционные расходы, млрд ₹							0.0062	0.0054	-0.0024	0.005	0.0034	0.0042	0.0078	0.0038	0.0077	0.0061	0.0059	7.75

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹				0.000427	0.0004	0.00066	0.000792	0.0042	0.000408	0.000113	0.0075	0.0013	0.0013	0.0027	-20.91
Short Term Investments ₹						0.000102	0.0006	0.004	0.001	0.0013	0.0013	0.004	0.004	0.0023	0.00
Total Receivables ₹			0.0018	0.000484	0.0092	0.0072	0.0133	0.011	0.0063		0.0081	0.0174	0.0174	0.0112	5.52
Total Current Assets ₹				0.017	0.0252	0.0099	0.0176	0.0201	0.0078	0.000113	0.0156	0.0227	0.0227	0.0133	2.46
Чистые активы, млрд ₹						0.0142	0.0019	0.0018	0.0017	0.0017	0.0016			0.0017	-3.38
Активы, млрд ₹				0.0313	0.0395	0.0364	0.0302	0.0327	0.0202	0.0767	0.0944	0.0997	0.0997	0.0647	24.98
Short Term Debt ₹				0.2176	0.2313	0.1456	0.1468	0.1481	0.0219	0.0051	0.0139	0.0199	0.0199	0.0418	-33.06
Long Term Debt ₹							0.0636	0.0733	0.0219	0.0051	0.0139	0.0199	0.0199	0.0268	-22.95
Задолженность, млрд ₹				0.2539	0.2717	0.2701	0.2707	0.2763	0.0232	0.0092	0.0241	0.0322	0.0322	0.0730	-34.94
Чистый долг, млрд ₹				0.2171	0.2309	0.2084	0.2096	0.2172	0.0214	0.005	0.0064	0.0186	0.0186	0.0537	-38.83
Долг, млрд ₹							0.2103	0.2214	0.0437	0.0103	0.0139	0.0199	0.0199	0.0618	-38.24
Расходы на обслуживание долга ₹				0.0204	0.005	0.0051	0.0054	0.0013	0.0000	0	0.000666	0.0012	0.0012	0.0027	-25.13
Чист. проц. доходы, млрд ₹							-0.0054	-0.0013	0.0000	0	-0.000666			-0.0025	-50.22
Амортизация, млрд ₹				0.0001	0.0248	0.0125	0.0303	0.0019	0.0109	0.0131	0.0024	0.0026	0.0026	0.0062	6.47
Себестоимость, млрд ₹				0.0061	0.0138	0.0066	0.0199	0.000112	0.0001	0.0073	0.005	0.009	0.009	0.0043	140.44
Товарно материальные запасы ₹	-0.1357	-0.0049	0	0	-0.0092	0	-0.0127	-0.011	-0.0053		0.0142			-0.0048	-209.07

	2016Q1	2016Q3	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹															0.000113	-0.000113	0.000125	-0.000125	0.0075	-0.0075	0.000544	-0.000544	0.0013		0.0117		0.0011	-209.30
Short Term Investments ₹														0.000802		0.000225	0.000277	0.00025	0.0013	0.0149	0.0016	0.0011	0.004		0.0328		0.0109	17.09
Total Receivables ₹								0.011	0.011	0.011	0.0063		0.0063				0.006		0.0081		0.0068		0.0174		0.0243		0.0125	32.28
Total Current Assets ₹															0.000113	0.000113	0.0064	0.000125	0.0156	0.0075	0.0089	0.000544	0.0227		0.0688		0.0217	55.78
Чистые активы, млрд ₹											0.0017		0.0017		0.0017		0.0016		0.0016								0.0017	-1.21
Активы, млрд ₹											0.0202	0.097	0.097	0.0767	0.0767		0.0839		0.0944		0.0864		0.0997		0.1497		0.1028	12.28
Short Term Debt ₹	0.2176	0.2245	0.2313	0.1763	0.1456	0.1457	0.1468	0.1481	0.1481	0.1481																	0.1474	0.33
Long Term Debt ₹											0.0219		0.0043		0.0051		0.0087		0.0139		0.0144		0.0199		0.0776		0.0269	54.91
Задолженность, млрд ₹											0.0232	0.0075	0.0075	0.0092	0.0092		0.0193		0.0241		0.025		0.0322		0.089		0.0379	35.76
Чистый долг, млрд ₹															0.005	0.000113	0.0086	0.000125	0.0064	0.0075	0.0138	0.000544	0.0186		0.066		0.0213	54.49
Долг, млрд ₹																							0.0199		0.0776		0.0488	97.47
Расходы на обслуживание долга ₹																	0.00025	0.000188	0.000228	0.00026	0.000266	0.000169	0.000471	0.0011	0.0015	0.0017	0.0010	58.68
Чист. проц. доходы, млрд ₹											0.0000				0		-0.00025	-0.000188	-0.000228	-0.00026	-0.000266	-0.000169					-0.0002	-2.11
Амортизация, млрд ₹																	0.0019	0.0019	-0.0032	0.000633	0.000639	0.000634	0.000659	0.000644	0.000657	0.000659	0.0007	0.78
Себестоимость, млрд ₹																	0.0021	0.0021	-0.003	0.002	0.000905	0.000803	0.0011	0.0012	0.000918	0.000401	0.0009	-12.97
Товарно материальные запасы ₹						-0.0115	-0.0127	-0.011	-0.011	-0.011	-0.0053		-0.0063				-0.006		0.0142		0.0073						0.0008	-206.61

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS					-0.9274	83.44	-0.286	0.0262	-0.03		-0.03	16.44	-49.65
Цена акции ао		0.5	1.3	0.3	0.55	103.6	45.3	27	25.85	19.24	19.24	44.20	-28.59
Число акций ао, млн	4.02	5.88	4.8	4.81	4.35	127.75	103.1	103.1	93.73		93.73	86.41	84.79
FCF/акцию	3.79	-1.49	5.74	-1.36	-1.46	-0.2007	-0.8106	-0.0071	-0.1171		-0.1171	-0.5191	-39.63

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS										-0.01	0.0713	-0.02	-0.05	-0.03			-0.0077	24.57
Цена акции ао			81.63	64.81	53.74	41.64	42.16	29.09	28.78	26.94					20.66	19.24	24.94	-7.94
Число акций ао, млн	114.15	127.75	103.18	126.1	103.1	103.1	103.1	103.1	103.1	103.1							103.10	0.00
FCF/акцию					0.0363	0.0374	-0.0619	0.0123	0.0124	0.01							0.0020	-23.19

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			23.37	4.16	0.4201	2.84	1.83	-8722.49	-43.64	3.93	-4.08		-4.08	12.82	-1752.8900	-217.39
ROA, %			-166.04	-24.45	-2.69	-22.62	-13.64	1278.53	-38.43	3.16	-2.9		-2.9	7.86	245.34	-26.63
ROS, %			-785.77	-65.48	-13.96	-33.63		332384.19	-196.41	18.02	-15	-15	-15	8.32	66435.16	-113.52
ROCE, %				12.68	5.11	14.39	1.48	532.11	-3.96	4.03	-1.89	-2.44	-2.44	19.35	105.57	-134.06
Ebit margin, %								-20276.93	-17.83	22.57	-8.79	-8.79	-8.79		-4057.9540	-78.75
Рентаб EBITDA, %			-79.46	-31.23	8.68	-21.25		-6235.45	69.4	38.79	4.9	4.9	4.9	17.56	-1223.4920	-123.94
Чистая рентаб, %		-377.67	-785.77	-65.48	-13.96	-33.63		332384.19	-196.41	18.02	-15		-15	8.32	66431.43	-14.91
Operation Margin, %			-785.77	-65.48	7.52	-21.53		-6350.37	21.94	21.49	-8.79	-8.79	-8.79	18.78	-1264.9040	-73.19
Доходность FCF, %	239.74	68.26	210.27	-133.12	1261.92	-326.42	-466.42	-0.3532	-1.27	-2.19					-159.3306	-63.24

	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						-28.67	-3.73	-0.6605	0.5789	7.51	-7.48	-5.93	-1.91	11.22		-10.08			12.82	-2.8360	6.15
ROA, %		640.58	-3.09	-4.71	-3.33	-25.25		-0.5088		5.59		-4.21		14.74		-7.01			7.86	1.72	68.98
ROS, %		6321.31						-7.11	6.23	175.36			-40.69	47.01	-34.91	-109.43	-60.22	-15	8.32	-34.5100	-179.58
ROCE, %			-3.35	-5.1	-3.78	19.85		-0.2723		12.38		-5.5		9.57		-3.35		-2.44	19.35	2.13	-172.27
Ebit margin, %													-35.26	49.91	-34.91	-78.89	-26.65	-8.79		-19.8660	-170.66
Рентаб EBITDA, %		6322.4						28.25	41.48	182.93			-14.88	54.13	-20.56	-65.19	-13.53	4.9	17.56	-8.0500	-38.15
Чистая рентаб, %	-2052.17	6321.31						-7.11	6.23	175.36			-40.69	47.01	-34.91	-109.43	-60.22		8.32	-39.6480	8.16
Operation Margin, %		-206.82						-2.94	9.37	288.91			-35.29	50.03	-11.07	-78.89	-28.94	-8.79	18.78	-15.5320	-170.62
Доходность FCF, %								0.0675	0.0898	-0.1468	0.0422	0.0431	0.0457							0.0148	-12.64

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.0274	-0.2251	-0.139	-0.683	-2.23	-0.2927	-0.3049	28.11	-223.07	1053.82				55.40	171.65	-614.36
P/BV			-0.0325	-0.0284	-0.0094	-0.0083	-0.0056	-2451.78	97.35	40.57	40.35		40.35	7.10	-454.7031	-690.92
P/S		0.85	1.09	0.4472	0.3111	0.0984		93429	438.13	189.9	145.28		145.28	5.14	18840.48	330.37
P/FCF				-0.7512	0.0792	-0.3064	-0.2144	-283.14	-78.69	-45.74	0	0	0	-14.76	-81.6182	172.15
E/P				-1.46	-0.4489	-3.42	-3.28	0.0356	-0.0045	0.000804	0	0	0	-0.08	-1.3336	-118.80
EV/EBIT							-67.02	-2.93	-2641.93	843.27	-1664.55	-1664.55	-1664.55		-1026.1380	255.54
EV/EBITDA						-49	-125.34	-1507.29	632.32	490.64	2983.15		2983.15	12.92	494.70	-288.50
EV/S						10.41		93986.23	438.8	190.33	146.27	146.27	146.27	5.34	18981.58	-72.56
EV/FCF						-32.41	-34.48	-284.83	-78.82	-3876.53	-249.86	-249.86	-249.86	-31.47	-947.9800	-2.59
Debt/EBITDA						-48.72	-126.97	-9.02	0.9849	2.38	21.61	21.61	21.61	1.60	7.51	-219.09
Netdebt/Ebitda				-50.11	341.79	-48.54	-124.56	-4.43	0.4817	1.1	20.19	20.19	20.19	1.23	7.51	-235.44
Debt/Ratio						6.96	6.78	2.16	0.1337	0.1471	0.1991	0.1991	0.1991	0.15	0.5678	-37.92
Debt/Equity						-0.8748	-0.9088	-14.76	0.1519	0.1976	0.2943	0.4778	0.4778	0.86	-2.7277	-150.35
Debt/Net Income						-30.78	-49.68	0.1692	-0.348	5.13	-7.06	-7.06	-7.06	3.28	-1.8338	-310.90
PEG												0	0
Бета											3.37	-0.5405	-0.5405	2.19	1.41	-140.05
Индекс Альтмана					0.3231	-0.0308		448.41	103.18	51.77	0	0.0908	0.0908	-1.81	120.68	-224.14

	2020Q2	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				-5691.37	-434.88	-3240.65	-12984.49	11479.57	823.11	-570.84	-814.61	-2193.51	-1005.6						55.40	-752.2900	-204.09
P/BV					124.67	120.98	85.76	66.45	61.86	42.68	48.34	45.25	44.38		37.46				7.10	43.62	-2.58
P/S	29.83	20.48					923.46	715.56	1443.39			495.69	164.87	111.87	77.55	83.53			5.14	186.70	-29.96
P/FCF							1480.69	1114	-680.98	2368.59	2321.46	2190.05							-14.76	1462.62	14.48
E/P			-0.0013	-0.000176	-0.0023	-0.000309	-7.7E-5	8.7E-5	0.0012	-0.0018	-0.0012	-0.000456							-0.08	-0.0004	-239.28
EV/EBIT												-3116.45	386.22		-618.01			-1664.55		-1253.1975	-14.51
EV/EBITDA												-626.6	3288.02		591.96				12.92	1084.46	-198.12
EV/S												1098.92	192.78		487.58			146.27	5.34	481.39	-39.60
EV/FCF												2696.17						-249.86	-31.47	1223.15	-130.44
Debt/EBITDA													2.35		-24.84			21.61	1.60	-0.2933	109.51
Netdebt/Ebitda						-0.1619	5.05	0.0502	1.17	-1.71	-5.05	-1.17	2.19		-21.11			20.19	1.23	-0.9900	-231.94
Debt/Ratio													0.1991		0.5188			0.1991	0.15	0.3057	0.00
Debt/Equity													0.2943		1.28			0.4778	0.86	0.6840	17.53
Debt/Net Income													2.7		-14.8			-7.06	3.28	-6.3867	-237.77
Бета																	2.03	-0.5405	2.19	0.7447	-151.60
Индекс Альтмана		32.75					79.52		55.7								0.0908	0.0908	-1.81	33.63	-69.20

Dividends

IFRS

Reporting Annual Quarterly

	2008	2009	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0772	0.0815			0.0794	2.75
Дивиденд	4		0		4.00	0.00
Див доход, ао, %	12.97		0	1.14	12.97	0.00
Дивиденды / прибыль, %	10.6	-2.76		29.37	3.92	-151.03

	2008Q3	Industry average	5 quarters average	CAGR 5
Дивиденд	4		4.00	0.00
Див доход, ао, %	14.06	1.14	14.06	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	105 553.19	546.36	30.45	2.65	2.65	-92.92

	CAGR 5

	CAGR 5