LYCOS INTERNET-BSE 532368 (YBRANT DIGITAL LIMITED) is a global information technology of digitalization and implementation and outsourcing services provider. The key verticals help to clients to maximize their business performance. Lycos provides end to end enterprise solution offerings and specializing in ERP Solution, Microsoft and open source systems development. Company has its corporate office located at Hyderabad and other centres located across USA, UK, UAE, SOUTH AFRICA AND OTHERS-TOTAL 24 COUNTRIES.
OFFERINGS:
* BUSINESS SOLUTIONS
* TECHNOLOGY
* OUTSOURCING
BUSINESS DIVISIONS:
1. LYCOS NETWORKS
2. LYCOS MOBILE
3. LYCOS FUSION
4. LYCOS MEDIA
5. SOFTWARE DIVISION
s
BUSINESS MODEL:
CUSTOMER-Brand/Portal------AD-agency-----Technology=Reach Provider (LYCOS INTERNET)----Publisher----Internet users
SHARE HOLDING:
47.625 cores of Equity.
* PROMOTER---39.13
* PUBLIC-60.87
1. INTITUTIONAL-20.83
2. BODIES-11.56
3. INDIVIDUAL-15%
4. OTHER ---24%
|
Lycos Internet |
|
Consolidated Yearly Results |
|
|
Mar '14 |
Mar '13 |
Mar '12 |
Mar '11 |
Mar '10 |
|||||||
|
Net Sales/Income from operations |
1,673.37 |
1,601.05 |
1,263.18 |
485.70 |
384.47 |
||||||
|
Other Operating Income |
-- |
-- |
-- |
-- |
-- |
||||||
|
Total Income From Operations |
1,673.37 |
1,601.05 |
1,263.18 |
485.70 |
384.47 |
||||||
|
EXPENDITURE |
|||||||||||
|
Consumption of Raw Materials |
-- |
-- |
-- |
-- |
-- |
||||||
|
Purchase of Traded Goods |
-- |
-- |
-- |
-- |
-- |
||||||
|
Increase/Decrease in Stocks |
-- |
-- |
-- |
-- |
-- |
||||||
|
Power & Fuel |
-- |
-- |
-- |
-- |
-- |
||||||
|
Employees Cost |
127.75 |
1,175.03 |
1,013.35 |
393.31 |
308.12 |
||||||
|
Depreciation |
68.83 |
26.03 |
16.76 |
5.83 |
4.81 |
||||||
|
Excise Duty |
-- |
-- |
-- |
-- |
-- |
||||||
|
Admin. And Selling Expenses |
-- |
-- |
-- |
-- |
-- |
||||||
|
R & D Expenses |
-- |
-- |
-- |
-- |
-- |
||||||
|
Provisions And Contingencies |
-- |
-- |
-- |
-- |
-- |
||||||
|
Exp. Capitalised |
-- |
-- |
-- |
-- |
-- |
||||||
|
Other Expenses |
1,178.47 |
319.35 |
12.08 |
12.67 |
15.92 |
||||||
|
P/L Before Other Inc., Int., Excpt. Items & Tax |
298.32 |
80.63 |
220.99 |
73.89 |
55.62 |
||||||
|
Other Income |
1.50 |
14.34 |
34.33 |
-0.13 |
-3.61 |
||||||
|
P/L Before Int., Excpt. Items & Tax |
299.82 |
94.97 |
255.32 |
73.76 |
52.01 |
||||||
|
Interest |
26.94 |
35.17 |
27.66 |
12.27 |
11.34 |
||||||
|
P/L Before Exceptional Items & Tax |
272.87 |
59.80 |
227.67 |
61.49 |
40.68 |
||||||
|
Exceptional Items |
-- |
-- |
-- |
-- |
-- |
||||||
|
P/L Before Tax |
272.87 |
59.80 |
227.67 |
61.49 |
40.68 |
||||||
|
Tax |
51.91 |
8.81 |
35.86 |
9.53 |
7.99 |
||||||
|
P/L After Tax from Ordinary Activities |
220.96 |
50.99 |
191.80 |
51.97 |
32.68 |
||||||
|
Prior Year Adjustments |
-- |
-- |
-- |
-- |
-- |
||||||
|
Extra Ordinary Items |
-- |
-- |
-- |
-- |
-- |
||||||
|
Net Profit/(Loss) For the Period |
220.96 |
50.99 |
191.80 |
51.97 |
32.68 |
||||||
|
Minority Interest |
-- |
-- |
-- |
-- |
-- |
||||||
|
Share Of P/L Of Associates |
-- |
-- |
-- |
-- |
-- |
||||||
|
Net P/L After M.I & Associates |
220.96 |
50.99 |
191.80 |
51.97 |
32.68 |
||||||
|
Equity Share Capital |
95.25 |
95.25 |
95.25 |
25.42 |
25.42 |
||||||
|
Reserves Excluding Revaluation Reserves |
-- |
-- |
-- |
97.91 |
97.91 |
||||||
|
Equity Dividend Rate (%) |
-- |
-- |
-- |
-- |
-- |
||||||
|
EPS Before Extra Ordinary |
|||||||||||
|
Basic EPS |
4.64 |
1.07 |
4.03 |
20.44 |
12.86 |
||||||
|
Diluted EPS |
4.64 |
1.07 |
4.03 |
20.44 |
12.86 |
||||||
|
EPS After Extra Ordinary |
|||||||||||
|
Basic EPS |
4.64 |
1.07 |
4.03 |
20.44 |
12.86 |
||||||
|
Diluted EPS |
4.64 |
1.07 |
4.03 |
20.44 |
12.86 |
||||||
|
Public Share Holding |
|||||||||||
|
No Of Shares (Crores) |
28.36 |
27.87 |
27.66 |
1.15 |
0.89 |
||||||
|
Share Holding (%) |
59.55 |
58.53 |
58.08 |
45.35 |
35.18 |
||||||
|
Promoters and Promoter Group Shareholding |
|||||||||||
|
a) Pledged/Encumbered |
|||||||||||
|
- Number of shares (Crores) |
3.93 |
4.43 |
4.62 |
0.65 |
-- |
||||||
|
- Per. of shares (as a % of the total sh. of prom. and promoter group) |
20.42 |
22.45 |
23.12 |
46.72 |
-- |
||||||
|
- Per. of shares (as a % of the total Share Cap. of the company) |
8.26 |
9.31 |
9.69 |
25.54 |
-- |
||||||
|
b) Non-encumbered |
|||||||||||
|
- Number of shares (Crores) |
15.33 |
15.32 |
15.35 |
0.74 |
-- |
||||||
|
- Per. of shares (as a % of the total sh. of prom. and promoter group) |
79.58 |
77.55 |
76.88 |
53.28 |
-- |
||||||
|
- Per. of shares (as a % of the total Share Cap. of the company) |
32.19 |
32.16 |
32.23 |
29.12 |
-- |
||||||
|
Notes |
|201403 |
|201303 |
|201203 |
|201103 |
|201003 |
||||||
|
Source :Dion Global Solutions Limited |
|||||||||||
|
This data can be easily copy pasted into a Microsoft Excel sheet |
|||||||||||
|
Lycos Internet |
|
|
|
Mar '14 |
Mar '13 |
Mar '12 |
Mar '11 |
Mar '10 |
||||||
|
Investment Valuation Ratios |
||||||||||
|
Face Value |
2.00 |
2.00 |
2.00 |
10.00 |
10.00 |
|||||
|
Dividend Per Share |
-- |
-- |
-- |
-- |
-- |
|||||
|
Operating Profit Per Share (Rs) |
7.71 |
2.24 |
4.99 |
30.27 |
23.78 |
|||||
|
Net Operating Profit Per Share (Rs) |
35.14 |
33.62 |
26.52 |
183.84 |
151.22 |
|||||
|
Free Reserves Per Share (Rs) |
-- |
-- |
-- |
56.57 |
38.41 |
|||||
|
Bonus in Equity Capital |
-- |
-- |
-- |
-- |
-- |
|||||
|
Profitability Ratios |
||||||||||
|
Operating Profit Margin(%) |
21.94 |
6.66 |
18.82 |
16.46 |
15.72 |
|||||
|
Profit Before Interest And Tax Margin(%) |
17.81 |
4.99 |
17.03 |
15.22 |
14.46 |
|||||
|
Gross Profit Margin(%) |
17.82 |
5.03 |
17.49 |
15.21 |
14.47 |
|||||
|
Cash Profit Margin(%) |
17.30 |
4.76 |
16.07 |
12.24 |
10.73 |
|||||
|
Adjusted Cash Margin(%) |
17.30 |
4.76 |
16.07 |
12.32 |
10.73 |
|||||
|
Net Profit Margin(%) |
13.19 |
3.15 |
14.78 |
10.98 |
8.49 |
|||||
|
Adjusted Net Profit Margin(%) |
13.19 |
3.15 |
14.78 |
10.99 |
8.49 |
|||||
|
Return On Capital Employed(%) |
23.25 |
7.81 |
22.75 |
23.88 |
22.02 |
|||||
|
Return On Net Worth(%) |
19.06 |
4.91 |
21.42 |
30.31 |
26.51 |
|||||
|
Adjusted Return on Net Worth(%) |
19.06 |
4.91 |
21.42 |
30.56 |
29.56 |
|||||
|
Return on Assets Excluding Revaluations |
24.34 |
21.80 |
18.80 |
66.65 |
48.49 |
|||||
|
Return on Assets Including Revaluations |
24.34 |
21.80 |
18.80 |
66.65 |
48.49 |
|||||
|
Return on Long Term Funds(%) |
24.98 |
8.71 |
26.71 |
34.15 |
34.66 |
|||||
|
Source :Dion Global Solutions Limited |
||||||||||
|
his data can be easily copy pasted into a Microsoft Excel sheet |
|
Lycos Internet |
|
Consolidated Nine Months |
|
|
Dec '14 |
Dec '13 |
Dec '12 |
Dec '11 |
Dec '10 |
||||||
|
Net Sales/Income from operations |
1,512.12 |
1,265.36 |
1,229.03 |
925.21 |
360.08 |
|||||
|
Other Operating Income |
-- |
-- |
-- |
-- |
-- |
|||||
|
Total Income From Operations |
1,512.12 |
1,265.36 |
1,229.03 |
925.21 |
360.08 |
|||||
|
EXPENDITURE |
||||||||||
|
Consumption of Raw Materials |
-- |
-- |
-- |
-- |
-- |
|||||
|
Purchase of Traded Goods |
-- |
-- |
-- |
-- |
-- |
|||||
|
Increase/Decrease in Stocks |
-- |
-- |
-- |
-- |
-- |
|||||
|
Power & Fuel |
-- |
-- |
-- |
-- |
-- |
|||||
|
Employees Cost |
72.56 |
104.84 |
520.54 |
396.83 |
292.51 |
|||||
|
Depreciation |
26.72 |
22.70 |
17.83 |
12.33 |
4.38 |
|||||
|
Excise Duty |
-- |
-- |
-- |
-- |
-- |
|||||
|
Admin. And Selling Expenses |
-- |
-- |
-- |
-- |
-- |
|||||
|
R & D Expenses |
-- |
-- |
-- |
-- |
-- |
|||||
|
Provisions And Contingencies |
-- |
-- |
-- |
-- |
-- |
|||||
|
Exp. Capitalised |
-- |
-- |
-- |
-- |
-- |
|||||
|
Other Expenses |
1,003.44 |
899.63 |
461.24 |
345.41 |
10.04 |
|||||
|
P/L Before Other Inc., Int., Excpt. Items & Tax |
409.40 |
238.18 |
229.42 |
170.64 |
53.14 |
|||||
|
Other Income |
4.07 |
12.78 |
4.25 |
20.96 |
-0.21 |
|||||
|
P/L Before Int., Excpt. Items & Tax |
413.47 |
250.95 |
233.67 |
191.60 |
52.93 |
|||||
|
Interest |
19.57 |
25.20 |
26.25 |
19.59 |
8.99 |
|||||
|
P/L Before Exceptional Items & Tax |
393.89 |
225.75 |
207.41 |
172.01 |
43.94 |
|||||
|
Exceptional Items |
-- |
-- |
-- |
-- |
-- |
|||||
|
P/L Before Tax |
393.89 |
225.75 |
207.41 |
172.01 |
43.94 |
|||||
|
Tax |
129.01 |
39.93 |
37.24 |
22.40 |
5.58 |
|||||
|
P/L After Tax from Ordinary Activities |
264.88 |
185.82 |
170.18 |
149.61 |
38.36 |
|||||
|
Prior Year Adjustments |
-- |
-- |
-- |
-- |
-- |
|||||
|
Extra Ordinary Items |
-- |
-- |
-- |
-- |
-- |
|||||
|
Net Profit/(Loss) For the Period |
264.88 |
185.82 |
170.18 |
149.61 |
38.36 |
|||||
|
Minority Interest |
-- |
-- |
-- |
-- |
-- |
|||||
|
Share Of P/L Of Associates |
-- |
-- |
-- |
-- |
-- |
|||||
|
Net P/L After M.I & Associates |
264.88 |
185.82 |
170.18 |
149.61 |
38.36 |
|||||
|
Equity Share Capital |
95.25 |
95.25 |
95.25 |
95.25 |
25.42 |
|||||
|
Reserves Excluding Revaluation Reserves |
-- |
-- |
-- |
-- |
-- |
|||||
|
Equity Dividend Rate (%) |
-- |
-- |
-- |
-- |
-- |
|||||
|
EPS Before Extra Ordinary |
||||||||||
|
Basic EPS |
5.56 |
3.90 |
3.57 |
3.14 |
15.09 |
|||||
|
Diluted EPS |
5.56 |
3.90 |
3.57 |
3.14 |
15.09 |
|||||
|
EPS After Extra Ordinary |
||||||||||
|
Basic EPS |
5.56 |
3.90 |
3.57 |
3.14 |
15.09 |
|||||
|
Diluted EPS |
5.56 |
3.90 |
3.57 |
3.14 |
15.09 |
|||||
In nine months company has made profit of 264 cr and Eps is 5.5 against profit of 185cr. FULL YEAR Eps is expected is 7.5- to 8per share.
Next year guidance is 20-30 growth in top and profit. That will make the Eps around 10/-.Buy with target of 75-100.
DEVELOPMENT FACTORS:
1. Nse listing
2. International listing.
3. New product lauch-2 within 3 to 4 months.
See companyâs web site for detail.
INVITING COMMENTS FOR THIS SCRIPT.
NIRAJ PARIKH
Parikh38@gmail.com
|
185.82 |
Isnt that itself amazing and tells you why its crazy to buy such a company.
