ZICOM - Zicom Electronic Security Systems l Share Price

₹1.600.00(0.00%)

Market Closed as of Apr 25, 2025, 15:30 IST

What does Zicom Electronic Security Systems l do?

Small Cap

Zicom Electronic Security Systems Limited, together with its subsidiaries, designs, manufactures, distributes, sells, and services electronic security systems in India. The company's products include high definition cameras & DVRs, IP/network cameras & NVRs, CCTV power supplies, video door phones, security alarm system & accessories, access control system & accessories, finger print locks, safe T series systems, and fire alarm system & accessories. Zicom Electronic Security Systems Limited was incorporated in 1994 and is based in Mumbai, India.

Employees:0

Website:www.zicom.com

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Share Holdings

Understand Zicom Electronic Security Systems l ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2021-12-31

Shareholder Name	Holding %
BANK OF BARODA	15.64%
IDBI BANK LIMITED	10.27%
UNION BANK OF INDIA	7.9%
Bodies Corporate	5.03%
CENTRAL BANK OF INDIA	4.89%
PURSHOTTAM AGARWAL	2.16%
CORONET PROPERTIES & INVESTMENTS PVT LTD	2.14%
ALPHA LEON ENTERPRISES LLP	1.96%
HUF	1.91%
INDIAN BANK	1.55%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Valuation
Market Cap	6.6 Cr
Price/Earnings (Trailing)	-0.09
Price/Sales (Trailing)	3.6
EV/EBITDA	-2.4
Price/Free Cashflow	42.53
MarketCap/EBT	-0.09

Profitability
Free Cashflow Yield	2.35%

Cash Flow for Zicom Electronic Security Systems l

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2022	Mar-2021	Mar-2020
Finance costs	-1%	0	0.01	-
Change in inventories	13.1%	0.14	0.01	-
Depreciation	-50.8%	0.05	0.37	-
Adjustments for interest income	0%	-0.04	-0.04	-
Net Cashflows from Operations	98.8%	0.12	-72.03	-
Interest received	0%	-0.04	-0.04	-
Income taxes paid (refund)	-1.9%	-0.07	-0.05	-
Net Cashflows From Operating Activities	98.8%	0.16	-72.02	-
Interest received	-8.3%	-0.04	0.04	-
Income taxes paid (refund)	2.1%	0.07	0.05	-
Other inflows (outflows) of cash	-	0.01	0	-
Net Cashflows From Investing Activities	-8.9%	-0.1	-0.01	-
Income taxes paid (refund)	2.1%	0.07	0.05	-
Other inflows (outflows) of cash	1%	0	-0.01	-
Net Cashflows from Financing Activities	-0.9%	-0.07	-0.06	-
Net change in cash and cash eq.	98.6%	-0.02	-72.09	-

Consolidated figures (in Rs. Crores) / View Standalone Data

Balance Sheet for Zicom Electronic Security Systems l

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2022	Mar-2021	Sep-2020	Mar-2020	Sep-2019	Mar-2019
Cash and cash equivalents	-5.1%	0.17	0.21	0.19	0.16	0.23	0.15
Loans, current	0%	0.01	0.01	0.01	0.76	1.21	1.22
Total current financial assets	-1.1%	3.73	3.76	3.73	4.4	13	14
Inventories	-16.7%	0.02	0.16	0.15	0.18	2.01	3.62
Total current assets	-3.4%	3.82	3.92	4.1	4.75	15	18
Property, plant and equipment	0%	13	13	14	14	14	15
Goodwill	-	0	0	0	0	9.09	9.09
Loans, non-current	1%	0.03	0.02	0.03	0.03	0.07	0.07
Total non-current financial assets	2%	0.04	0.02	0.03	0.03	0.07	0.07
Total non-current assets	0%	13	13	39	39	49	49
Total assets	0%	17	17	43	43	64	67
Provisions, non-current	0%	0.13	0.13	0.13	0.13	0.07	0.08
Total non-current liabilities	0%	24	24	22	27	3.87	3.75
Borrowings, current	0%	173	173	128	128	124	127
Total current financial liabilities	-0.5%	212	213	165	166	161	164
Provisions, current	0%	0.21	0.21	0.21	0.21	0.27	0.27
Current tax liabilities	-8.4%	0.1	0.17	0.21	0.22	0.24	0.26
Total current liabilities	0%	220	220	172	174	190	185
Total liabilities	0%	244	244	195	201	194	189
Equity share capital	0%	41	41	41	41	41	41
Total equity	-0.1%	-226.84	-226.62	-151.95	-157.19	-130.16	-122.3
Total equity and liabilities	0%	17	17	43	43	64	67

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2022	Mar-2021	Sep-2020	Mar-2020	Sep-2019	Mar-2019
Cash and cash equivalents	-	-	-	1.38	0.79	1.7	1.79
Total current financial assets	-	-	-	226	226	483	517
Inventories	-	-	-	6.67	6.83	23	29
Current tax assets	-	-	-	0	0	0.79	0
Total current assets	-	-	-	247	247	510	550
Property, plant and equipment	-	-	-	30	32	48	49
Capital work-in-progress	-	-	-	0.77	1.82	64	65
Goodwill	-	-	-	4.84	9.9	19	27
Loans, non-current	-	-	-	1.55	2.3	0.07	0.07
Total non-current financial assets	-	-	-	1.56	2.31	0.07	0.07
Total non-current assets	-	-	-	47	48	132	143
Total assets	-	-	-	294	295	642	692
Borrowings, non-current	-	-	-	134	138	102	101
Total non-current financial liabilities	-	-	-	157	159	109	102
Provisions, non-current	-	-	-	6.18	6.33	1.86	1.56
Total non-current liabilities	-	-	-	154	164	106	99
Borrowings, current	-	-	-	752	765	547	546
Total current financial liabilities	-	-	-	846	860	735	735
Provisions, current	-	-	-	0.46	0.46	2.58	2.54
Total current liabilities	-	-	-	975	967	917	896
Total liabilities	-	-	-	1,129	1,131	1,023	995
Equity share capital	-	-	-	41	41	41	41
Non controlling interest	-	-	-	2.91	3.15	13	16
Total equity	-	-	-	-834.69	-836.22	-381	-302.64
Total equity and liabilities	-	-	-	294	295	642	692

Income Statement for Zicom Electronic Security Systems l

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020
Revenue From Operations	-85.2%	0.46	0.72	0.42	0.06	0.33
Other Income	-12.4%	0.11	0.06	0.07	0	0.05
Total Income	-127.3%	0.56	0.78	0.48	0.06	0.37
Purchases of stock-in-trade	-61.3%	0.38	0.48	0.37	0	1.16
Employee Expense	-14.9%	0.13	0	-0.07	0.08	0.75
Finance costs	-	0	0.01	0	0	-0.07
Depreciation and Amortization	-35.1%	0.26	0.03	-0.04	0.11	0.04
Other expenses	-103.8%	27	0.52	0.46	0.17	20
Total Expenses	-103.7%	28	1.08	0.74	0.37	22
Profit Before exceptional items and Tax	96.5%	-27.41	-0.3	-0.26	-0.3	-22.06
Exceptional items before tax	97.9%	-45.86	0	0	0	0
Total profit before tax	98.7%	-73.27	-0.3	-0.26	-0.3	-22.06
Deferred tax	-869.2%	1.13	-0.03	-5.8	0	2.36
Total tax	-869.2%	1.13	-0.03	-5.8	0	2.36
Total profit (loss) for period	98.7%	-74.4	-0.27	5.55	-0.3	-24.43
Other comp. income net of taxes	-	0	0	0	0	0
Total Comprehensive Income	98.7%	-74.4	-0.27	5.55	-0.3	-24.43
Earnings Per Share, Basic	94.8%	-18.05	-0.07	1.35	-0.07	-59.25
Earnings Per Share, Diluted	94.8%	-18.05	-0.07	1.35	-0.07	-59.25

Description	(%) Q/Q	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	-42.4%	1.38	1.66	2.35	8.83
Other Income	48.1%	0.6	0.23	0.18	0.14
Total Income	8.9%	1.98	1.9	2.53	8.97
Purchases of stock-in-trade	-112.5%	0.97	1.24	3.12	8.89
Employee Expense	26.7%	0.37	0.14	2.38	3.4
Finance costs	-1%	0	0.01	0.04	0.58
Depreciation and Amortization	-50.8%	0.05	0.37	0.46	0.51
Other expenses	-101.3%	0.66	28	22	37
Total Expenses	-95.9%	2.2	30	32	74
Profit Before exceptional items and Tax	95.8%	-0.22	-28.27	-29.07	-64.58
Exceptional items before tax	97.9%	0	-45.86	-3.33	60
Total profit before tax	98.4%	-0.22	-74.13	-32.4	-4.19
Deferred tax	82.5%	0	-4.7	2.49	-2.54
Total tax	82.5%	0	-4.7	2.49	-2.54
Total profit (loss) for period	98.3%	-0.22	-69.43	-34.9	-1.65
Other comp. income net of taxes	-	0	0	0	0.02
Total Comprehensive Income	98.3%	-0.22	-69.43	-34.9	-1.63
Earnings Per Share, Basic	94.1%	-0.05	-16.84	-8.46	-0.4
Earnings Per Share, Diluted	94.1%	-0.05	-16.84	-8.46	-0.4

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Mar-2022	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020
Revenue From Operations	-	-	-	6.14	7.03	6.7	7.78
Other Income	-	-	-	0.06	0.08	0.01	1.52
Total Income	-	-	-	6.19	7.11	6.71	9.3
Purchases of stock-in-trade	-	-	-	4.33	-1.79	0.09	1.42
Employee Expense	-	-	-	2.72	2.48	2.89	-0.43
Finance costs	-	-	-	0.01	0.03	0.03	0.37
Depreciation and Amortization	-	-	-	-1.31	3.55	4.81	47
Other expenses	-	-	-	14	1.17	4.29	61
Total Expenses	-	-	-	17	8.92	12	109
Profit Before exceptional items and Tax	-	-	-	-10.43	-1.81	-5.41	-100.04
Exceptional items before tax	-	-	-	0	0	0	0
Total profit before tax	-	-	-	-10.43	-1.81	-5.41	-100.04
Current tax	-	-	-	-0.35	0.21	0.14	-0.13
Deferred tax	-	-	-	-0.97	-5.77	-0.65	3.22
Total tax	-	-	-	-1.33	-5.56	-0.51	3.08
Total profit (loss) for period	-	-	-	-8.95	3.62	-4.61	-103.56
Other comp. income net of taxes	-	-	-	0	0	0	-0.01
Total Comprehensive Income	-	-	-	-8.95	3.62	-4.61	-103.58
Earnings Per Share, Basic	-	-	-	-0.22	-0.88	-1.12	-25.13
Earnings Per Share, Diluted	-	-	-	-0.22	-0.88	-1.12	-25.13

Description	(%) Q/Q	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	-	-	-	66	88
Other Income	-	-	-	1.67	0.3
Total Income	-	-	-	68	88
Purchases of stock-in-trade	-	-	-	42	50
Employee Expense	-	-	-	14	19
Finance costs	-	-	-	12	48
Depreciation and Amortization	-	-	-	64	34
Other expenses	-	-	-	87	244
Total Expenses	-	-	-	223	418
Profit Before exceptional items and Tax	-	-	-	-155.45	-330.07
Exceptional items before tax	-	-	-	-3.33	60
Total profit before tax	-	-	-	-158.78	-269.69
Current tax	-	-	-	0	1.45
Deferred tax	-	-	-	2.16	-4.64
Total tax	-	-	-	2.16	-3.18
Total profit (loss) for period	-	-	-	-159.02	-253.88
Other comp. income net of taxes	-	-	-	0.02	0.04
Total Comprehensive Income	-	-	-	-159	-253.84
Earnings Per Share, Basic	-	-	-	-38.57	-61.57
Earnings Per Share, Diluted	-	-	-	-38.57	-61.57

ZICOM - Zicom Electronic Security Systems l Share Price

What does Zicom Electronic Security Systems l do?

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Valuation

Profitability

Cash Flow for Zicom Electronic Security Systems l

Balance Sheet for Zicom Electronic Security Systems l

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Income Statement for Zicom Electronic Security Systems l