Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Cable

Rating :
46/99

BSE: 517330 | NSE: CMICABLES

123.15
-7.45 (-5.70%)
16-Nov-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  130.25
  •  134.80
  •  120.00
  •  130.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87359
  •  107.58
  •  372.00
  •  114.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 186.12
  • 7.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 391.64
  • 0.81%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.55%
  • 7.54%
  • 26.02%
  • FII
  • DII
  • Others
  • 0.16%
  • 3.69%
  • 19.04%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.98
  • 29.54
  • 32.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.56
  • 44.72
  • 18.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.21
  • 66.88
  • -37.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 10.06
  • 8.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 3.23
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 12.35
  • 10.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
147.23
134.32
9.61%
128.22
143.92
-10.91%
159.73
149.00
7.20%
134.49
82.62
62.78%
Expenses
129.81
115.84
12.06%
109.44
126.30
-13.35%
138.68
128.62
7.82%
115.26
73.46
56.90%
EBITDA
17.43
18.48
-5.68%
18.77
17.62
6.53%
21.04
20.38
3.24%
19.23
9.15
110.16%
EBIDTM
11.84%
13.76%
14.64%
12.24%
13.18%
13.68%
14.30%
11.08%
Other Income
3.31
0.63
425.40%
1.81
0.36
402.78%
1.39
1.55
-10.32%
0.59
1.39
-57.55%
Interest
7.84
6.98
12.32%
8.31
6.29
32.11%
9.36
6.85
36.64%
6.85
5.26
30.23%
Depreciation
3.15
2.64
19.32%
2.99
2.59
15.44%
2.65
2.54
4.33%
2.61
2.26
15.49%
PBT
9.72
9.49
2.42%
9.28
9.10
1.98%
10.42
12.54
-16.91%
10.36
3.02
243.05%
Tax
3.32
3.35
-0.90%
3.38
3.07
10.10%
3.63
-10.94
-
3.52
0.96
266.67%
PAT
6.40
6.14
4.23%
5.89
6.03
-2.32%
6.79
23.48
-71.08%
6.84
2.06
232.04%
PATM
4.35%
4.57%
4.60%
4.19%
4.25%
15.75%
5.08%
2.49%
EPS
4.26
4.09
4.16%
3.92
4.01
-2.24%
4.52
15.89
-71.55%
4.55
1.39
227.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
569.67
560.06
377.87
240.22
135.76
48.26
51.39
22.10
19.64
10.83
4.56
Net Sales Growth
11.73%
48.21%
57.30%
76.94%
181.31%
-6.09%
132.53%
12.53%
81.35%
137.50%
 
Cost Of Goods Sold
440.61
426.54
284.09
188.45
106.46
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
129.06
133.52
93.79
51.78
29.30
48.26
51.39
22.10
19.64
10.83
4.56
GP Margin
22.66%
23.84%
24.82%
21.56%
21.58%
100%
100%
100%
100%
100%
100%
Total Expenditure
493.19
484.20
329.34
208.03
121.37
44.76
48.87
20.03
21.05
12.30
6.24
Power & Fuel Cost
-
7.32
5.52
2.21
1.72
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.31%
1.46%
0.92%
1.27%
0%
0%
0%
0%
0%
0%
Employee Cost
-
15.07
10.95
2.99
2.14
1.07
0.93
0.77
0.78
0.78
0.00
% Of Sales
-
2.69%
2.90%
1.24%
1.58%
2.22%
1.81%
3.48%
3.97%
7.20%
0%
Manufacturing Exp.
-
16.35
15.96
8.77
5.49
42.12
44.85
18.61
17.69
10.82
4.89
% Of Sales
-
2.92%
4.22%
3.65%
4.04%
87.28%
87.27%
84.21%
90.07%
99.91%
107.24%
General & Admin Exp.
-
8.49
6.16
3.34
2.23
1.53
1.27
0.63
0.48
0.39
0.79
% Of Sales
-
1.52%
1.63%
1.39%
1.64%
3.17%
2.47%
2.85%
2.44%
3.60%
17.32%
Selling & Distn. Exp.
-
8.76
5.73
2.02
3.13
0.00
0.00
0.00
0.00
0.00
0.46
% Of Sales
-
1.56%
1.52%
0.84%
2.31%
0%
0%
0%
0%
0%
10.09%
Miscellaneous Exp.
-
1.68
0.93
0.26
0.20
0.03
1.82
0.02
2.10
0.31
0.46
% Of Sales
-
0.30%
0.25%
0.11%
0.15%
0.06%
3.54%
0.09%
10.69%
2.86%
2.19%
EBITDA
76.47
75.86
48.53
32.19
14.39
3.50
2.52
2.07
-1.41
-1.47
-1.68
EBITDA Margin
13.42%
13.54%
12.84%
13.40%
10.60%
7.25%
4.90%
9.37%
-7.18%
-13.57%
-36.84%
Other Income
7.10
2.96
4.82
12.76
1.52
0.55
0.78
0.39
10.38
3.22
0.26
Interest
32.36
28.96
20.57
9.22
5.90
1.10
0.31
0.48
0.42
0.00
0.00
Depreciation
11.40
10.48
10.13
1.28
0.88
1.03
0.87
0.89
0.80
0.82
0.84
PBT
39.78
39.38
22.65
34.45
9.13
1.93
2.12
1.09
7.76
0.93
-2.25
Tax
13.85
13.58
-7.41
7.52
2.83
0.00
-0.03
0.01
0.00
0.00
0.00
Tax Rate
34.82%
34.48%
-32.70%
6.62%
30.96%
0.00%
-1.42%
0.92%
0.00%
0.00%
0.00%
PAT
25.92
25.81
30.07
105.98
6.30
1.93
2.15
1.08
7.76
0.93
-2.25
PAT before Minority Interest
25.92
25.81
30.07
105.98
6.30
1.93
2.15
1.08
7.76
0.93
-2.25
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.55%
4.61%
7.96%
44.12%
4.64%
4.00%
4.18%
4.89%
39.51%
8.59%
-49.34%
PAT Growth
-31.26%
-14.17%
-71.63%
1,582.22%
226.42%
-10.23%
99.07%
-86.08%
734.41%
-
 
Unadjusted EPS
17.25
17.19
20.61
83.51
7.29
4.69
6.92
3.49
24.97
2.99
-7.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
238.14
204.58
175.35
37.02
7.04
4.13
1.98
0.90
-6.86
-7.79
Share Capital
15.03
14.78
14.08
11.46
4.11
3.11
3.11
3.11
3.11
3.11
Total Reserves
223.11
189.80
160.15
24.44
2.94
1.02
-1.13
-2.21
-9.97
-10.90
Non-Current Liabilities
29.35
34.02
60.61
1.97
16.70
17.75
13.88
8.83
18.75
22.77
Secured Loans
44.32
50.35
54.05
1.93
4.87
4.47
1.05
4.75
16.63
19.67
Unsecured Loans
0.37
1.61
8.53
0.91
11.83
13.28
12.83
4.08
2.12
3.10
Long Term Provisions
0.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
309.44
220.44
84.22
55.02
8.84
7.60
8.53
7.91
7.59
6.43
Trade Payables
90.92
102.18
35.05
16.66
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
20.84
27.36
7.61
4.78
8.84
7.60
8.53
7.91
7.59
6.43
Short Term Borrowings
165.67
79.92
32.62
30.15
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
32.02
10.99
8.94
3.44
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
576.93
459.04
320.18
94.01
32.58
29.48
24.39
17.64
19.48
21.41
Net Block
150.90
163.71
166.23
8.22
5.86
5.63
5.92
6.61
7.69
8.51
Gross Block
206.50
208.96
201.46
23.70
21.10
19.84
19.32
19.12
19.42
19.42
Accumulated Depreciation
55.60
45.25
35.23
15.48
15.25
14.22
13.39
12.51
11.73
10.92
Non Current Assets
173.42
171.41
175.95
9.55
6.02
5.68
5.97
6.66
7.74
8.56
Capital Work in Progress
4.22
4.91
7.26
0.00
0.11
0.00
0.00
0.00
0.00
0.00
Non Current Investment
9.46
0.00
0.00
0.00
0.05
0.05
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
8.81
2.79
2.45
1.33
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
403.51
287.63
144.23
84.45
26.56
23.80
18.39
10.89
11.59
12.64
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
127.56
100.44
45.13
34.78
7.64
8.12
7.45
3.80
2.59
2.98
Sundry Debtors
226.73
141.04
50.61
36.57
13.69
10.23
5.60
4.07
5.87
6.67
Cash & Bank
12.21
8.80
7.19
3.05
1.88
2.12
2.40
1.52
1.24
1.10
Other Current Assets
37.02
1.90
2.25
0.17
3.35
3.32
2.94
1.49
1.88
1.90
Short Term Loans & Adv.
36.32
35.45
39.05
9.88
3.35
3.32
2.94
1.49
1.88
1.90
Net Current Assets
94.07
67.18
60.01
29.43
17.73
16.20
9.87
2.98
4.00
6.21
Total Assets
576.93
459.04
320.18
94.00
32.58
29.48
24.38
17.64
19.48
21.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-24.50
5.79
-4.01
-3.02
0.00
0.00
0.00
0.00
0.00
PBT
25.81
22.66
113.50
6.30
0.00
0.00
0.00
0.00
0.00
Adjustment
39.30
28.57
-68.85
6.89
0.00
0.00
0.00
0.00
0.00
Changes in Working Capital
-89.60
-52.86
-41.15
-15.30
0.00
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
-24.50
-1.63
3.51
-2.10
0.00
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
7.41
-7.52
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
-0.92
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.73
-21.87
-12.26
-3.91
0.00
0.00
0.00
0.00
0.00
Net Fixed Assets
7.46
-1.61
-5.79
-2.49
-1.89
-0.20
0.30
0.00
Net Investments
-21.22
0.00
-0.49
0.05
0.00
0.00
0.00
0.00
Others
3.03
-20.26
-5.98
-1.47
1.89
0.20
-0.30
0.00
Cash from Financing Activity
36.10
17.69
17.83
7.99
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.88
1.61
1.56
1.06
0.00
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
0.55
7.19
5.63
1.99
0.00
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
1.43
8.80
7.19
3.05
0.00
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
158.47
138.44
123.76
31.34
17.15
13.29
6.31
2.61
-22.57
-25.77
ROA
4.89%
7.72%
51.18%
9.96%
6.20%
7.98%
5.16%
41.80%
4.55%
-10.03%
ROE
11.60%
15.88%
100.88%
29.37%
34.47%
70.60%
78.20%
0.00%
0.00%
0.00%
ROCE
16.65%
14.00%
71.34%
31.99%
13.25%
12.89%
12.34%
76.45%
7.02%
-14.23%
Fixed Asset Turnover
2.83
2.05
2.40
6.73
2.54
2.93
1.31
1.19
0.65
0.27
Receivable days
123.16
83.13
58.95
60.84
83.97
50.29
70.28
79.36
182.03
521.03
Inventory Days
72.51
63.15
54.03
51.35
55.33
49.45
81.67
50.99
80.85
184.52
Payable days
72.00
47.01
45.97
25.33
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
123.67
99.26
67.01
86.85
139.29
99.74
151.95
130.35
262.88
705.55
Total Debt/Equity
0.91
0.68
0.56
0.93
2.37
4.30
7.08
10.89
-2.67
-2.84
Interest Cover
2.36
2.10
13.31
2.55
2.76
7.76
3.30
19.64
0.00
0.00

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.