Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Telecommunication - Equipment

Rating :
52/99

BSE: 526775 | NSE: Not Listed

43.85
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  43.85
  •  43.85
  •  43.80
  •  41.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15
  •  0.86
  •  49.75
  •  14.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31.67
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23.30
  • N/A
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.28%
  • 3.00%
  • 44.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.51%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 9.97
  • 2.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 119.97
  • 2.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.80
  • 48.27
  • -11.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.52
  • 42.80
  • 21.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.33
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.85
  • 34.27
  • 38.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
2.80
6.84
-59.06%
4.28
4.22
1.42%
4.50
5.16
-12.79%
4.06
6.67
-39.13%
Expenses
3.46
5.49
-36.98%
4.10
4.20
-2.38%
4.75
4.36
8.94%
4.31
5.40
-20.19%
EBITDA
-0.66
1.36
-
0.18
0.02
800.00%
-0.25
0.80
-
-0.24
1.28
-
EBIDTM
-23.75%
19.81%
14.01%
0.54%
-5.49%
15.52%
-6.01%
19.14%
Other Income
0.43
0.18
138.89%
0.35
0.09
288.89%
0.10
0.08
25.00%
0.12
0.04
200.00%
Interest
0.00
0.01
-100.00%
0.00
0.00
0
0.01
0.00
0
0.01
0.00
0
Depreciation
0.43
0.43
0.00%
0.51
0.47
8.51%
0.47
0.44
6.82%
0.46
0.43
6.98%
PBT
-0.66
1.09
-
0.03
-0.36
-
-0.62
0.45
-
-0.58
0.89
-
Tax
-0.21
0.28
-
-0.07
-0.11
-
-0.11
0.13
-
-0.20
0.27
-
PAT
-0.45
0.81
-
0.09
-0.25
-
-0.51
0.32
-
-0.39
0.61
-
PATM
-15.99%
11.84%
7.11%
-5.92%
-11.40%
6.14%
-9.55%
9.17%
EPS
-0.62
1.13
-
0.13
-0.35
-
-0.71
0.44
-
-0.54
0.85
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
15.64
19.14
23.41
17.60
13.72
11.90
11.24
7.86
8.06
7.06
10.24
Net Sales Growth
-31.67%
-18.24%
33.01%
28.28%
15.29%
5.87%
43.00%
-2.48%
14.16%
-31.05%
 
Cost Of Goods Sold
4,649.97
8.38
11.53
8.56
6.47
6.39
5.98
4.08
4.07
3.56
5.26
Gross Profit
-4,634.33
10.76
11.89
9.04
7.25
5.51
5.26
3.78
4.00
3.50
4.98
GP Margin
-29,631.28%
56.22%
50.79%
51.36%
52.84%
46.30%
46.80%
48.09%
49.63%
49.58%
48.63%
Total Expenditure
16.62
17.08
20.15
15.77
12.66
11.86
11.31
8.24
7.96
7.25
9.26
Power & Fuel Cost
-
0.15
0.15
0.16
0.14
0.14
0.12
0.11
0.09
0.08
0.07
% Of Sales
-
0.78%
0.64%
0.91%
1.02%
1.18%
1.07%
1.40%
1.12%
1.13%
0.68%
Employee Cost
-
3.73
3.74
3.73
3.27
2.83
2.46
2.08
1.91
1.85
1.24
% Of Sales
-
19.49%
15.98%
21.19%
23.83%
23.78%
21.89%
26.46%
23.70%
26.20%
12.11%
Manufacturing Exp.
-
2.01
1.37
0.94
0.79
0.60
0.53
0.26
0.29
0.22
0.22
% Of Sales
-
10.50%
5.85%
5.34%
5.76%
5.04%
4.72%
3.31%
3.60%
3.12%
2.15%
General & Admin Exp.
-
1.85
1.83
1.49
1.28
1.13
1.45
1.15
1.03
0.91
1.52
% Of Sales
-
9.67%
7.82%
8.47%
9.33%
9.50%
12.90%
14.63%
12.78%
12.89%
14.84%
Selling & Distn. Exp.
-
0.89
1.41
0.80
0.68
0.73
0.68
0.54
0.56
0.60
0.75
% Of Sales
-
4.65%
6.02%
4.55%
4.96%
6.13%
6.05%
6.87%
6.95%
8.50%
7.32%
Miscellaneous Exp.
-
0.07
0.11
0.10
0.03
0.02
0.09
0.02
0.02
0.03
0.75
% Of Sales
-
0.37%
0.47%
0.57%
0.22%
0.17%
0.80%
0.25%
0.25%
0.42%
1.86%
EBITDA
-0.97
2.06
3.26
1.83
1.06
0.04
-0.07
-0.38
0.10
-0.19
0.98
EBITDA Margin
-6.20%
10.76%
13.93%
10.40%
7.73%
0.34%
-0.62%
-4.83%
1.24%
-2.69%
9.57%
Other Income
1.00
0.34
0.40
0.83
0.85
1.21
0.70
1.06
1.26
1.15
1.48
Interest
0.02
0.07
0.07
0.05
0.04
0.04
0.03
0.04
0.03
0.02
0.05
Depreciation
1.87
1.74
1.65
1.72
1.53
1.32
1.09
0.92
0.83
0.74
0.72
PBT
-1.83
0.58
1.95
0.88
0.33
-0.10
-0.50
-0.28
0.51
0.19
1.68
Tax
-0.59
0.15
0.65
0.27
0.10
-0.17
-0.10
-0.09
0.13
0.04
0.60
Tax Rate
32.24%
25.86%
33.33%
30.68%
30.30%
170.00%
20.00%
32.14%
25.49%
21.05%
35.71%
PAT
-1.26
0.43
1.30
0.61
0.23
0.06
-0.41
-0.19
0.37
0.16
1.08
PAT before Minority Interest
-1.26
0.43
1.30
0.61
0.23
0.06
-0.41
-0.19
0.37
0.16
1.08
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
-8.06%
2.25%
5.55%
3.47%
1.68%
0.50%
-3.65%
-2.42%
4.59%
2.27%
10.55%
PAT Growth
-184.56%
-66.92%
113.11%
165.22%
283.33%
-
-
-
131.25%
-85.19%
 
EPS
-1.75
0.60
1.81
0.85
0.32
0.08
-0.57
-0.26
0.51
0.22
1.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
31.61
31.33
29.79
29.56
29.26
29.55
29.44
29.99
29.61
29.85
Share Capital
7.22
7.22
7.22
7.22
7.22
7.22
7.22
7.42
7.52
7.52
Total Reserves
24.39
24.10
22.57
22.34
22.04
22.32
22.21
22.57
22.09
22.33
Non-Current Liabilities
0.12
0.13
0.07
0.05
-0.04
0.14
0.22
0.33
0.37
0.44
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.16
0.08
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2.62
3.60
2.23
2.32
1.46
1.15
1.50
0.90
1.12
2.25
Trade Payables
1.49
2.41
1.31
1.82
0.94
0.70
1.11
0.56
0.33
0.25
Other Current Liabilities
0.98
0.81
0.67
0.31
0.42
0.40
0.35
0.14
0.14
0.41
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.15
0.37
0.26
0.19
0.09
0.05
0.05
0.20
0.64
1.59
Total Liabilities
34.39
35.10
32.13
31.97
30.80
30.96
31.28
31.34
31.23
32.67
Net Block
6.62
6.95
6.60
7.01
6.46
6.21
5.77
5.15
5.37
5.53
Gross Block
24.13
22.88
20.87
19.64
17.65
15.94
14.47
12.93
12.39
11.81
Accumulated Depreciation
17.51
15.92
14.28
12.63
11.19
9.73
8.70
7.78
7.02
6.28
Non Current Assets
7.90
8.11
8.38
8.13
7.97
7.92
7.69
7.24
7.26
6.81
Capital Work in Progress
0.20
0.17
0.13
0.00
0.00
0.00
0.00
0.31
0.27
0.41
Non Current Investment
0.00
0.00
0.63
0.73
0.71
1.20
1.11
1.11
0.94
0.87
Long Term Loans & Adv.
1.08
0.98
1.03
0.39
0.80
0.50
0.81
0.67
0.68
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
26.49
26.99
23.76
23.85
22.83
23.05
23.59
24.10
23.97
25.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.88
5.99
7.99
8.95
8.50
9.52
10.54
10.49
9.75
8.15
Sundry Debtors
8.97
12.02
10.25
4.96
2.34
2.88
1.64
0.42
0.20
1.28
Cash & Bank
8.38
8.17
5.08
8.72
10.93
9.62
10.58
12.49
11.73
14.44
Other Current Assets
1.26
0.63
0.34
0.12
1.07
1.03
0.82
0.70
2.30
1.98
Short Term Loans & Adv.
0.52
0.18
0.09
1.10
0.98
0.99
0.72
0.60
2.25
1.94
Net Current Assets
23.87
23.39
21.53
21.53
21.37
21.89
22.08
23.20
22.85
23.61
Total Assets
34.39
35.10
32.14
31.98
30.80
30.97
31.28
31.34
31.23
32.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1.45
4.09
-2.98
-1.29
1.70
-0.37
-1.21
1.05
-1.78
-0.19
PBT
0.58
1.95
0.88
0.33
-0.10
-0.50
-0.28
0.50
0.19
1.68
Adjustment
1.22
1.48
0.40
0.93
-0.01
0.89
-0.12
-0.22
-0.35
-0.71
Changes in Working Capital
0.08
1.20
-4.19
-2.55
1.83
-0.78
-0.80
0.95
-1.53
-0.60
Cash after chg. in Working capital
1.89
4.63
-2.92
-1.29
1.72
-0.39
-1.19
1.23
-1.68
0.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.44
-0.53
-0.06
0.00
-0.02
0.02
-0.02
-0.18
-0.10
-0.57
Other Direct Exp. Paid
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.83
-3.69
1.07
-1.14
-0.78
-0.55
-0.53
0.37
0.10
4.03
Net Fixed Assets
-1.28
-2.05
-1.36
-1.99
-1.71
-1.47
-1.23
-0.83
-0.44
-0.75
Net Investments
0.00
0.00
0.25
-0.09
0.45
0.00
0.00
-0.51
0.00
3.40
Others
2.11
-1.64
2.18
0.94
0.48
0.92
0.70
1.71
0.54
1.38
Cash from Financing Activity
0.05
0.00
0.00
0.00
0.00
0.00
-0.38
-0.73
-1.06
-1.31
Net Cash Inflow / Outflow
2.33
0.40
-1.91
-2.43
0.91
-0.92
-2.13
0.70
-2.74
2.53
Opening Cash & Equivalents
4.13
3.68
5.50
10.93
9.62
10.58
12.49
11.73
14.44
11.98
Closing Cash & Equivalent
6.53
4.13
3.68
8.72
10.93
9.62
10.58
12.49
11.73
14.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
43.77
43.37
41.24
40.93
40.51
40.90
40.75
40.40
39.37
39.69
ROA
1.25%
3.86%
1.91%
0.74%
0.21%
-1.31%
-0.60%
1.18%
0.49%
3.28%
ROE
1.38%
4.25%
2.06%
0.79%
0.22%
-1.38%
-0.63%
1.24%
0.52%
3.57%
ROCE
2.07%
6.62%
3.13%
1.29%
-0.21%
-1.60%
-0.80%
1.79%
0.73%
5.70%
Fixed Asset Turnover
0.81
1.08
0.91
0.74
0.71
0.74
0.57
0.64
0.58
0.88
Receivable days
200.18
171.85
151.36
96.37
80.04
73.40
47.89
13.99
38.21
46.45
Inventory Days
132.28
107.89
168.58
230.42
276.35
325.92
488.46
457.94
462.81
295.79
Payable days
42.00
33.99
35.76
39.05
24.95
30.43
38.08
20.95
14.95
15.57
Cash Conversion Cycle
290.47
245.75
284.19
287.74
331.44
368.89
498.27
450.97
486.07
326.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
9.25
27.12
18.56
8.66
-1.60
-14.79
-5.84
18.07
9.44
32.50

News Update:


  • Valiant Communications bags orders from European, Asian Power Utilities
    10th Aug 2020, 12:32 PM

    The orders are to be executed within the next 60 days

    Read More
  • Valiant Communications provides comprehensive Cyber Security solution
    21st Jul 2020, 15:49 PM

    The Cyber Security solution designed to assist organizations to detect, prevent and secure their network against firewall breaches and cyber-attacks

    Read More

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