Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Telecommunication - Equipment

Rating :
55/99

BSE: 500463 | NSE: BBOX

138.60
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 136.00
  • 142.30
  • 133.10
  • 135.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53661
  •  73.73
  •  270.20
  •  133.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,312.26
  • 31.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,078.17
  • N/A
  • 7.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.56%
  • 3.81%
  • 13.86%
  • FII
  • DII
  • Others
  • 5.69%
  • 0.14%
  • 5.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.74
  • 43.07
  • 36.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 57.57
  • 46.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 49.86
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 26.71
  • 29.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.36
  • -4.59
  • -10.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.97
  • 9.05
  • 7.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,442.25
1,221.20
18.10%
1,387.41
1,241.07
11.79%
1,345.29
1,217.89
10.46%
1,195.22
993.86
20.26%
Expenses
1,364.24
1,151.66
18.46%
1,319.05
1,157.40
13.97%
1,290.10
1,124.10
14.77%
1,141.81
935.89
22.00%
EBITDA
78.01
69.54
12.18%
68.36
83.67
-18.30%
55.19
93.79
-41.16%
53.41
57.97
-7.87%
EBIDTM
5.41%
5.69%
4.93%
6.74%
4.10%
7.70%
4.47%
5.83%
Other Income
0.95
2.35
-59.57%
1.83
2.98
-38.59%
0.37
9.66
-96.17%
22.20
1.19
1,765.55%
Interest
24.44
23.69
3.17%
17.55
22.01
-20.26%
16.46
30.20
-45.50%
15.15
22.01
-31.17%
Depreciation
24.56
28.88
-14.96%
25.04
19.37
29.27%
24.67
24.48
0.78%
24.33
22.83
6.57%
PBT
23.17
9.50
143.89%
18.64
42.09
-55.71%
11.39
35.93
-68.30%
32.78
8.47
287.01%
Tax
7.45
8.07
-7.68%
3.26
5.29
-38.37%
0.89
1.50
-40.67%
1.66
3.04
-45.39%
PAT
15.72
1.43
999.30%
15.38
36.80
-58.21%
10.50
34.43
-69.50%
31.12
5.43
473.11%
PATM
1.09%
0.12%
1.11%
2.97%
0.78%
2.83%
2.60%
0.55%
EPS
0.96
0.09
966.67%
0.94
2.47
-61.94%
0.64
2.31
-72.29%
1.91
0.36
430.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,370.17
4,674.02
4,993.92
1,852.74
733.45
779.63
881.38
890.89
774.84
1,050.10
994.60
Net Sales Growth
14.89%
-6.41%
169.54%
152.61%
-5.92%
-11.54%
-1.07%
14.98%
-26.21%
5.58%
 
Cost Of Goods Sold
1,755.78
1,540.99
1,505.72
622.13
242.36
279.00
373.25
380.14
393.55
588.40
571.40
Gross Profit
3,614.39
3,133.03
3,488.20
1,230.61
491.09
500.63
508.13
510.75
381.29
461.70
423.20
GP Margin
67.30%
67.03%
69.85%
66.42%
66.96%
64.21%
57.65%
57.33%
49.21%
43.97%
42.55%
Total Expenditure
5,115.20
4,364.00
4,702.46
1,806.22
700.15
747.71
875.70
868.38
966.74
1,050.10
894.50
Power & Fuel Cost
-
8.08
10.46
3.36
0.73
1.79
2.73
2.80
2.54
2.20
2.10
% Of Sales
-
0.17%
0.21%
0.18%
0.10%
0.23%
0.31%
0.31%
0.33%
0.21%
0.21%
Employee Cost
-
1,825.38
1,894.51
627.53
192.74
191.51
200.18
192.49
221.45
182.30
136.30
% Of Sales
-
39.05%
37.94%
33.87%
26.28%
24.56%
22.71%
21.61%
28.58%
17.36%
13.70%
Manufacturing Exp.
-
601.98
897.49
1.35
1.90
2.31
8.57
9.01
11.97
149.50
125.80
% Of Sales
-
12.88%
17.97%
0.07%
0.26%
0.30%
0.97%
1.01%
1.54%
14.24%
12.65%
General & Admin Exp.
-
211.11
290.06
497.98
248.53
261.06
271.30
271.83
238.65
54.90
42.60
% Of Sales
-
4.52%
5.81%
26.88%
33.89%
33.49%
30.78%
30.51%
30.80%
5.23%
4.28%
Selling & Distn. Exp.
-
42.79
49.04
25.05
4.21
4.04
5.28
6.92
10.88
11.10
5.90
% Of Sales
-
0.92%
0.98%
1.35%
0.57%
0.52%
0.60%
0.78%
1.40%
1.06%
0.59%
Miscellaneous Exp.
-
133.67
55.18
28.82
9.68
8.00
14.39
5.19
87.70
61.70
5.90
% Of Sales
-
2.86%
1.10%
1.56%
1.32%
1.03%
1.63%
0.58%
11.32%
5.88%
1.05%
EBITDA
254.97
310.02
291.46
46.52
33.30
31.92
5.68
22.51
-191.90
0.00
100.10
EBITDA Margin
4.75%
6.63%
5.84%
2.51%
4.54%
4.09%
0.64%
2.53%
-24.77%
0%
10.06%
Other Income
25.35
11.13
7.41
6.44
4.88
3.98
5.51
6.28
19.58
42.60
12.90
Interest
73.60
97.91
131.72
44.54
24.96
26.19
26.68
25.92
34.63
36.20
8.50
Depreciation
98.60
95.56
115.08
14.65
8.17
6.56
8.50
18.44
40.14
16.30
16.20
PBT
85.98
127.68
52.07
-6.23
5.05
3.15
-23.99
-15.57
-247.09
-9.90
88.30
Tax
13.26
17.90
6.98
-0.58
4.14
2.32
12.24
2.91
-2.46
12.00
22.80
Tax Rate
15.42%
18.65%
-9.56%
0.73%
21.71%
18.34%
-54.77%
16.46%
0.86%
-121.21%
26.42%
PAT
72.72
78.09
-79.96
-78.77
14.93
10.33
-34.59
14.77
-282.19
-21.90
63.50
PAT before Minority Interest
72.72
78.09
-79.96
-78.77
14.93
10.33
-34.59
14.77
-282.19
-21.90
63.50
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
1.35%
1.67%
-1.60%
-4.25%
2.04%
1.32%
-3.92%
1.66%
-36.42%
-2.09%
6.38%
PAT Growth
-6.88%
-
-
-
44.53%
-
-
-
-
-
 
EPS
22.17
23.81
-24.38
-24.02
4.55
3.15
-10.55
4.50
-86.03
-6.68
19.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
206.70
-176.12
18.67
90.11
69.89
68.63
101.63
73.98
305.60
322.50
Share Capital
32.53
29.75
29.74
28.47
28.47
43.47
43.47
28.47
28.50
14.20
Total Reserves
160.03
-208.03
-13.42
59.93
40.67
24.95
58.16
45.51
277.10
308.30
Non-Current Liabilities
391.64
478.51
722.98
45.60
26.55
146.06
138.56
146.65
14.40
1.60
Secured Loans
119.39
15.21
408.43
19.76
1.50
0.00
0.00
0.80
1.60
0.00
Unsecured Loans
0.00
0.00
178.46
0.00
0.00
0.00
0.00
0.92
2.10
0.00
Long Term Provisions
85.29
197.41
116.51
10.62
6.90
131.22
130.27
138.72
7.90
4.80
Current Liabilities
1,686.23
1,982.90
1,658.11
443.67
492.25
531.39
515.78
875.11
883.20
587.60
Trade Payables
515.61
547.75
551.40
138.86
143.25
187.86
194.42
282.75
360.40
287.00
Other Current Liabilities
1,035.05
1,108.49
766.68
182.15
170.36
175.65
171.93
218.46
197.80
132.00
Short Term Borrowings
16.43
241.80
206.61
118.39
171.53
161.63
144.28
233.81
312.70
128.80
Short Term Provisions
119.14
84.86
133.42
4.27
7.11
6.25
5.15
140.09
12.30
39.80
Total Liabilities
2,284.57
2,285.29
2,399.76
579.38
588.69
746.08
755.97
1,095.74
1,203.20
911.70
Net Block
622.25
556.74
399.46
113.56
110.85
108.81
89.70
117.37
128.70
44.30
Gross Block
902.82
781.36
522.89
226.54
215.78
210.59
198.22
231.13
206.70
110.00
Accumulated Depreciation
280.57
224.62
123.43
112.98
104.93
101.78
108.52
113.76
78.00
65.70
Non Current Assets
730.18
738.37
503.22
183.28
207.08
325.88
304.22
348.45
200.40
91.20
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.52
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.50
Long Term Loans & Adv.
67.49
80.27
78.95
69.39
88.29
210.78
210.17
226.64
67.60
45.00
Other Non Current Assets
40.44
101.36
24.81
0.33
7.94
6.29
4.35
1.92
3.60
1.40
Current Assets
1,554.39
1,546.92
1,896.54
396.10
381.61
420.20
451.75
747.29
1,002.80
820.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80.00
Inventories
148.75
136.56
150.84
31.01
18.60
23.54
26.48
101.01
143.20
68.80
Sundry Debtors
239.76
361.31
861.77
208.22
206.46
216.28
246.66
293.82
572.00
517.80
Cash & Bank
410.29
369.44
262.89
11.59
19.52
36.35
33.70
104.88
115.50
62.70
Other Current Assets
755.59
617.74
562.24
111.78
137.03
144.03
144.91
247.58
172.10
91.20
Short Term Loans & Adv.
24.59
61.87
58.80
33.50
79.84
21.46
42.34
192.29
146.60
84.10
Net Current Assets
-131.84
-435.98
238.43
-47.57
-110.64
-111.19
-64.03
-127.82
119.60
232.90
Total Assets
2,284.57
2,285.29
2,399.76
579.38
588.69
746.08
755.97
1,095.74
1,203.20
911.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
412.24
1,137.20
-71.95
52.05
4.21
29.23
23.03
106.08
-60.80
-46.20
PBT
95.99
-72.98
-79.35
19.07
12.65
-22.35
17.68
-284.65
-9.90
86.30
Adjustment
232.53
418.78
46.52
5.37
6.07
29.55
2.12
156.91
37.60
17.90
Changes in Working Capital
35.01
816.94
-12.90
17.65
-8.60
28.97
4.32
253.35
-62.20
-140.60
Cash after chg. in Working capital
363.53
1,162.74
-45.73
42.09
10.12
36.17
24.12
125.61
-34.50
-36.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
48.71
-25.54
-26.22
9.96
-5.91
-6.94
-1.09
-19.53
-26.30
-9.80
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
-130.98
-328.43
-356.54
-4.81
-3.67
-19.29
86.97
-2.83
-65.70
-59.90
Net Fixed Assets
34.18
-22.99
7.11
0.03
0.33
8.60
18.71
-2.89
-2.10
-12.10
Net Investments
-145.76
0.00
0.00
0.00
0.00
0.00
0.00
0.48
45.80
0.00
Others
-19.40
-305.44
-363.65
-4.84
-4.00
-27.89
68.26
-0.42
-109.40
-47.80
Cash from Financing Activity
-287.76
-645.17
629.02
-53.98
-10.80
-10.04
-101.95
-115.18
128.40
116.60
Net Cash Inflow / Outflow
-6.50
163.60
200.53
-6.74
-10.26
-0.10
8.05
-11.93
1.90
10.50
Opening Cash & Equivalents
315.87
205.94
9.22
15.96
26.22
27.75
22.47
34.40
32.10
21.10
Closing Cash & Equivalent
357.04
315.87
205.94
9.22
15.96
26.22
30.52
22.47
34.40
32.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
11.84
-59.93
5.49
31.05
24.29
18.76
30.43
25.99
107.23
113.56
ROA
3.42%
-3.41%
-5.29%
2.56%
1.55%
-4.61%
1.60%
-24.55%
-2.07%
9.28%
ROE
1093.70%
0.00%
-150.44%
18.95%
16.86%
-49.40%
18.39%
-148.69%
-6.97%
21.70%
ROCE
57.95%
10.60%
-6.59%
18.43%
16.39%
1.81%
15.58%
-53.41%
4.89%
26.55%
Fixed Asset Turnover
5.55
7.66
4.94
3.32
3.66
4.32
4.16
3.54
6.65
10.84
Receivable days
23.47
44.70
105.40
103.18
98.88
95.71
110.58
203.68
188.82
132.45
Inventory Days
11.14
10.50
17.91
12.34
9.86
10.34
26.08
57.45
36.73
20.27
Payable days
125.93
133.22
101.06
110.71
124.63
116.27
158.99
167.14
115.49
87.54
Cash Conversion Cycle
-91.32
-78.02
22.25
4.82
-15.89
-10.22
-22.33
93.99
110.06
65.18
Total Debt/Equity
0.92
-2.59
49.26
1.63
2.52
2.36
1.44
3.22
1.04
0.40
Interest Cover
1.98
0.45
-0.78
1.76
1.48
0.16
1.68
-7.22
0.73
11.15

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.