Nifty
Sensex
:
:
24358.80
79861.17
-54.70 (-0.22%)
-287.71 (-0.36%)

Cable

Rating :
68/99

BSE: 500144 | NSE: FINCABLES

1666.50
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1649.95
  •  1684.45
  •  1646.20
  •  1640.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  117173
  •  1952.45
  •  1700.00
  •  831.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,535.07
  • 36.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,437.96
  • 0.52%
  • 4.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.86%
  • 0.93%
  • 16.55%
  • FII
  • DII
  • Others
  • 11.64%
  • 16.53%
  • 18.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 7.80
  • 17.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.15
  • 2.64
  • 6.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 10.43
  • 3.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.02
  • 15.27
  • 16.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.84
  • 2.30
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 15.02
  • 18.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,401.02
1,224.32
14.43%
1,221.68
1,150.31
6.20%
1,187.44
1,090.83
8.86%
1,204.25
1,015.65
18.57%
Expenses
1,239.11
1,078.63
14.88%
1,087.98
1,004.42
8.32%
1,041.34
992.18
4.95%
1,057.75
896.52
17.98%
EBITDA
161.91
145.69
11.13%
133.70
145.89
-8.36%
146.10
98.65
48.10%
146.50
119.13
22.97%
EBIDTM
11.56%
11.90%
10.94%
12.68%
12.30%
9.04%
12.17%
11.73%
Other Income
49.67
41.82
18.77%
45.03
32.98
36.54%
41.83
25.78
62.26%
38.81
17.16
126.17%
Interest
0.88
0.85
3.53%
0.42
0.13
223.08%
0.44
0.13
238.46%
0.29
0.13
123.08%
Depreciation
11.65
15.14
-23.05%
10.86
11.20
-3.04%
10.84
10.69
1.40%
10.50
9.37
12.06%
PBT
199.05
171.52
16.05%
167.45
167.54
-0.05%
176.65
113.61
55.49%
174.52
126.79
37.64%
Tax
63.46
52.76
20.28%
46.78
34.56
35.36%
52.28
24.00
117.83%
49.58
33.85
46.47%
PAT
135.59
118.76
14.17%
120.67
132.98
-9.26%
124.37
89.61
38.79%
124.94
92.94
34.43%
PATM
9.68%
9.70%
9.88%
11.56%
10.47%
8.21%
10.37%
9.15%
EPS
12.17
11.44
6.38%
9.87
10.09
-2.18%
10.08
3.62
178.45%
10.49
7.82
34.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
5,014.39
4,481.11
3,768.14
2,768.11
2,877.30
3,077.79
2,815.12
2,444.84
2,360.32
658.23
Net Sales Growth
11.90%
18.92%
36.13%
-3.79%
-6.51%
9.33%
15.15%
3.58%
258.59%
 
Cost Of Goods Sold
3,948.33
3,544.48
2,966.28
2,051.44
2,083.35
2,264.94
2,034.18
1,726.86
1,720.98
467.03
Gross Profit
1,066.06
936.63
801.86
716.67
793.95
812.85
780.94
717.98
639.34
191.20
GP Margin
21.26%
20.90%
21.28%
25.89%
27.59%
26.41%
27.74%
29.37%
27.09%
29.05%
Total Expenditure
4,426.18
3,972.17
3,343.15
2,397.93
2,493.88
2,631.00
2,379.80
2,048.91
2,001.98
586.21
Power & Fuel Cost
-
61.29
46.36
43.52
46.40
47.98
47.47
43.48
42.42
16.85
% Of Sales
-
1.37%
1.23%
1.57%
1.61%
1.56%
1.69%
1.78%
1.80%
2.56%
Employee Cost
-
151.60
136.16
129.24
139.30
129.82
135.46
119.19
107.22
23.54
% Of Sales
-
3.38%
3.61%
4.67%
4.84%
4.22%
4.81%
4.88%
4.54%
3.58%
Manufacturing Exp.
-
45.78
36.74
26.55
36.11
39.68
39.19
30.28
30.62
22.65
% Of Sales
-
1.02%
0.98%
0.96%
1.25%
1.29%
1.39%
1.24%
1.30%
3.44%
General & Admin Exp.
-
43.77
39.02
42.14
38.20
39.16
26.02
22.46
24.09
10.65
% Of Sales
-
0.98%
1.04%
1.52%
1.33%
1.27%
0.92%
0.92%
1.02%
1.62%
Selling & Distn. Exp.
-
86.23
58.20
60.65
71.48
73.01
70.66
59.15
49.90
33.92
% Of Sales
-
1.92%
1.54%
2.19%
2.48%
2.37%
2.51%
2.42%
2.11%
5.15%
Miscellaneous Exp.
-
39.02
60.39
44.39
79.04
36.41
26.82
47.49
26.75
11.57
% Of Sales
-
0.87%
1.60%
1.60%
2.75%
1.18%
0.95%
1.94%
1.13%
1.76%
EBITDA
588.21
508.94
424.99
370.18
383.42
446.79
435.32
395.93
358.34
72.02
EBITDA Margin
11.73%
11.36%
11.28%
13.37%
13.33%
14.52%
15.46%
16.19%
15.18%
10.94%
Other Income
175.34
118.16
74.93
76.99
91.50
104.52
86.66
59.35
56.13
9.16
Interest
2.03
1.24
1.52
0.76
1.55
0.92
1.44
4.29
8.95
13.69
Depreciation
43.85
46.40
38.85
38.96
38.91
40.55
43.80
48.03
57.99
29.61
PBT
717.67
579.46
459.55
407.45
434.46
509.84
476.74
402.96
347.53
37.88
Tax
212.10
145.17
187.49
169.41
121.05
202.75
219.03
103.44
87.53
7.29
Tax Rate
29.55%
25.05%
40.80%
41.58%
27.86%
39.77%
45.94%
25.67%
25.19%
19.24%
PAT
505.57
504.28
599.14
461.46
313.41
307.09
257.71
299.52
260.00
30.59
PAT before Minority Interest
505.57
504.28
599.14
461.46
313.41
307.09
257.71
299.52
260.00
30.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.08%
11.25%
15.90%
16.67%
10.89%
9.98%
9.15%
12.25%
11.02%
4.65%
PAT Growth
16.41%
-15.83%
29.84%
47.24%
2.06%
19.16%
-13.96%
15.20%
749.95%
 
EPS
33.07
32.98
39.19
30.18
20.50
20.08
16.85
19.59
17.00
2.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
4,370.36
3,922.06
3,414.51
3,003.71
2,737.08
2,428.96
2,140.88
1,775.97
575.03
Share Capital
30.59
30.59
30.59
30.59
30.59
30.59
30.59
30.59
30.59
Total Reserves
4,339.77
3,891.47
3,383.92
2,973.12
2,706.49
2,398.37
2,110.29
1,745.38
544.45
Non-Current Liabilities
290.01
278.33
220.42
164.17
155.87
115.20
25.30
55.42
210.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
95.13
Unsecured Loans
0.25
0.28
0.31
0.34
0.38
0.55
0.83
0.75
97.19
Long Term Provisions
10.45
9.98
11.72
12.61
9.42
6.97
6.01
4.91
0.00
Current Liabilities
320.08
293.65
250.74
238.92
261.19
239.70
273.41
267.33
309.59
Trade Payables
208.70
190.05
176.03
158.68
208.27
177.45
188.29
89.88
40.10
Other Current Liabilities
65.37
74.48
38.46
40.72
25.78
23.78
37.48
150.12
33.40
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
46.01
29.12
36.25
39.52
27.14
38.47
47.64
27.33
236.09
Total Liabilities
4,980.45
4,494.04
3,885.67
3,406.80
3,154.14
2,783.86
2,439.59
2,098.72
1,095.37
Net Block
434.95
380.18
394.43
386.53
404.21
408.99
414.87
432.19
244.25
Gross Block
761.92
662.43
649.29
602.84
582.12
549.53
516.84
486.75
462.64
Accumulated Depreciation
326.97
282.25
254.86
216.31
177.91
140.54
101.97
11.19
218.38
Non Current Assets
1,768.87
1,696.78
1,542.29
1,337.63
1,462.12
1,273.98
1,184.15
916.12
574.77
Capital Work in Progress
21.04
86.77
25.71
27.29
10.36
5.20
8.15
3.14
8.25
Non Current Investment
1,264.16
1,186.99
1,062.11
874.35
999.09
821.65
688.81
474.22
322.26
Long Term Loans & Adv.
48.63
42.84
41.59
30.05
28.73
19.98
19.56
6.57
0.00
Other Non Current Assets
0.09
0.00
18.45
19.41
19.73
18.16
52.76
0.00
0.00
Current Assets
3,211.58
2,797.26
2,343.38
2,069.17
1,692.02
1,509.88
1,255.44
1,182.60
520.61
Current Investments
1,345.75
827.32
509.00
246.55
767.92
700.98
470.50
406.62
0.00
Inventories
674.62
653.11
755.40
593.06
587.20
499.06
462.01
329.30
167.84
Sundry Debtors
217.76
177.15
176.55
187.02
210.88
174.92
124.39
125.92
71.16
Cash & Bank
73.35
37.94
53.72
933.88
48.80
103.61
175.84
218.73
7.93
Other Current Assets
900.10
36.82
54.57
29.93
77.22
31.31
22.70
102.03
273.67
Short Term Loans & Adv.
860.53
1,064.92
794.14
78.73
65.03
7.73
15.27
102.03
273.67
Net Current Assets
2,891.50
2,503.61
2,092.64
1,830.25
1,430.83
1,270.18
982.03
915.27
211.02
Total Assets
4,980.45
4,494.04
3,885.67
3,406.80
3,154.14
2,783.86
2,439.59
2,098.72
1,095.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Cash From Operating Activity
356.31
473.05
114.37
308.80
154.06
235.68
212.76
339.41
-24.85
PBT
649.45
786.63
630.87
434.46
509.84
476.74
503.69
416.22
37.88
Adjustment
-128.34
-331.10
-243.55
-15.35
-45.29
-14.31
-71.50
53.02
32.76
Changes in Working Capital
-33.03
149.48
-155.86
-0.59
-148.93
-92.25
-91.52
-59.69
-96.46
Cash after chg. in Working capital
488.08
605.01
231.46
418.52
315.62
370.18
340.67
409.55
-25.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-131.77
-131.96
-117.09
-109.72
-161.56
-134.50
-127.91
-70.14
0.97
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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-224.64
-378.34
-859.46
587.26
-110.03
-134.46
-126.11
-195.23
5.71
Net Fixed Assets
-33.76
-74.20
-44.87
-37.65
-37.75
-29.74
-35.11
-19.16
Net Investments
-592.28
-183.25
-211.31
655.98
-167.05
-318.95
-195.40
-451.40
Others
401.40
-120.89
-603.28
-31.07
94.77
214.23
104.40
275.33
Cash from Financing Activity
-96.65
-86.92
-86.33
-86.42
-74.52
-56.75
-75.38
-63.57
-43.04
Net Cash Inflow / Outflow
35.02
7.79
-831.42
809.64
-30.49
44.47
11.27
80.61
-62.17
Opening Cash & Equivalents
32.39
24.60
856.02
46.38
76.87
32.40
21.13
138.12
41.80
Closing Cash & Equivalent
67.41
32.39
24.60
856.02
46.38
76.87
32.40
218.73
-20.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Mar 04
Book Value (Rs.)
285.74
256.43
223.24
196.39
178.95
158.81
139.97
116.11
37.60
38.05
ROA
10.65%
14.30%
12.66%
9.55%
10.34%
9.87%
13.20%
16.28%
2.71%
1.91%
ROE
12.16%
16.33%
14.38%
10.92%
11.89%
11.28%
15.29%
22.12%
5.29%
3.85%
ROCE
15.69%
21.48%
19.68%
15.19%
19.77%
20.92%
20.52%
27.48%
6.61%
5.86%
Fixed Asset Turnover
6.29
5.75
4.42
4.86
5.44
5.41
5.32
5.42
1.80
1.46
Receivable days
16.08
17.13
23.97
25.24
22.88
18.94
17.10
13.97
26.22
29.76
Inventory Days
54.07
68.22
88.90
74.86
64.41
60.81
54.07
35.24
67.01
68.34
Payable days
20.53
22.52
29.78
27.25
26.77
27.72
23.90
11.74
36.75
48.01
Cash Conversion Cycle
49.63
62.83
83.10
72.85
60.51
52.03
47.27
37.47
56.48
50.08
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.33
0.36
Interest Cover
524.75
518.52
831.09
281.30
555.17
332.07
94.93
39.83
3.77
2.19

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.