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

Cable

Rating :
49/99

BSE: 500144 | NSE: FINCABLES

376.35
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 364.50
  • 379.00
  • 363.15
  • 360.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61788
  •  229.03
  •  608.60
  •  343.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,749.75
  • 9.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,696.37
  • 1.60%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.92%
  • 15.24%
  • 17.25%
  • FII
  • DII
  • Others
  • 9.36%
  • 15.72%
  • 6.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 2.51
  • -3.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • -1.34
  • -3.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.16
  • -4.49
  • -8.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.97
  • 16.39
  • 13.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 2.57
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.66
  • 13.73
  • 11.49

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
1,186.85
921.35
28.82%
972.95
830.23
17.19%
932.98
639.41
45.91%
675.36
377.12
79.08%
Expenses
1,066.76
786.21
35.68%
854.44
721.09
18.49%
813.39
548.05
48.42%
605.05
342.58
76.62%
EBITDA
120.09
135.14
-11.14%
118.51
109.14
8.59%
119.59
91.36
30.90%
70.31
34.54
103.56%
EBIDTM
10.12%
14.67%
12.18%
13.15%
12.82%
14.29%
10.41%
9.16%
Other Income
19.95
16.03
24.45%
18.59
18.72
-0.69%
17.33
19.76
-12.30%
15.55
22.48
-30.83%
Interest
1.14
0.24
375.00%
0.09
0.17
-47.06%
0.15
0.18
-16.67%
0.14
0.17
-17.65%
Depreciation
8.98
10.67
-15.84%
10.05
8.48
18.51%
9.93
9.79
1.43%
9.89
10.02
-1.30%
PBT
129.92
140.26
-7.37%
126.96
119.21
6.50%
126.84
101.15
25.40%
75.83
46.83
61.93%
Tax
62.32
64.53
-3.42%
36.36
55.17
-34.09%
56.19
33.29
68.79%
32.62
16.42
98.66%
PAT
67.60
75.73
-10.74%
90.60
64.04
41.47%
70.65
67.86
4.11%
43.21
30.41
42.09%
PATM
5.70%
8.22%
9.31%
7.71%
7.57%
10.61%
6.40%
8.06%
EPS
14.68
10.96
33.94%
9.35
9.61
-2.71%
9.47
6.69
41.55%
5.68
2.91
95.19%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
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
36.13%
-3.79%
-6.51%
9.33%
15.15%
3.58%
258.59%
 
Cost Of Goods Sold
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
801.86
716.67
793.95
812.85
780.94
717.98
639.34
191.20
GP Margin
21.28%
25.89%
27.59%
26.41%
27.74%
29.37%
27.09%
29.05%
Total Expenditure
3,339.64
2,397.93
2,493.88
2,631.00
2,379.80
2,048.91
2,001.98
586.21
Power & Fuel Cost
-
43.52
46.40
47.98
47.47
43.48
42.42
16.85
% Of Sales
-
1.57%
1.61%
1.56%
1.69%
1.78%
1.80%
2.56%
Employee Cost
-
129.24
139.30
129.82
135.46
119.19
107.22
23.54
% Of Sales
-
4.67%
4.84%
4.22%
4.81%
4.88%
4.54%
3.58%
Manufacturing Exp.
-
26.55
36.11
39.68
39.19
30.28
30.62
22.65
% Of Sales
-
0.96%
1.25%
1.29%
1.39%
1.24%
1.30%
3.44%
General & Admin Exp.
-
42.14
38.20
39.16
26.02
22.46
24.09
10.65
% Of Sales
-
1.52%
1.33%
1.27%
0.92%
0.92%
1.02%
1.62%
Selling & Distn. Exp.
-
60.65
71.48
73.01
70.66
59.15
49.90
33.92
% Of Sales
-
2.19%
2.48%
2.37%
2.51%
2.42%
2.11%
5.15%
Miscellaneous Exp.
-
44.39
79.04
36.41
26.82
47.49
26.75
11.57
% Of Sales
-
1.60%
2.75%
1.18%
0.95%
1.94%
1.13%
1.76%
EBITDA
428.50
370.18
383.42
446.79
435.32
395.93
358.34
72.02
EBITDA Margin
11.37%
13.37%
13.33%
14.52%
15.46%
16.19%
15.18%
10.94%
Other Income
71.42
76.99
91.50
104.52
86.66
59.35
56.13
9.16
Interest
1.52
0.76
1.55
0.92
1.44
4.29
8.95
13.69
Depreciation
38.85
38.96
38.91
40.55
43.80
48.03
57.99
29.61
PBT
459.55
407.45
434.46
509.84
476.74
402.96
347.53
37.88
Tax
187.49
169.41
121.05
202.75
219.03
103.44
87.53
7.29
Tax Rate
40.80%
41.58%
27.86%
39.77%
45.94%
25.67%
25.19%
19.24%
PAT
272.06
238.04
313.41
307.09
257.71
299.52
260.00
30.59
PAT before Minority Interest
272.06
238.04
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
PAT Margin
7.22%
8.60%
10.89%
9.98%
9.15%
12.25%
11.02%
4.65%
PAT Growth
14.29%
-24.05%
2.06%
19.16%
-13.96%
15.20%
749.95%
 
EPS
17.82
15.59
20.52
20.11
16.88
19.61
17.03
2.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
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
Total Reserves
3,383.92
2,973.12
2,706.49
2,398.37
2,110.29
1,745.38
544.45
Non-Current Liabilities
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
25.00
95.13
Unsecured Loans
0.31
0.34
0.38
0.55
0.83
0.75
97.19
Long Term Provisions
11.72
12.61
9.42
6.97
6.01
4.91
0.00
Current Liabilities
250.74
238.92
261.19
239.70
273.41
267.33
309.59
Trade Payables
176.03
158.68
208.27
177.45
188.29
89.88
40.10
Other Current Liabilities
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
Short Term Provisions
36.25
39.52
27.14
38.47
47.64
27.33
236.09
Total Liabilities
3,885.67
3,406.80
3,154.14
2,783.86
2,439.59
2,098.72
1,095.37
Net Block
394.43
386.53
404.21
408.99
414.87
432.19
244.25
Gross Block
649.29
602.84
582.12
549.53
516.84
486.75
462.64
Accumulated Depreciation
254.86
216.31
177.91
140.54
101.97
11.19
218.38
Non Current Assets
1,542.29
1,337.63
1,462.12
1,273.98
1,184.15
916.12
574.77
Capital Work in Progress
25.71
27.29
10.36
5.20
8.15
3.14
8.25
Non Current Investment
1,062.11
874.35
999.09
821.65
688.81
474.22
322.26
Long Term Loans & Adv.
41.59
30.05
28.73
19.98
19.56
6.57
0.00
Other Non Current Assets
18.45
19.41
19.73
18.16
52.76
0.00
0.00
Current Assets
2,343.38
2,069.17
1,692.02
1,509.88
1,255.44
1,182.60
520.61
Current Investments
509.00
246.55
767.92
700.98
470.50
406.62
0.00
Inventories
755.40
593.06
587.20
499.06
462.01
329.30
167.84
Sundry Debtors
176.55
187.02
210.88
174.92
124.39
125.92
71.16
Cash & Bank
53.72
933.88
48.80
103.61
175.84
218.73
7.93
Other Current Assets
848.71
29.93
12.19
23.58
22.70
102.03
273.67
Short Term Loans & Adv.
794.14
78.73
65.03
7.73
15.27
102.03
273.67
Net Current Assets
2,092.64
1,830.25
1,430.83
1,270.18
982.03
915.27
211.02
Total Assets
3,885.67
3,406.80
3,154.14
2,783.86
2,439.59
2,098.72
1,095.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Cash From Operating Activity
114.37
308.80
154.06
235.68
212.76
339.41
-24.85
PBT
407.45
434.46
509.84
476.74
503.69
416.22
37.88
Adjustment
-20.13
-15.35
-45.29
-14.31
-71.50
53.02
32.76
Changes in Working Capital
-155.86
-0.59
-148.93
-92.25
-91.52
-59.69
-96.46
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-859.46
587.26
-110.03
-134.46
-126.11
-195.23
5.71
Net Fixed Assets
-44.87
-37.65
-37.75
-29.74
-35.11
-19.16
Net Investments
-211.31
655.98
-167.05
-318.95
-195.40
-451.40
Others
-603.28
-31.07
94.77
214.23
104.40
275.33
Cash from Financing Activity
-86.33
-86.42
-74.52
-56.75
-75.38
-63.57
-43.04
Net Cash Inflow / Outflow
-831.42
809.64
-30.49
44.47
11.27
80.61
-62.17
Opening Cash & Equivalents
856.02
46.38
76.87
32.40
21.13
138.12
41.80
Closing Cash & Equivalent
24.60
856.02
46.38
76.87
32.40
218.73
-20.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Mar 04
Mar 03
Mar 02
Book Value (Rs.)
223.24
196.39
178.95
158.81
139.97
116.11
37.60
38.05
35.83
33.92
ROA
6.53%
9.55%
10.34%
9.87%
13.20%
16.28%
2.71%
1.91%
1.89%
7.79%
ROE
7.42%
10.92%
11.89%
11.28%
15.29%
22.12%
5.29%
3.85%
3.31%
11.59%
ROCE
12.72%
15.19%
19.77%
20.92%
20.52%
27.48%
6.61%
5.86%
7.09%
13.55%
Fixed Asset Turnover
4.42
4.86
5.44
5.41
5.32
5.42
1.80
1.46
1.37
1.90
Receivable days
23.97
25.24
22.88
18.94
17.10
13.97
26.22
29.76
58.35
59.42
Inventory Days
88.90
74.86
64.41
60.81
54.07
35.24
67.01
68.34
67.16
48.62
Payable days
29.78
27.25
26.77
27.72
23.90
11.74
36.75
48.01
52.13
49.19
Cash Conversion Cycle
83.10
72.85
60.51
52.03
47.27
37.47
56.48
50.08
73.38
58.85
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.03
0.33
0.36
0.41
0.21
Interest Cover
537.12
281.30
555.17
332.07
94.93
39.83
3.77
2.19
1.76
4.47

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.