Nifty
Sensex
:
:
18512.75
62123.05
28.65 (0.16%)
-170.59 (-0.27%)

Cable

Rating :
51/99

BSE: 517059 | NSE: SALZERELEC

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 396.77
  • 13.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 637.46
  • 0.73%
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.34%
  • 5.41%
  • 49.94%
  • FII
  • DII
  • Others
  • 6.02%
  • 0.00%
  • 6.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.10
  • 12.10
  • 11.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.40
  • 3.66
  • -0.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.28
  • 2.34
  • -5.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 42.40
  • 12.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.37
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.43
  • 20.26
  • 9.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
245.62
200.02
22.80%
237.90
152.63
55.87%
238.87
195.69
22.07%
218.82
177.49
23.29%
Expenses
219.99
180.93
21.59%
217.21
137.78
57.65%
224.96
178.99
25.68%
200.43
159.95
25.31%
EBITDA
25.63
19.09
34.26%
20.69
14.85
39.33%
13.91
16.70
-16.71%
18.40
17.54
4.90%
EBIDTM
10.44%
9.54%
8.70%
9.73%
5.82%
8.53%
8.41%
9.88%
Other Income
-0.48
0.89
-
1.23
0.23
434.78%
0.53
1.42
-62.68%
0.83
0.32
159.38%
Interest
6.14
4.70
30.64%
5.62
5.14
9.34%
5.04
5.29
-4.73%
5.00
5.44
-8.09%
Depreciation
4.09
4.16
-1.68%
4.03
4.05
-0.49%
4.13
4.20
-1.67%
4.00
3.85
3.90%
PBT
14.93
11.12
34.26%
12.27
5.89
108.32%
5.27
8.82
-40.25%
10.22
8.57
19.25%
Tax
5.32
3.09
72.17%
2.63
1.94
35.57%
0.70
1.47
-52.38%
2.57
2.05
25.37%
PAT
9.61
8.03
19.68%
9.64
3.96
143.43%
4.57
7.35
-37.82%
7.65
6.52
17.33%
PATM
3.91%
4.01%
4.05%
2.59%
1.91%
3.76%
3.49%
3.67%
EPS
5.87
4.93
19.07%
5.07
2.47
105.26%
2.03
4.11
-50.61%
5.23
4.06
28.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Net Sales
941.21
803.54
625.74
584.35
40.98
25.60
Net Sales Growth
29.67%
28.41%
7.08%
1325.94%
60.08%
 
Cost Of Goods Sold
740.12
617.18
472.14
418.02
19.87
12.03
Gross Profit
201.09
186.37
153.60
166.33
21.10
13.57
GP Margin
21.37%
23.19%
24.55%
28.46%
51.49%
53.01%
Total Expenditure
862.59
737.30
562.76
517.72
35.22
22.96
Power & Fuel Cost
-
8.87
8.17
8.05
0.84
0.70
% Of Sales
-
1.10%
1.31%
1.38%
2.05%
2.73%
Employee Cost
-
33.60
28.11
29.85
2.65
2.09
% Of Sales
-
4.18%
4.49%
5.11%
6.47%
8.16%
Manufacturing Exp.
-
49.97
32.86
39.85
5.36
3.92
% Of Sales
-
6.22%
5.25%
6.82%
13.08%
15.31%
General & Admin Exp.
-
7.95
6.02
7.96
4.51
3.26
% Of Sales
-
0.99%
0.96%
1.36%
11.01%
12.73%
Selling & Distn. Exp.
-
18.42
10.96
12.03
1.97
0.93
% Of Sales
-
2.29%
1.75%
2.06%
4.81%
3.63%
Miscellaneous Exp.
-
1.32
4.50
1.96
0.01
0.03
% Of Sales
-
0.16%
0.72%
0.34%
0.02%
0.12%
EBITDA
78.63
66.24
62.98
66.63
5.76
2.64
EBITDA Margin
8.35%
8.24%
10.06%
11.40%
14.06%
10.31%
Other Income
2.11
2.48
2.20
1.44
0.97
1.17
Interest
21.80
19.88
21.34
21.22
1.66
0.96
Depreciation
16.25
16.33
16.01
14.76
2.17
1.73
PBT
42.69
32.51
27.82
32.09
2.89
1.12
Tax
11.22
8.30
6.63
4.48
0.56
0.23
Tax Rate
26.28%
25.53%
23.67%
14.04%
19.38%
20.54%
PAT
31.47
22.59
20.52
27.11
2.32
0.88
PAT before Minority Interest
29.10
24.20
21.38
27.41
2.32
0.88
Minority Interest
-2.37
-1.61
-0.86
-0.30
0.00
0.00
PAT Margin
3.34%
2.81%
3.28%
4.64%
5.66%
3.44%
PAT Growth
21.69%
10.09%
-24.31%
1,068.53%
163.64%
 
EPS
19.67
14.12
12.83
16.94
1.45
0.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Shareholder's Funds
353.89
332.42
310.04
26.84
15.34
Share Capital
15.98
15.98
15.98
5.00
3.78
Total Reserves
337.91
316.44
294.05
21.56
11.56
Non-Current Liabilities
32.42
35.35
37.19
18.22
14.41
Secured Loans
12.41
16.27
17.78
13.95
11.01
Unsecured Loans
0.00
0.00
0.00
3.76
3.18
Long Term Provisions
0.15
0.19
0.83
0.00
0.00
Current Liabilities
361.54
313.09
265.56
5.56
3.94
Trade Payables
76.22
63.16
54.09
2.65
1.58
Other Current Liabilities
48.08
63.68
53.66
2.34
1.73
Short Term Borrowings
235.40
183.28
156.26
0.00
0.00
Short Term Provisions
1.83
2.96
1.55
0.58
0.63
Total Liabilities
752.34
684.91
616.69
50.62
33.69
Net Block
224.19
220.47
216.61
17.74
15.70
Gross Block
379.20
359.25
234.79
33.04
28.83
Accumulated Depreciation
155.02
138.78
18.17
15.30
13.12
Non Current Assets
254.49
253.66
248.17
21.03
18.97
Capital Work in Progress
0.78
1.35
2.72
0.02
0.00
Non Current Investment
0.85
0.67
0.86
3.27
3.27
Long Term Loans & Adv.
28.65
31.04
27.94
0.00
0.00
Other Non Current Assets
0.03
0.14
0.03
0.00
0.00
Current Assets
497.83
431.25
368.52
29.34
14.43
Current Investments
3.10
3.90
2.25
0.00
0.00
Inventories
226.98
180.99
160.61
7.51
5.09
Sundry Debtors
218.39
188.44
152.10
8.51
5.41
Cash & Bank
11.75
13.93
11.79
6.63
0.39
Other Current Assets
37.62
6.68
4.92
0.37
3.55
Short Term Loans & Adv.
29.68
37.30
36.85
6.32
3.43
Net Current Assets
136.30
118.16
102.96
23.78
10.50
Total Assets
752.33
684.91
616.69
50.61
33.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Cash From Operating Activity
-12.24
13.78
31.54
-0.96
-1.87
PBT
32.71
29.91
30.88
2.89
1.12
Adjustment
33.95
33.74
34.98
3.10
2.14
Changes in Working Capital
-69.14
-44.76
-27.86
-6.64
-5.00
Cash after chg. in Working capital
-2.49
18.89
37.99
-0.65
-1.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.75
-5.12
-6.44
-0.31
-0.13
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.08
-16.05
-49.37
-9.48
-4.95
Net Fixed Assets
-19.09
-17.63
-222.59
-4.23
Net Investments
0.61
-1.43
-16.23
0.01
Others
2.40
3.01
189.45
-5.26
Cash from Financing Activity
26.13
4.41
12.37
10.65
6.64
Net Cash Inflow / Outflow
-2.19
2.14
-5.46
0.21
-0.19
Opening Cash & Equivalents
13.93
11.79
17.25
0.39
0.57
Closing Cash & Equivalent
11.75
13.93
11.79
0.60
0.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Book Value (Rs.)
221.42
207.99
193.98
52.62
39.84
ROA
3.37%
3.29%
8.22%
5.51%
2.62%
ROE
7.05%
6.66%
16.30%
11.22%
5.86%
ROCE
9.17%
9.63%
19.93%
12.37%
7.11%
Fixed Asset Turnover
2.18
2.11
4.36
1.32
0.89
Receivable days
92.40
99.32
50.16
61.99
77.19
Inventory Days
92.66
99.63
52.51
56.12
72.55
Payable days
41.22
45.32
19.85
22.29
25.87
Cash Conversion Cycle
143.84
153.63
82.82
95.82
123.86
Total Debt/Equity
0.71
0.61
0.58
0.67
0.94
Interest Cover
2.64
2.31
2.50
2.73
2.16

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.