Nifty

:

18512.75

Sensex

:

62123.05

28.65 (0.16%)
-170.59 (-0.27%)

Login

Nifty
Sensex

:
:

18512.75
62123.05

28.65 (0.16%)
-170.59 (-0.27%)

Salzer Electronics Ltd.

Cable

Rating :

51/99

BSE: 517059 | NSE: SALZERELEC

Watchlist

NSE BSE

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

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 244.96 194.81 25.74% 233.06 148.98 56.44% 228.02 189.69 20.21% 211.83 170.44 24.28%
Expenses 220.47 176.39 24.99% 213.44 134.18 59.07% 215.13 173.53 23.97% 194.15 153.16 26.76%
EBITDA 24.48 18.41 32.97% 19.62 14.80 32.57% 12.89 16.16 -20.24% 17.68 17.28 2.31%
EBIDTM 10.00% 9.45% 8.42% 9.94% 5.65% 8.52% 8.35% 10.14%
Other Income -0.37 0.81 - 1.07 0.14 664.29% 0.35 1.44 -75.69% 0.88 0.24 266.67%
Interest 6.13 4.69 30.70% 5.61 5.12 9.57% 5.02 5.26 -4.56% 4.97 5.42 -8.30%
Depreciation 4.01 4.08 -1.72% 3.95 3.94 0.25% 4.05 4.09 -0.98% 3.93 3.75 4.80%
PBT 13.97 10.45 33.68% 11.13 5.88 89.29% 4.16 8.25 -49.58% 9.66 8.35 15.69%
Tax 5.02 2.98 68.46% 2.35 1.93 21.76% 0.34 1.26 -73.02% 2.42 1.94 24.74%
PAT 8.96 7.46 20.11% 8.78 3.95 122.28% 3.83 6.99 -45.21% 7.25 6.41 13.10%
PATM 3.66% 3.83% 3.77% 2.65% 1.68% 3.68% 3.42% 3.76%
EPS 5.60 4.66 20.17% 5.49 2.47 122.27% 2.39 4.37 -45.31% 4.53 4.00 13.25%

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

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 917.87 783.63 605.62 566.95 559.77 442.77 384.98 361.13 283.30 244.53 228.73 Net Sales Growth 30.39% 29.39% 6.82% 1.28% 26.42% 15.01% 6.60% 27.47% 15.85% 6.91% Cost Of Goods Sold 731.07 608.79 461.41 410.14 408.18 314.34 271.99 250.05 190.23 163.81 153.00 Gross Profit 186.80 174.84 144.22 156.80 151.59 128.44 112.99 111.09 93.07 80.72 75.74 GP Margin 20.35% 22.31% 23.81% 27.66% 27.08% 29.01% 29.35% 30.76% 32.85% 33.01% 33.11% Total Expenditure 843.19 719.85 543.83 501.91 496.12 389.49 340.83 318.24 247.85 214.31 200.27 Power & Fuel Cost - 8.79 8.10 7.99 8.42 6.08 5.92 5.70 5.16 4.77 5.29 % Of Sales - 1.12% 1.34% 1.41% 1.50% 1.37% 1.54% 1.58% 1.82% 1.95% 2.31% Employee Cost - 29.40 24.34 26.40 24.89 19.86 18.75 16.74 14.64 12.33 11.52 % Of Sales - 3.75% 4.02% 4.66% 4.45% 4.49% 4.87% 4.64% 5.17% 5.04% 5.04% Manufacturing Exp. - 48.02 33.01 38.06 35.54 32.24 28.12 26.12 20.18 16.35 14.11 % Of Sales - 6.13% 5.45% 6.71% 6.35% 7.28% 7.30% 7.23% 7.12% 6.69% 6.17% General & Admin Exp. - 5.51 4.11 6.13 5.92 5.19 5.36 6.92 8.19 6.81 7.18 % Of Sales - 0.70% 0.68% 1.08% 1.06% 1.17% 1.39% 1.92% 2.89% 2.78% 3.14% Selling & Distn. Exp. - 18.25 10.66 11.64 11.76 11.10 10.17 11.12 9.01 10.17 9.08 % Of Sales - 2.33% 1.76% 2.05% 2.10% 2.51% 2.64% 3.08% 3.18% 4.16% 3.97% Miscellaneous Exp. - 1.08 2.20 1.55 1.42 0.69 0.53 1.58 0.44 0.07 9.08 % Of Sales - 0.14% 0.36% 0.27% 0.25% 0.16% 0.14% 0.44% 0.16% 0.03% 0.03% EBITDA 74.67 63.78 61.79 65.04 63.65 53.28 44.15 42.89 35.45 30.22 28.46 EBITDA Margin 8.14% 8.14% 10.20% 11.47% 11.37% 12.03% 11.47% 11.88% 12.51% 12.36% 12.44% Other Income 1.93 2.18 1.99 1.04 0.71 3.10 5.44 2.80 1.00 0.93 1.39 Interest 21.73 19.81 21.27 21.17 19.88 14.91 14.59 13.14 12.34 11.94 11.77 Depreciation 15.94 16.01 15.61 14.44 12.16 10.54 8.90 8.32 7.14 7.52 8.67 PBT 38.92 30.15 26.90 30.47 32.31 30.94 26.10 24.24 16.97 11.69 9.42 Tax 10.13 7.67 6.23 4.08 8.35 10.92 8.76 7.19 4.99 3.25 2.36 Tax Rate 26.03% 25.44% 23.16% 13.39% 25.84% 35.29% 33.56% 29.66% 29.40% 27.80% 25.05% PAT 28.82 22.48 20.67 26.39 23.96 20.02 17.34 17.05 11.98 8.44 7.06 PAT before Minority Interest 28.82 22.48 20.67 26.39 23.96 20.02 17.34 17.05 11.98 8.44 7.06 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 3.14% 2.87% 3.41% 4.65% 4.28% 4.52% 4.50% 4.72% 4.23% 3.45% 3.09% PAT Growth 16.16% 8.76% -21.67% 10.14% 19.68% 15.46% 1.70% 42.32% 41.94% 19.55% EPS 18.01 14.05 12.92 16.49 14.98 12.51 10.84 10.66 7.49 5.28 4.41

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

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 351.47 331.29 309.38 286.99 270.60 232.55 195.48 107.95 96.70 90.07 Share Capital 15.98 15.98 15.98 15.98 15.53 14.35 13.64 10.28 10.28 10.28 Total Reserves 335.48 315.30 293.40 271.01 254.29 217.69 176.99 95.90 86.42 79.78 Non-Current Liabilities 32.01 35.03 36.85 24.58 30.07 30.17 22.33 22.85 10.74 9.61 Secured Loans 12.41 16.27 17.78 4.21 7.65 11.82 17.68 17.33 3.87 2.01 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.88 0.45 Long Term Provisions 0.00 0.03 0.59 0.63 0.66 0.24 0.73 0.83 0.57 0.84 Current Liabilities 358.31 307.91 260.52 253.99 236.56 191.19 157.61 144.34 124.66 121.32 Trade Payables 73.77 58.81 50.40 53.83 36.31 28.42 32.91 27.12 23.08 23.46 Other Current Liabilities 47.45 63.16 53.21 62.19 71.05 57.73 35.51 36.71 21.96 25.98 Short Term Borrowings 235.40 183.28 155.91 135.60 127.78 103.05 81.33 75.00 74.80 68.04 Short Term Provisions 1.70 2.66 1.01 2.37 1.42 2.00 7.86 5.50 4.82 3.84 Total Liabilities 741.79 674.23 606.75 565.56 537.23 453.91 375.42 275.14 232.10 221.00 Net Block 214.44 210.77 206.65 182.97 166.32 138.90 102.25 77.82 68.37 65.94 Gross Block 289.97 270.31 251.31 213.67 185.19 147.63 172.82 144.19 126.66 118.85 Accumulated Depreciation 75.53 59.54 44.66 30.70 18.87 8.73 70.58 66.37 58.29 52.92 Non Current Assets 261.15 260.13 254.53 215.87 209.31 182.68 136.04 89.16 75.50 72.50 Capital Work in Progress 0.78 1.35 2.72 6.06 6.43 9.07 8.11 5.55 0.01 0.29 Non Current Investment 17.45 17.26 17.48 0.68 0.87 0.80 5.48 4.86 4.86 4.90 Long Term Loans & Adv. 28.48 30.76 11.73 18.48 25.34 33.91 20.20 0.92 2.26 1.37 Other Non Current Assets 0.00 0.00 15.95 7.68 10.35 0.00 0.00 0.00 0.00 0.00 Current Assets 480.64 414.09 352.23 349.69 327.92 271.24 239.39 185.98 156.60 148.50 Current Investments 3.10 3.90 2.25 3.00 2.22 3.87 12.04 0.80 1.24 0.93 Inventories 223.70 177.38 157.15 142.67 138.54 93.38 66.73 66.08 57.81 53.05 Sundry Debtors 208.52 178.46 142.57 146.25 117.63 117.02 99.76 77.90 57.65 61.08 Cash & Bank 8.04 10.50 8.87 14.12 10.00 12.39 12.53 9.04 11.39 10.46 Other Current Assets 37.28 6.59 4.56 2.93 59.52 44.58 48.33 32.16 28.52 22.98 Short Term Loans & Adv. 29.51 37.27 36.82 40.73 55.86 43.42 39.15 22.65 20.79 14.62 Net Current Assets 122.33 106.18 91.70 95.70 91.36 80.05 81.78 41.64 31.94 27.18 Total Assets 741.79 674.22 606.76 565.56 537.23 453.92 375.43 275.14 232.10 221.00

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

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -14.01 13.96 35.55 51.66 4.15 0.90 -14.52 26.23 14.46 10.42 PBT 30.32 28.82 29.24 32.12 19.57 18.83 24.24 16.97 11.69 9.42 Adjustment 33.72 33.28 35.95 32.07 33.29 25.62 19.47 19.38 18.56 19.06 Changes in Working Capital -69.01 -43.27 -23.80 -6.55 -40.63 -37.98 -54.65 -7.10 -13.45 -15.50 Cash after chg. in Working capital -4.98 18.83 41.39 57.64 12.22 6.47 -10.94 29.24 16.80 12.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.03 -4.87 -5.84 -5.98 -8.07 -5.57 -3.59 -3.01 -2.34 -2.57 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 -17.75 -16.61 -50.24 -28.29 -32.62 -13.47 -44.69 -21.93 -9.03 -12.24 Net Fixed Assets -19.09 -17.63 -34.30 -28.11 -34.92 24.23 -31.19 -23.07 -7.53 -12.80 Net Investments 0.61 -1.43 -16.05 -0.59 1.58 12.85 -11.86 0.44 -0.27 -0.13 Others 0.73 2.45 0.11 0.41 0.72 -50.55 -1.64 0.70 -1.23 0.69 Cash from Financing Activity 29.30 4.28 9.43 -19.25 26.07 12.43 64.03 0.01 -4.30 0.01 Net Cash Inflow / Outflow -2.46 1.63 -5.25 4.12 -2.40 -0.14 4.81 4.31 1.12 -1.81 Opening Cash & Equivalents 10.50 8.87 14.12 10.00 12.39 12.53 7.17 2.86 1.74 3.55 Closing Cash & Equivalent 8.04 10.50 8.87 14.12 1.99 5.67 11.98 7.17 2.86 1.74

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

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 219.90 207.28 193.57 179.57 179.57 161.72 139.73 103.26 94.04 87.58 ROA 3.18% 3.23% 4.50% 4.34% 4.04% 4.18% 5.24% 4.72% 3.73% 3.26% ROE 6.59% 6.45% 8.85% 8.61% 7.99% 8.21% 11.49% 11.81% 9.04% 8.09% ROCE 8.77% 9.42% 11.20% 12.27% 11.84% 12.28% 14.67% 15.26% 13.83% 13.85% Fixed Asset Turnover 2.80 2.32 2.44 2.81 2.72 2.77 2.60 2.33 2.23 2.29 Receivable days 90.12 96.74 92.97 86.03 94.47 89.17 78.79 78.48 79.11 85.36 Inventory Days 93.41 100.81 96.51 91.68 93.36 65.86 58.90 71.73 73.87 70.89 Payable days 39.74 43.20 37.43 32.63 29.15 31.77 34.26 37.13 39.20 46.95 Cash Conversion Cycle 143.79 154.35 152.05 145.09 158.68 123.26 103.43 113.08 113.77 109.30 Total Debt/Equity 0.72 0.62 0.58 0.51 0.54 0.54 0.57 0.91 0.86 0.80 Interest Cover 2.52 2.26 2.44 2.62 3.07 2.79 2.85 2.38 1.98 1.80

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

Top Investors:

hmg globetrotter

tarun kantilal vakharia

zaki abbas nasser

Annual Reports:

News Update:

No Latest News!

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.

Feedback