Salzer Electronics, 517059, SALZERELEC Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

276.82
13.49
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

443.77
0.92%
0.83

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.12
9.44
8.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.69
8.68
4.07

PAT CAGR (%)

10 Years
5 Years
3 Years

11.30
9.13
9.65

P:E (Median)

8 Years
5 Years
3 Years

8.56
85.63
71.00

P:BV (Average)

8 Years
5 Years
3 Years

0.08
0.13
0.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.39
27.90
20.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 189.69 132.30 43.38% 170.44 134.71 26.52% 149.81 137.79 8.72% 95.68 162.14 -40.99%
Expenses 173.53 118.00 47.06% 153.16 118.00 29.80% 131.04 120.28 8.95% 86.09 145.47 -40.82%
EBITDA 16.16 14.30 13.01% 17.28 16.71 3.41% 18.76 17.51 7.14% 9.59 16.68 -42.51%
EBIDTM 8.52% 10.81% 10.14% 12.40% 12.52% 12.70% 10.02% 10.29%
Other Income 1.44 -0.14 - 0.24 0.10 140.00% 0.04 0.26 -84.62% 0.27 0.67 -59.70%
Interest 5.26 5.44 -3.31% 5.42 5.00 8.40% 5.78 5.40 7.04% 4.82 5.33 -9.57%
Depreciation 4.09 3.68 11.14% 3.75 3.69 1.63% 3.82 3.60 6.11% 3.94 3.47 13.54%
PBT 8.25 5.04 63.69% 8.35 8.12 2.83% 9.20 8.76 5.02% 1.10 8.55 -87.13%
Tax 1.26 -4.10 - 1.94 2.61 -25.67% 2.61 2.82 -7.45% 0.41 2.75 -85.09%
PAT 6.99 9.14 -23.52% 6.41 5.51 16.33% 6.59 5.94 10.94% 0.69 5.80 -88.10%
PATM 3.68% 6.91% 3.76% 4.09% 4.40% 4.31% 0.72% 3.58%
EPS 4.37 5.71 -23.47% 4.00 3.44 16.28% 4.12 3.71 11.05% 0.43 3.62 -88.12%

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 195.69 137.95 41.86% 176.86 140.37 26.00% 155.25 143.89 7.89% 98.24 0.00 0
Expenses 178.99 123.39 45.06% 159.32 123.24 29.28% 135.95 125.48 8.34% 88.75 0.00 0
EBITDA 16.70 14.56 14.70% 17.54 17.13 2.39% 19.30 18.41 4.83% 9.48 0.00 0
EBIDTM 8.53% 10.55% 9.92% 12.21% 12.43% 12.79% 9.65% 0.00%
Other Income 1.42 0.18 688.89% 0.32 0.13 146.15% 0.14 0.31 -54.84% 0.32 0.00 0
Interest 5.29 5.44 -2.76% 5.44 5.02 8.37% 5.79 5.44 6.43% 4.82 0.00 0
Depreciation 4.20 3.78 11.11% 3.85 3.79 1.58% 3.92 3.71 5.66% 4.04 0.00 0
PBT 8.82 5.32 65.79% 8.57 8.45 1.42% 9.73 9.57 1.67% 0.89 0.00 0
Tax 1.47 -4.04 - 2.05 2.64 -22.35% 2.70 3.13 -13.74% 0.41 0.00 0
PAT 7.35 9.36 -21.47% 6.52 5.81 12.22% 7.03 6.44 9.16% 0.49 0.00 0
PATM 3.76% 6.78% 3.68% 4.14% 4.53% 4.47% 0.49% 0.00%
EPS 4.11 5.79 -29.02% 3.96 3.59 10.31% 4.39 4.03 8.93% 0.31 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 605.62 566.95 559.77 442.77 384.98 361.13 283.30 244.53 228.73 222.88 180.65 Net Sales Growth 6.82% 1.28% 26.42% 15.01% 6.60% 27.47% 15.85% 6.91% 2.62% 23.38% Cost Of Goods Sold 470.39 410.14 408.18 314.34 271.99 250.05 190.23 163.81 153.00 150.95 114.40 Gross Profit 135.23 156.80 151.59 128.44 112.99 111.09 93.07 80.72 75.74 71.93 66.25 GP Margin 22.33% 27.66% 27.08% 29.01% 29.35% 30.76% 32.85% 33.01% 33.11% 32.27% 36.67% Total Expenditure 543.82 501.91 496.12 389.49 340.83 318.24 247.85 214.31 200.27 194.12 154.85 Power & Fuel Cost - 7.99 8.42 6.08 5.92 5.70 5.16 4.77 5.29 4.58 3.65 % Of Sales - 1.41% 1.50% 1.37% 1.54% 1.58% 1.82% 1.95% 2.31% 2.05% 2.02% Employee Cost - 26.40 24.89 19.86 18.75 16.74 14.64 12.33 11.52 9.29 8.09 % Of Sales - 4.66% 4.45% 4.49% 4.87% 4.64% 5.17% 5.04% 5.04% 4.17% 4.48% Manufacturing Exp. - 38.06 35.54 32.24 28.12 26.12 20.18 16.35 14.11 13.57 12.07 % Of Sales - 6.71% 6.35% 7.28% 7.30% 7.23% 7.12% 6.69% 6.17% 6.09% 6.68% General & Admin Exp. - 6.13 5.92 5.19 5.36 6.92 8.19 6.81 7.18 8.02 10.24 % Of Sales - 1.08% 1.06% 1.17% 1.39% 1.92% 2.89% 2.78% 3.14% 3.60% 5.67% Selling & Distn. Exp. - 11.64 11.76 11.10 10.17 11.12 9.01 10.17 9.08 7.50 6.19 % Of Sales - 2.05% 2.10% 2.51% 2.64% 3.08% 3.18% 4.16% 3.97% 3.37% 3.43% Miscellaneous Exp. - 1.55 1.42 0.69 0.53 1.58 0.44 0.07 0.08 0.22 6.19 % Of Sales - 0.27% 0.25% 0.16% 0.14% 0.44% 0.16% 0.03% 0.03% 0.10% 0.11% EBITDA 61.79 65.04 63.65 53.28 44.15 42.89 35.45 30.22 28.46 28.76 25.80 EBITDA Margin 10.20% 11.47% 11.37% 12.03% 11.47% 11.88% 12.51% 12.36% 12.44% 12.90% 14.28% Other Income 1.99 1.04 0.71 3.10 5.44 2.80 1.00 0.93 1.39 0.91 0.68 Interest 21.28 21.17 19.88 14.91 14.59 13.14 12.34 11.94 11.77 11.59 8.90 Depreciation 15.60 14.44 12.16 10.54 8.90 8.32 7.14 7.52 8.67 7.96 6.90 PBT 26.90 30.47 32.31 30.94 26.10 24.24 16.97 11.69 9.42 10.12 10.68 Tax 6.22 4.08 8.35 10.92 8.76 7.19 4.99 3.25 2.36 1.92 1.63 Tax Rate 23.12% 13.39% 25.84% 35.29% 33.56% 29.66% 29.40% 27.80% 25.05% 18.97% 15.26% PAT 20.68 26.39 23.96 20.02 17.34 17.05 11.98 8.44 7.06 8.19 9.05 PAT before Minority Interest 20.68 26.39 23.96 20.02 17.34 17.05 11.98 8.44 7.06 8.19 9.05 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 3.41% 4.65% 4.28% 4.52% 4.50% 4.72% 4.23% 3.45% 3.09% 3.67% 5.01% PAT Growth -21.64% 10.14% 19.68% 15.46% 1.70% 42.32% 41.94% 19.55% -13.80% -9.50% EPS 12.93 16.49 14.98 12.51 10.84 10.66 7.49 5.28 4.41 5.12 5.66

Description TTM Mar 20 Mar 06 Mar 05
Net Sales - 584.35 40.98 25.60 Net Sales Growth - 1325.94% 60.08% Cost Of Goods Sold - 418.02 19.87 12.03 Gross Profit - 166.33 21.10 13.57 GP Margin - 28.46% 51.49% 53.01% Total Expenditure - 517.72 35.22 22.96 Power & Fuel Cost - 8.05 0.84 0.70 % Of Sales - 1.38% 2.05% 2.73% Employee Cost - 29.85 2.65 2.09 % Of Sales - 5.11% 6.47% 8.16% Manufacturing Exp. - 39.85 5.36 3.92 % Of Sales - 6.82% 13.08% 15.31% General & Admin Exp. - 7.96 4.51 3.26 % Of Sales - 1.36% 11.01% 12.73% Selling & Distn. Exp. - 12.03 1.97 0.93 % Of Sales - 2.06% 4.81% 3.63% Miscellaneous Exp. - 1.96 0.01 0.03 % Of Sales - 0.34% 0.02% 0.12% EBITDA - 66.63 5.76 2.64 EBITDA Margin - 11.40% 14.06% 10.31% Other Income - 1.44 0.97 1.17 Interest - 21.22 1.66 0.96 Depreciation - 14.76 2.17 1.73 PBT - 32.09 2.89 1.12 Tax - 4.48 0.56 0.23 Tax Rate - 14.04% 19.38% 20.54% PAT - 27.11 2.32 0.88 PAT before Minority Interest - 27.41 2.32 0.88 Minority Interest - -0.30 0.00 0.00 PAT Margin - 4.64% 5.66% 3.44% PAT Growth - 1,068.53% 163.64% EPS - 16.94 1.45 0.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 309.38 286.99 270.60 232.55 195.48 107.95 96.70 90.07 84.45 78.11 Share Capital 15.98 15.98 15.53 14.35 13.64 10.28 10.28 10.28 10.28 10.28 Total Reserves 293.40 271.01 254.29 217.69 176.99 95.90 86.42 79.78 74.16 67.82 Non-Current Liabilities 36.85 24.58 30.07 30.17 22.33 22.85 10.74 9.61 11.02 9.51 Secured Loans 17.78 4.21 7.65 11.82 17.68 17.33 3.87 2.01 4.03 4.17 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.25 0.88 0.45 0.62 0.60 Long Term Provisions 0.59 0.63 0.66 0.24 0.73 0.83 0.57 0.84 0.81 0.89 Current Liabilities 260.52 253.99 236.56 191.19 157.61 144.34 124.66 121.32 117.24 95.86 Trade Payables 50.40 53.83 36.31 28.42 32.91 27.12 23.08 23.46 27.63 13.48 Other Current Liabilities 53.21 62.19 71.05 57.73 35.51 36.71 21.96 25.98 33.25 29.98 Short Term Borrowings 155.91 135.60 127.78 103.05 81.33 75.00 74.80 68.04 52.35 48.26 Short Term Provisions 1.01 2.37 1.42 2.00 7.86 5.50 4.82 3.84 4.00 4.14 Total Liabilities 606.75 565.56 537.23 453.91 375.42 275.14 232.10 221.00 212.71 183.48 Net Block 206.65 182.97 166.32 138.90 102.25 77.82 68.37 65.94 62.09 54.81 Gross Block 251.78 213.67 185.19 147.63 172.82 144.19 126.66 118.85 106.34 91.43 Accumulated Depreciation 45.12 30.70 18.87 8.73 70.58 66.37 58.29 52.92 44.25 36.63 Non Current Assets 254.34 215.87 209.31 182.68 136.04 89.16 75.50 72.50 68.22 62.87 Capital Work in Progress 2.72 6.06 6.43 9.07 8.11 5.55 0.01 0.29 0.00 1.41 Non Current Investment 17.48 0.68 0.87 0.80 5.48 4.86 4.86 4.90 4.84 4.84 Long Term Loans & Adv. 11.54 18.48 25.34 33.91 20.20 0.92 2.26 1.37 1.29 1.82 Other Non Current Assets 15.95 7.68 10.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 352.42 349.69 327.92 271.24 239.39 185.98 156.60 148.50 144.48 120.60 Current Investments 2.25 3.00 2.22 3.87 12.04 0.80 1.24 0.93 0.86 0.00 Inventories 157.15 142.67 138.54 93.38 66.73 66.08 57.81 53.05 46.94 38.86 Sundry Debtors 142.76 146.25 117.63 117.02 99.76 77.90 57.65 61.08 59.34 51.98 Cash & Bank 8.87 14.12 10.00 12.39 12.53 9.04 11.39 10.46 13.70 10.35 Other Current Assets 41.38 2.93 3.66 1.16 48.33 32.16 28.52 22.98 23.63 19.40 Short Term Loans & Adv. 36.82 40.73 55.86 43.42 39.15 22.65 20.79 14.62 18.54 16.45 Net Current Assets 91.89 95.70 91.36 80.05 81.78 41.64 31.94 27.18 27.24 24.74 Total Assets 606.76 565.56 537.23 453.92 375.43 275.14 232.10 221.00 212.70 183.47

Description Mar 20 Mar 06 Mar 05
Shareholder's Funds 310.04 26.84 15.34 Share Capital 15.98 5.00 3.78 Total Reserves 294.05 21.56 11.56 Non-Current Liabilities 37.19 18.22 14.41 Secured Loans 17.78 13.95 11.01 Unsecured Loans 0.00 3.76 3.18 Long Term Provisions 0.83 0.00 0.00 Current Liabilities 265.56 5.56 3.94 Trade Payables 54.09 2.65 1.58 Other Current Liabilities 53.66 2.34 1.73 Short Term Borrowings 156.26 0.00 0.00 Short Term Provisions 1.55 0.58 0.63 Total Liabilities 616.69 50.62 33.69 Net Block 216.61 17.74 15.70 Gross Block 235.37 33.04 28.83 Accumulated Depreciation 18.76 15.30 13.12 Non Current Assets 248.17 21.03 18.97 Capital Work in Progress 2.72 0.02 0.00 Non Current Investment 0.86 3.27 3.27 Long Term Loans & Adv. 11.99 0.00 0.00 Other Non Current Assets 15.98 0.00 0.00 Current Assets 368.52 29.34 14.43 Current Investments 2.25 0.00 0.00 Inventories 160.61 7.51 5.09 Sundry Debtors 152.10 8.51 5.41 Cash & Bank 11.79 6.63 0.39 Other Current Assets 41.77 0.37 0.12 Short Term Loans & Adv. 36.85 6.32 3.43 Net Current Assets 102.96 23.78 10.50 Total Assets 616.69 50.61 33.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 35.55 51.66 4.15 0.90 -14.52 26.23 14.46 10.42 27.28 5.57 PBT 29.24 32.12 19.57 18.83 24.24 16.97 11.69 9.42 10.12 10.68 Adjustment 35.95 32.07 33.29 25.62 19.47 19.38 18.56 19.06 18.96 14.75 Changes in Working Capital -23.80 -6.55 -40.63 -37.98 -54.65 -7.10 -13.45 -15.50 0.43 -17.91 Cash after chg. in Working capital 41.39 57.64 12.22 6.47 -10.94 29.24 16.80 12.99 29.50 7.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.84 -5.98 -8.07 -5.57 -3.59 -3.01 -2.34 -2.57 -2.23 -1.96 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 -50.24 -28.29 -32.62 -13.47 -44.69 -21.93 -9.03 -12.24 -13.92 -8.21 Net Fixed Assets -34.77 -28.11 -34.92 24.23 -31.19 -23.07 -7.53 -12.80 -13.50 -9.31 Net Investments -16.05 -0.59 1.58 12.85 -11.86 0.44 -0.27 -0.13 -0.86 0.00 Others 0.58 0.41 0.72 -50.55 -1.64 0.70 -1.23 0.69 0.44 1.10 Cash from Financing Activity 9.43 -19.25 26.07 12.43 64.03 0.01 -4.30 0.01 -9.15 0.59 Net Cash Inflow / Outflow -5.25 4.12 -2.40 -0.14 4.81 4.31 1.12 -1.81 4.20 -2.04 Opening Cash & Equivalents 14.12 10.00 12.39 12.53 7.17 2.86 1.74 3.55 9.50 12.40 Closing Cash & Equivalent 8.87 14.12 1.99 5.67 11.98 7.17 2.86 1.74 13.70 10.35

Description Mar 20 Mar 06 Mar 05
Cash From Operating Activity 31.54 -0.96 -1.87 PBT 30.88 2.89 1.12 Adjustment 34.98 3.10 2.14 Changes in Working Capital -27.86 -6.64 -5.00 Cash after chg. in Working capital 37.99 -0.65 -1.74 Interest Paid 0.00 0.00 0.00 Tax Paid -6.44 -0.31 -0.13 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -49.37 -9.48 -4.95 Net Fixed Assets -223.06 -4.23 Net Investments -16.23 0.01 Others 189.92 -5.26 Cash from Financing Activity 12.37 10.65 6.64 Net Cash Inflow / Outflow -5.46 0.21 -0.19 Opening Cash & Equivalents 17.25 0.39 0.57 Closing Cash & Equivalent 11.79 0.60 0.39

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 193.57 179.57 179.57 161.72 139.73 103.26 94.04 87.58 82.12 75.95 ROA 4.50% 4.34% 4.04% 4.18% 5.24% 4.72% 3.73% 3.26% 4.14% 5.27% ROE 8.85% 8.61% 7.99% 8.21% 11.49% 11.81% 9.04% 8.09% 10.08% 12.20% ROCE 11.20% 12.27% 11.84% 12.28% 14.67% 15.26% 13.83% 13.85% 15.56% 15.55% Fixed Asset Turnover 2.44 2.81 2.72 2.77 2.60 2.33 2.23 2.29 2.52 2.30 Receivable days 93.03 86.03 94.47 89.17 78.79 78.48 79.11 85.36 81.56 86.55 Inventory Days 96.51 91.68 93.36 65.86 58.90 71.73 73.87 70.89 62.86 62.49 Payable days 37.43 32.63 29.15 31.77 34.26 37.13 39.20 46.95 38.83 59.58 Cash Conversion Cycle 152.12 145.09 158.68 123.26 103.43 113.08 113.77 109.30 105.58 89.46 Total Debt/Equity 0.58 0.51 0.54 0.54 0.57 0.91 0.86 0.80 0.70 0.73 Interest Cover 2.44 2.62 3.07 2.79 2.85 2.38 1.98 1.80 1.87 2.20

Description Mar 20 Mar 06 Mar 05
Book Value (Rs.) 193.98 52.62 39.84 ROA 8.22% 5.51% 2.62% ROE 16.30% 11.22% 5.86% ROCE 19.93% 12.37% 7.11% Fixed Asset Turnover 4.35 1.32 0.89 Receivable days 50.16 61.99 77.19 Inventory Days 52.51 56.12 72.55 Payable days 19.85 22.29 25.87 Cash Conversion Cycle 82.82 95.82 123.86 Total Debt/Equity 0.58 0.67 0.94 Interest Cover 2.50 2.73 2.16

Top Investors:

hmg globetrotter

tarun kantilal vakharia

sharmin nasser

dipak kanayalal shah

iepf

Annual Reports:

News Update:

Salzer Electronics incorporates wholly owned subsidiary
22nd Jul 2021, 12:17 PM

The company has incorporated wholly owned subsidiary company namely ‘Salzer Ev Infra’
Read More
Salzer Electronics inks pact to manufacture electric conversion kits
19th Jul 2021, 14:59 PM

This JV would be engaged in manufacturing electric conversion kits for auto-rickshaws, cars and buses
Read More
Salzer Electronics executes Joint Venture Agreement with Kostad Steuerungsbau GmbH
10th Jul 2021, 08:39 AM

The JV will engage in the manufacturing of DC Fast charging stations for electrical Cars, Trucks & Buses, and components and systems thereof, in India
Read More

Salzer Electronics Ltd.

Cable

BSE: 517059 | NSE: SALZERELEC

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Salzer Electronics Ltd.

Cable

BSE: 517059 | NSE: SALZERELEC

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: