Nifty

:

14521.15

Sensex

:

49398.29

239.85 (1.68%)
834.02 (1.72%)

Login

Nifty
Sensex

:
:

14521.15
49398.29

239.85 (1.68%)
834.02 (1.72%)

Salzer Electronics Ltd.

Cable

Rating :

57/99

BSE: 517059 | NSE: SALZERELEC

Watchlist

NSE BSE

128.15

19-Jan-2021

Open
High
Low
Previous Close

128.70
130.00
127.10
125.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

39401
50.56
154.05
54.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

201.22
9.18
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

368.10
N/A
0.64

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

12.83
12.94
8.67

P:BV (Average)

8 Years
5 Years
3 Years

0.48
0.48
0.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.51
6.55
5.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 149.81 137.79 8.72% 95.68 162.14 -40.99% 132.30 155.04 -14.67% 134.71 143.54 -6.15%
Expenses 131.04 120.28 8.95% 86.09 145.47 -40.82% 118.00 138.17 -14.60% 118.00 127.45 -7.41%
EBITDA 18.76 17.51 7.14% 9.59 16.68 -42.51% 14.30 16.87 -15.23% 16.71 16.09 3.85%
EBIDTM 12.52% 12.70% 10.02% 10.29% 10.81% 10.88% 12.40% 11.21%
Other Income 0.04 0.26 -84.62% 0.27 0.67 -59.70% -0.14 0.27 - 0.10 0.13 -23.08%
Interest 5.78 5.40 7.04% 4.82 5.33 -9.57% 5.44 5.55 -1.98% 5.00 4.90 2.04%
Depreciation 3.82 3.60 6.11% 3.94 3.47 13.54% 3.68 2.41 52.70% 3.69 3.37 9.50%
PBT 9.20 8.76 5.02% 1.10 8.55 -87.13% 5.04 9.18 -45.10% 8.12 7.96 2.01%
Tax 2.61 2.82 -7.45% 0.41 2.75 -85.09% -4.10 0.79 - 2.61 2.56 1.95%
PAT 6.59 5.94 10.94% 0.69 5.80 -88.10% 9.14 8.39 8.94% 5.51 5.40 2.04%
PATM 4.40% 4.31% 0.72% 3.58% 6.91% 5.41% 4.09% 3.77%
EPS 4.12 3.71 11.05% 0.43 3.62 -88.12% 5.71 5.24 8.97% 3.44 3.38 1.78%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 155.25 143.89 7.89% 98.24 0.00 0 137.95 0.00 0 0.00 0.00 0
Expenses 135.95 125.48 8.34% 88.75 0.00 0 123.39 0.00 0 0.00 0.00 0
EBITDA 19.30 18.41 4.83% 9.48 0.00 0 14.56 0.00 0 0.00 0.00 0
EBIDTM 12.43% 12.79% 9.65% 0.00% 10.55% 0.00% 0.00% 0.00%
Other Income 0.14 0.31 -54.84% 0.32 0.00 0 0.18 0.00 0 0.00 0.00 0
Interest 5.79 5.44 6.43% 4.82 0.00 0 5.44 0.00 0 0.00 0.00 0
Depreciation 3.92 3.71 5.66% 4.04 0.00 0 3.78 0.00 0 0.00 0.00 0
PBT 9.73 9.57 1.67% 0.89 0.00 0 5.32 0.00 0 0.00 0.00 0
Tax 2.70 3.13 -13.74% 0.41 0.00 0 -4.04 0.00 - 0.00 0.00 0
PAT 7.03 6.44 9.16% 0.49 0.00 0 9.36 0.00 0 0.00 0.00 0
PATM 4.53% 4.47% 0.49% 0.00% 6.78% 0.00% 0.00% 0.00%
EPS 4.39 4.03 8.93% 0.31 0.00 0 5.79 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 512.50 566.95 559.77 442.77 384.98 361.13 283.30 244.53 228.73 222.88 180.65 Net Sales Growth -14.37% 1.28% 26.42% 15.01% 6.60% 27.47% 15.85% 6.91% 2.62% 23.38% Cost Of Goods Sold 377.14 410.14 408.18 314.34 271.99 250.05 190.23 163.81 153.00 150.95 114.40 Gross Profit 135.36 156.80 151.59 128.44 112.99 111.09 93.07 80.72 75.74 71.93 66.25 GP Margin 26.41% 27.66% 27.08% 29.01% 29.35% 30.76% 32.85% 33.01% 33.11% 32.27% 36.67% Total Expenditure 453.13 501.91 496.12 389.49 340.83 318.24 247.85 214.31 200.27 194.12 154.85 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 59.36 65.04 63.65 53.28 44.15 42.89 35.45 30.22 28.46 28.76 25.80 EBITDA Margin 11.58% 11.47% 11.37% 12.03% 11.47% 11.88% 12.51% 12.36% 12.44% 12.90% 14.28% Other Income 0.27 1.04 0.71 3.10 5.44 2.80 1.00 0.93 1.39 0.91 0.68 Interest 21.04 21.17 19.88 14.91 14.59 13.14 12.34 11.94 11.77 11.59 8.90 Depreciation 15.13 14.44 12.16 10.54 8.90 8.32 7.14 7.52 8.67 7.96 6.90 PBT 23.46 30.47 32.31 30.94 26.10 24.24 16.97 11.69 9.42 10.12 10.68 Tax 1.53 4.08 8.35 10.92 8.76 7.19 4.99 3.25 2.36 1.92 1.63 Tax Rate 6.52% 13.39% 25.84% 35.29% 33.56% 29.66% 29.40% 27.80% 25.05% 18.97% 15.26% PAT 21.93 26.39 23.96 20.02 17.34 17.05 11.98 8.44 7.06 8.19 9.05 PAT before Minority Interest 21.93 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 4.28% 4.65% 4.28% 4.52% 4.50% 4.72% 4.23% 3.45% 3.09% 3.67% 5.01% PAT Growth -14.10% 10.14% 19.68% 15.46% 1.70% 42.32% 41.94% 19.55% -13.80% -9.50% EPS 13.71 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

Right to Left

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

Right to Left

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

Right to Left

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

sundaram mutual fund a/c sundaram emerging small cap

tarun kantilal vakharia

dipak kanayalal shah

Annual Reports:

News Update:

Salzer Electronics - Quarterly Results
3rd Nov 2020, 17:46 PM

Read More

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