Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Cable

Rating :
63/99

BSE: 517059 | NSE: SALZERELEC

870.10
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  911.00
  •  920.85
  •  866.55
  •  902.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  144364
  •  1279.75
  •  950.00
  •  315.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,538.31
  • 33.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,834.11
  • 0.29%
  • 3.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.32%
  • 5.38%
  • 48.18%
  • FII
  • DII
  • Others
  • 3.2%
  • 0.00%
  • 5.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.27
  • 12.60
  • 18.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 7.44
  • 8.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.73
  • 8.70
  • 23.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.83
  • 14.29
  • 14.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.90
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.43
  • 11.23
  • 8.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
326.57
302.73
7.88%
270.35
245.60
10.08%
280.72
245.62
14.29%
288.67
237.90
21.34%
Expenses
293.49
278.06
5.55%
239.33
220.70
8.44%
253.93
219.99
15.43%
262.59
217.21
20.89%
EBITDA
33.08
24.67
34.09%
31.02
24.90
24.58%
26.79
25.63
4.53%
26.08
20.69
26.05%
EBIDTM
10.13%
8.15%
11.48%
10.14%
9.54%
10.44%
9.04%
8.70%
Other Income
0.25
0.33
-24.24%
0.67
0.62
8.06%
0.29
-0.48
-
0.74
1.23
-39.84%
Interest
9.06
7.68
17.97%
8.71
6.67
30.58%
8.32
6.14
35.50%
8.00
5.62
42.35%
Depreciation
5.42
4.33
25.17%
4.88
4.16
17.31%
5.16
4.09
26.16%
4.66
4.03
15.63%
PBT
18.86
12.98
45.30%
18.11
14.71
23.11%
13.60
14.93
-8.91%
14.16
12.27
15.40%
Tax
5.54
3.13
77.00%
4.63
4.19
10.50%
3.50
5.32
-34.21%
3.99
2.63
51.71%
PAT
13.32
9.85
35.23%
13.48
10.52
28.14%
10.10
9.61
5.10%
10.17
9.64
5.50%
PATM
4.08%
3.25%
4.99%
4.29%
3.60%
3.91%
3.52%
4.05%
EPS
7.42
5.94
24.92%
7.59
6.45
17.67%
5.90
5.87
0.51%
6.07
5.07
19.72%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Net Sales
1,166.31
1,037.17
803.54
625.74
584.35
40.98
25.60
Net Sales Growth
13.03%
29.08%
28.41%
7.08%
1325.94%
60.08%
 
Cost Of Goods Sold
880.99
788.39
617.18
472.14
418.02
19.87
12.03
Gross Profit
285.32
248.79
186.37
153.60
166.33
21.10
13.57
GP Margin
24.46%
23.99%
23.19%
24.55%
28.46%
51.49%
53.01%
Total Expenditure
1,049.34
941.56
737.59
562.76
517.72
35.22
22.96
Power & Fuel Cost
-
11.20
8.87
8.17
8.05
0.84
0.70
% Of Sales
-
1.08%
1.10%
1.31%
1.38%
2.05%
2.73%
Employee Cost
-
39.37
33.60
28.11
29.85
2.65
2.09
% Of Sales
-
3.80%
4.18%
4.49%
5.11%
6.47%
8.16%
Manufacturing Exp.
-
65.47
49.97
32.86
39.85
5.36
3.92
% Of Sales
-
6.31%
6.22%
5.25%
6.82%
13.08%
15.31%
General & Admin Exp.
-
9.39
7.89
6.02
7.96
4.51
3.26
% Of Sales
-
0.91%
0.98%
0.96%
1.36%
11.01%
12.73%
Selling & Distn. Exp.
-
24.76
18.48
10.96
12.03
1.97
0.93
% Of Sales
-
2.39%
2.30%
1.75%
2.06%
4.81%
3.63%
Miscellaneous Exp.
-
2.99
1.61
4.50
1.96
0.01
0.03
% Of Sales
-
0.29%
0.20%
0.72%
0.34%
0.02%
0.12%
EBITDA
116.97
95.61
65.95
62.98
66.63
5.76
2.64
EBITDA Margin
10.03%
9.22%
8.21%
10.06%
11.40%
14.06%
10.31%
Other Income
1.95
1.99
2.77
2.20
1.44
0.97
1.17
Interest
34.09
26.12
19.88
21.34
21.22
1.66
0.96
Depreciation
20.12
16.60
16.33
16.01
14.76
2.17
1.73
PBT
64.73
54.88
32.51
27.82
32.09
2.89
1.12
Tax
17.66
15.28
8.30
6.63
4.48
0.56
0.23
Tax Rate
27.28%
27.83%
25.53%
23.67%
14.04%
19.38%
20.54%
PAT
47.07
38.71
22.59
20.52
27.11
2.32
0.88
PAT before Minority Interest
45.88
39.62
24.20
21.38
27.41
2.32
0.88
Minority Interest
-1.19
-0.91
-1.61
-0.86
-0.30
0.00
0.00
PAT Margin
4.04%
3.73%
2.81%
3.28%
4.64%
5.66%
3.44%
PAT Growth
18.80%
71.36%
10.09%
-24.31%
1,068.53%
163.64%
 
EPS
27.05
22.25
12.98
11.79
15.58
1.33
0.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Shareholder's Funds
407.71
353.89
332.42
310.04
26.84
15.34
Share Capital
16.18
15.98
15.98
15.98
5.00
3.78
Total Reserves
379.00
337.91
316.44
294.05
21.56
11.56
Non-Current Liabilities
34.79
32.42
35.35
37.19
18.22
14.41
Secured Loans
7.78
12.41
16.27
17.78
13.95
11.01
Unsecured Loans
0.00
0.00
0.00
0.00
3.76
3.18
Long Term Provisions
0.30
0.15
0.19
0.83
0.00
0.00
Current Liabilities
447.22
361.54
313.09
265.56
5.56
3.94
Trade Payables
112.01
76.22
63.16
54.09
2.65
1.58
Other Current Liabilities
68.08
48.08
63.68
53.66
2.34
1.73
Short Term Borrowings
264.77
235.40
183.28
156.26
0.00
0.00
Short Term Provisions
2.35
1.83
2.96
1.55
0.58
0.63
Total Liabilities
895.27
752.34
684.91
616.69
50.62
33.69
Net Block
245.09
224.18
220.47
216.61
17.74
15.70
Gross Block
416.68
378.75
359.25
234.79
33.04
28.83
Accumulated Depreciation
171.58
154.56
138.78
18.17
15.30
13.12
Non Current Assets
267.21
254.49
253.66
248.17
21.03
18.97
Capital Work in Progress
0.63
0.78
1.35
2.72
0.02
0.00
Non Current Investment
0.91
0.85
0.67
0.86
3.27
3.27
Long Term Loans & Adv.
20.57
28.66
31.04
27.94
0.00
0.00
Other Non Current Assets
0.00
0.02
0.14
0.03
0.00
0.00
Current Assets
627.81
497.83
431.25
368.52
29.34
14.43
Current Investments
4.23
3.10
3.90
2.25
0.00
0.00
Inventories
273.80
226.98
180.99
160.61
7.51
5.09
Sundry Debtors
287.27
218.39
188.44
152.10
8.51
5.41
Cash & Bank
17.39
11.75
13.93
11.79
6.63
0.39
Other Current Assets
45.13
7.93
6.68
4.92
6.69
3.55
Short Term Loans & Adv.
32.24
29.69
37.30
36.85
6.32
3.43
Net Current Assets
180.59
136.30
118.16
102.96
23.78
10.50
Total Assets
895.27
752.33
684.91
616.69
50.61
33.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Cash From Operating Activity
22.67
-12.24
13.78
31.54
-0.96
-1.87
PBT
54.90
32.41
29.91
30.88
2.89
1.12
Adjustment
42.22
34.25
33.74
34.98
3.10
2.14
Changes in Working Capital
-61.92
-69.14
-44.76
-27.86
-6.64
-5.00
Cash after chg. in Working capital
35.20
-2.49
18.89
37.99
-0.65
-1.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.52
-9.75
-5.12
-6.44
-0.31
-0.13
Other Direct Exp. Paid
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
Cash From Investing Activity
-34.85
-16.08
-16.05
-49.37
-9.48
-4.95
Net Fixed Assets
-32.47
-18.66
-17.63
-222.59
-4.23
Net Investments
-1.31
0.61
-1.43
-16.23
0.01
Others
-1.07
1.97
3.01
189.45
-5.26
Cash from Financing Activity
17.82
26.13
4.41
12.37
10.65
6.64
Net Cash Inflow / Outflow
5.64
-2.19
2.14
-5.46
0.21
-0.19
Opening Cash & Equivalents
11.75
13.93
11.79
17.25
0.39
0.57
Closing Cash & Equivalent
17.39
11.75
13.93
11.79
0.60
0.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Book Value (Rs.)
244.04
221.42
207.99
193.98
52.62
39.84
ROA
4.81%
3.37%
3.29%
8.22%
5.51%
2.62%
ROE
10.58%
7.05%
6.66%
16.30%
11.22%
5.86%
ROCE
12.55%
9.17%
9.63%
19.93%
12.37%
7.11%
Fixed Asset Turnover
2.61
2.18
2.11
4.36
1.32
0.89
Receivable days
88.97
92.40
99.32
50.16
61.99
77.19
Inventory Days
88.12
92.66
99.63
52.51
56.12
72.55
Payable days
43.57
41.22
45.32
19.85
22.29
25.87
Cash Conversion Cycle
133.52
143.84
153.63
82.82
95.82
123.86
Total Debt/Equity
0.70
0.71
0.61
0.58
0.67
0.94
Interest Cover
3.10
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.