Nifty
Sensex
:
:
14508.15
48554.33
197.35 (1.38%)
670.95 (1.40%)

Cable

Rating :
51/99

BSE: 504212 | NSE: UNIVCABLES

136.20
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  144.80
  •  144.80
  •  135.40
  •  141.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30362
  •  41.40
  •  176.00
  •  84.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 472.03
  • 14.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,088.65
  • 1.47%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.89%
  • 7.82%
  • 17.48%
  • FII
  • DII
  • Others
  • 0.09%
  • 1.39%
  • 11.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 15.94
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.40
  • 17.34
  • 9.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 26.98
  • -16.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 7.34
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.76
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 6.82
  • 7.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
370.38
395.55
-6.36%
283.71
375.21
-24.39%
205.05
426.39
-51.91%
371.80
410.39
-9.40%
Expenses
340.31
353.83
-3.82%
268.13
338.37
-20.76%
191.83
379.13
-49.40%
331.66
357.56
-7.24%
EBITDA
30.07
41.72
-27.92%
15.58
36.84
-57.71%
13.22
47.27
-72.03%
40.14
52.82
-24.01%
EBIDTM
8.12%
10.55%
5.49%
9.82%
6.45%
11.09%
10.80%
12.87%
Other Income
3.43
2.93
17.06%
6.40
7.50
-14.67%
2.31
3.42
-32.46%
1.08
2.55
-57.65%
Interest
15.13
21.09
-28.26%
15.09
17.72
-14.84%
16.42
16.99
-3.35%
21.45
16.05
33.64%
Depreciation
6.93
5.45
27.16%
6.45
5.60
15.18%
6.24
5.40
15.56%
6.09
6.16
-1.14%
PBT
11.45
18.10
-36.74%
0.44
21.02
-97.91%
-7.12
28.29
-
13.68
33.16
-58.75%
Tax
7.26
4.21
72.45%
3.32
0.86
286.05%
0.49
9.64
-94.92%
42.01
11.59
262.47%
PAT
4.19
13.89
-69.83%
-2.87
20.16
-
-7.61
18.66
-
-28.32
21.57
-
PATM
1.13%
3.51%
-1.01%
5.37%
-3.71%
4.38%
-7.62%
5.26%
EPS
5.76
8.21
-29.84%
3.89
8.26
-52.91%
0.08
9.62
-99.17%
-0.14
11.96
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,230.94
1,568.96
1,416.55
1,180.92
818.21
Net Sales Growth
-23.43%
10.76%
19.95%
44.33%
 
Cost Of Goods Sold
873.13
1,097.42
951.94
848.70
570.62
Gross Profit
357.81
471.54
464.62
332.22
247.58
GP Margin
29.07%
30.05%
32.80%
28.13%
30.26%
Total Expenditure
1,131.93
1,402.99
1,241.89
1,074.01
742.86
Power & Fuel Cost
-
22.97
21.62
20.62
17.86
% Of Sales
-
1.46%
1.53%
1.75%
2.18%
Employee Cost
-
70.35
63.69
58.52
49.46
% Of Sales
-
4.48%
4.50%
4.96%
6.04%
Manufacturing Exp.
-
140.15
128.58
81.09
58.53
% Of Sales
-
8.93%
9.08%
6.87%
7.15%
General & Admin Exp.
-
48.81
45.35
37.27
26.81
% Of Sales
-
3.11%
3.20%
3.16%
3.28%
Selling & Distn. Exp.
-
6.34
9.25
11.17
6.32
% Of Sales
-
0.40%
0.65%
0.95%
0.77%
Miscellaneous Exp.
-
16.94
21.46
16.64
13.25
% Of Sales
-
1.08%
1.51%
1.41%
1.62%
EBITDA
99.01
165.97
174.66
106.91
75.35
EBITDA Margin
8.04%
10.58%
12.33%
9.05%
9.21%
Other Income
13.22
14.93
12.00
11.06
10.74
Interest
68.09
77.26
62.06
53.43
43.97
Depreciation
25.71
22.53
21.38
20.90
18.89
PBT
18.45
81.10
103.22
43.64
23.23
Tax
53.08
56.72
34.22
1.69
-5.88
Tax Rate
287.70%
69.94%
33.15%
3.87%
-25.31%
PAT
-34.61
24.38
69.00
41.94
29.11
PAT before Minority Interest
-34.61
24.38
69.00
41.94
29.11
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
-2.81%
1.55%
4.87%
3.55%
3.56%
PAT Growth
-146.59%
-64.67%
64.52%
44.07%
 
EPS
-9.97
7.03
19.88
12.09
8.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
990.19
999.18
834.61
681.30
Share Capital
34.70
34.70
34.70
34.70
Total Reserves
955.49
964.48
799.91
646.61
Non-Current Liabilities
313.50
176.74
130.12
131.47
Secured Loans
35.38
25.09
45.23
45.00
Unsecured Loans
80.00
123.00
73.00
78.00
Long Term Provisions
8.67
9.14
9.17
8.30
Current Liabilities
875.88
674.82
562.73
331.44
Trade Payables
319.84
249.20
266.61
147.58
Other Current Liabilities
105.58
49.23
59.45
30.91
Short Term Borrowings
448.76
371.59
233.31
150.42
Short Term Provisions
1.70
4.80
3.35
2.53
Total Liabilities
2,179.57
1,850.74
1,527.46
1,144.21
Net Block
147.50
129.17
109.23
121.07
Gross Block
226.44
187.04
147.88
139.41
Accumulated Depreciation
78.95
57.87
38.65
18.34
Non Current Assets
1,048.04
909.23
784.84
659.55
Capital Work in Progress
17.42
1.71
16.59
0.35
Non Current Investment
872.19
766.23
645.92
530.58
Long Term Loans & Adv.
9.93
11.26
12.16
7.02
Other Non Current Assets
1.00
0.86
0.94
0.53
Current Assets
1,131.53
941.50
742.62
484.66
Current Investments
0.00
0.00
0.00
0.00
Inventories
266.86
262.60
165.87
137.89
Sundry Debtors
802.44
607.31
513.82
312.28
Cash & Bank
4.67
4.95
8.35
4.19
Other Current Assets
57.55
47.30
29.34
15.48
Short Term Loans & Adv.
32.87
19.33
25.23
14.83
Net Current Assets
255.65
266.69
179.89
153.23
Total Assets
2,179.57
1,850.73
1,527.46
1,144.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
37.74
-59.14
-41.63
70.26
PBT
81.10
103.22
43.64
23.23
Adjustment
81.77
67.53
57.10
50.01
Changes in Working Capital
-103.29
-209.64
-138.70
-6.43
Cash after chg. in Working capital
59.57
-38.89
-37.96
66.81
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-21.83
-20.25
-3.67
3.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-42.33
-26.77
-18.36
-12.74
Net Fixed Assets
-55.11
-24.28
-24.71
Net Investments
42.73
-44.54
-11.57
Others
-29.95
42.05
17.92
Cash from Financing Activity
4.43
84.50
61.53
-60.83
Net Cash Inflow / Outflow
-0.17
-1.40
1.54
-3.31
Opening Cash & Equivalents
2.20
3.60
2.06
5.37
Closing Cash & Equivalent
2.03
2.20
3.60
2.06

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
271.14
269.86
222.45
196.37
ROA
1.21%
4.08%
3.14%
2.54%
ROE
2.60%
8.08%
5.77%
4.27%
ROCE
10.42%
12.51%
9.09%
6.93%
Fixed Asset Turnover
7.59
8.46
8.40
6.44
Receivable days
163.98
144.44
124.87
126.92
Inventory Days
61.59
55.20
45.92
56.04
Payable days
77.79
74.86
71.79
73.87
Cash Conversion Cycle
147.78
124.78
99.00
109.10
Total Debt/Equity
0.66
0.58
0.51
0.42
Interest Cover
2.05
2.66
1.82
1.53

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.