Nifty
Sensex
:
:
11047.80
37350.33
18.40 (0.17%)
38.80 (0.10%)

Cable

Rating :
59/99

BSE: 504212 | NSE: UNIVCABLES

149.40
16-Aug-2019
  • Open
  • High
  • Low
  • Previous Close
  •  147.25
  •  153.60
  •  143.95
  •  150.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15398
  •  22.93
  •  349.80
  •  141.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 515.40
  • 7.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,051.55
  • 1.35%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.89%
  • 8.63%
  • 16.97%
  • FII
  • DII
  • Others
  • 0.23%
  • 1.39%
  • 10.89%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 15.34
  • 20.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.97
  • 47.85
  • 18.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.78
  • -
  • 33.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 10.99
  • 12.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.61
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.15
  • 9.55
  • 7.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
-
1,416.55
1,182.72
818.21
Net Sales Growth
-
19.77%
44.55%
 
Cost Of Goods Sold
-
951.94
848.70
570.62
Gross Profit
-
464.62
334.01
247.58
GP Margin
-
32.80%
28.24%
30.26%
Total Expenditure
-
1,241.89
1,075.80
742.86
Power & Fuel Cost
-
21.62
20.62
17.86
% Of Sales
-
1.53%
1.74%
2.18%
Employee Cost
-
63.69
58.52
49.46
% Of Sales
-
4.50%
4.95%
6.04%
Manufacturing Exp.
-
128.58
82.81
58.53
% Of Sales
-
9.08%
7.00%
7.15%
General & Admin Exp.
-
45.35
37.27
26.81
% Of Sales
-
3.20%
3.15%
3.28%
Selling & Distn. Exp.
-
9.25
11.17
6.32
% Of Sales
-
0.65%
0.94%
0.77%
Miscellaneous Exp.
-
21.46
16.71
13.25
% Of Sales
-
1.51%
1.41%
1.62%
EBITDA
-
174.66
106.92
75.35
EBITDA Margin
-
12.33%
9.04%
9.21%
Other Income
-
12.00
11.06
10.74
Interest
-
62.06
53.43
43.97
Depreciation
-
21.38
20.90
18.89
PBT
-
103.22
43.64
23.23
Tax
-
34.22
1.69
-5.88
Tax Rate
-
33.15%
3.87%
-25.31%
PAT
-
69.00
41.94
29.11
PAT before Minority Interest
-
69.00
41.94
29.11
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
4.87%
3.55%
3.56%
PAT Growth
-
64.52%
44.07%
 
Unadjusted EPS
-
39.15
23.83
20.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
999.18
834.61
681.30
Share Capital
34.70
34.70
34.70
Total Reserves
964.48
799.91
646.61
Non-Current Liabilities
176.74
130.12
131.47
Secured Loans
25.09
45.23
45.00
Unsecured Loans
123.00
73.00
78.00
Long Term Provisions
9.14
9.17
8.30
Current Liabilities
674.82
562.73
331.44
Trade Payables
258.83
266.61
147.58
Other Current Liabilities
39.60
59.45
30.91
Short Term Borrowings
371.59
233.31
150.42
Short Term Provisions
4.80
3.35
2.53
Total Liabilities
1,850.74
1,527.46
1,144.21
Net Block
129.17
109.23
121.07
Gross Block
187.04
147.88
139.41
Accumulated Depreciation
57.87
38.65
18.34
Non Current Assets
909.23
780.38
659.55
Capital Work in Progress
1.71
16.59
0.35
Non Current Investment
766.23
645.92
530.58
Long Term Loans & Adv.
11.26
7.71
7.02
Other Non Current Assets
0.86
0.94
0.53
Current Assets
941.50
747.07
484.66
Current Investments
0.00
0.00
0.00
Inventories
262.60
165.87
137.89
Sundry Debtors
607.31
519.36
312.28
Cash & Bank
4.95
7.45
4.19
Other Current Assets
66.63
28.33
15.48
Short Term Loans & Adv.
19.33
26.06
14.83
Net Current Assets
266.69
184.34
153.23
Total Assets
1,850.73
1,527.45
1,144.21

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
269.86
222.45
196.37
ROA
4.08%
3.14%
2.54%
ROE
8.08%
5.77%
4.27%
ROCE
12.51%
9.09%
6.93%
Fixed Asset Turnover
8.46
8.42
6.44
Receivable days
144.44
125.53
126.92
Inventory Days
55.20
45.85
56.04
Payable days
76.26
71.67
73.87
Cash Conversion Cycle
123.39
99.70
109.10
Total Debt/Equity
0.58
0.51
0.42
Interest Cover
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.