Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Electric Equipment

Rating :
N/A

BSE: 544133 | NSE: EXICOM

486.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  491.95
  •  504.95
  •  482.10
  •  490.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1133817
  •  5606.65
  •  530.00
  •  169.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,181.91
  • 84.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,205.56
  • N/A
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.57%
  • 1.09%
  • 18.81%
  • FII
  • DII
  • Others
  • 0.95%
  • 5.30%
  • 4.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • -
  • 6.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.05
  • -
  • 10.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.19
  • -
  • 28.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
153.37
190.09
-19.32%
252.08
264.95
-4.86%
300.90
346.24
-13.09%
263.65
146.07
80.50%
Expenses
167.96
166.63
0.80%
227.26
247.08
-8.02%
261.18
315.46
-17.21%
232.62
130.48
78.28%
EBITDA
-14.59
23.46
-
24.82
17.87
38.89%
39.73
30.78
29.08%
31.03
15.59
99.04%
EBIDTM
-9.52%
12.34%
9.85%
6.74%
13.20%
8.89%
11.77%
10.68%
Other Income
14.41
8.09
78.12%
7.15
4.21
69.83%
4.96
8.47
-41.44%
1.64
4.12
-60.19%
Interest
8.91
4.74
87.97%
3.03
4.63
-34.56%
4.23
8.30
-49.04%
5.62
4.71
19.32%
Depreciation
6.59
4.22
56.16%
5.02
4.13
21.55%
5.32
4.59
15.90%
4.88
4.10
19.02%
PBT
-15.69
22.59
-
23.93
13.32
79.65%
35.13
26.36
33.27%
22.17
10.90
103.39%
Tax
1.34
4.77
-71.91%
5.69
3.69
54.20%
7.66
-1.25
-
13.18
0.55
2,296.36%
PAT
-17.03
17.82
-
18.24
9.64
89.21%
27.47
27.61
-0.51%
8.99
10.35
-13.14%
PATM
-11.11%
9.38%
7.24%
3.64%
9.13%
7.97%
3.41%
7.09%
EPS
-1.41
1.93
-
1.51
1.11
36.04%
2.27
3.18
-28.62%
0.97
0.75
29.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 15
Net Sales
970.00
1,019.60
707.93
842.80
202.72
Net Sales Growth
2.39%
44.03%
-16.00%
315.75%
 
Cost Of Goods Sold
668.02
727.77
517.84
651.87
152.85
Gross Profit
301.98
291.83
190.10
190.93
49.87
GP Margin
31.13%
28.62%
26.85%
22.65%
24.60%
Total Expenditure
889.02
907.51
655.62
775.38
197.56
Power & Fuel Cost
-
2.67
2.12
2.54
1.02
% Of Sales
-
0.26%
0.30%
0.30%
0.50%
Employee Cost
-
75.90
64.60
55.66
20.76
% Of Sales
-
7.44%
9.13%
6.60%
10.24%
Manufacturing Exp.
-
35.55
20.10
14.99
6.07
% Of Sales
-
3.49%
2.84%
1.78%
2.99%
General & Admin Exp.
-
49.21
31.27
24.72
12.71
% Of Sales
-
4.83%
4.42%
2.93%
6.27%
Selling & Distn. Exp.
-
10.70
10.10
8.38
2.00
% Of Sales
-
1.05%
1.43%
0.99%
0.99%
Miscellaneous Exp.
-
5.73
9.59
17.22
2.14
% Of Sales
-
0.56%
1.35%
2.04%
1.06%
EBITDA
80.99
112.09
52.31
67.42
5.16
EBITDA Margin
8.35%
10.99%
7.39%
8.00%
2.55%
Other Income
28.16
18.90
15.47
6.15
1.91
Interest
21.79
19.23
19.01
18.53
3.42
Depreciation
21.81
18.55
16.47
15.27
4.30
PBT
65.54
93.21
32.30
39.77
-0.65
Tax
27.87
29.29
-0.37
9.37
0.20
Tax Rate
42.52%
31.42%
-1.15%
23.56%
-30.77%
PAT
37.67
63.92
32.67
30.39
-0.86
PAT before Minority Interest
37.67
63.92
32.67
30.39
-0.86
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.88%
6.27%
4.61%
3.61%
-0.42%
PAT Growth
-42.42%
95.65%
7.50%
-
 
EPS
3.12
5.29
2.70
2.52
-0.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
721.55
232.00
221.57
Share Capital
120.82
7.23
7.23
Total Reserves
600.72
224.77
214.34
Non-Current Liabilities
28.33
82.03
80.69
Secured Loans
0.05
7.17
5.97
Unsecured Loans
6.94
76.16
73.19
Long Term Provisions
9.03
8.08
8.40
Current Liabilities
260.60
369.09
277.41
Trade Payables
201.99
281.87
165.43
Other Current Liabilities
30.90
50.96
80.82
Short Term Borrowings
23.05
33.24
28.51
Short Term Provisions
4.65
3.03
2.66
Total Liabilities
1,010.48
683.12
579.67
Net Block
91.84
79.14
100.69
Gross Block
193.89
166.87
199.47
Accumulated Depreciation
102.05
87.73
98.78
Non Current Assets
144.67
108.57
146.44
Capital Work in Progress
21.76
4.56
17.53
Non Current Investment
1.47
1.25
0.93
Long Term Loans & Adv.
27.10
22.53
25.32
Other Non Current Assets
2.51
1.09
1.97
Current Assets
865.80
567.61
433.23
Current Investments
0.00
0.00
0.00
Inventories
195.64
128.29
136.13
Sundry Debtors
221.29
314.51
168.58
Cash & Bank
360.36
51.86
55.42
Other Current Assets
88.51
7.81
6.76
Short Term Loans & Adv.
83.31
65.14
66.33
Net Current Assets
605.21
198.51
155.82
Total Assets
1,010.47
676.18
579.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
28.43
2.58
56.04
PBT
93.21
7.64
39.77
Adjustment
35.12
41.91
27.89
Changes in Working Capital
-94.92
-42.93
1.08
Cash after chg. in Working capital
33.41
6.62
68.74
Interest Paid
0.00
0.00
0.00
Tax Paid
-4.98
-4.04
-12.71
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-285.59
7.70
-10.21
Net Fixed Assets
-48.04
43.87
Net Investments
3.49
-0.32
Others
-241.04
-35.85
Cash from Financing Activity
316.70
-15.52
-17.16
Net Cash Inflow / Outflow
59.54
-5.24
28.66
Opening Cash & Equivalents
37.77
43.20
14.54
Closing Cash & Equivalent
97.31
37.96
43.20

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
59.72
26.74
25.54
ROA
7.55%
5.17%
4.95%
ROE
13.41%
14.41%
13.97%
ROCE
20.41%
15.11%
18.09%
Fixed Asset Turnover
5.96
3.91
4.60
Receivable days
90.94
123.16
105.84
Inventory Days
54.98
67.41
53.88
Payable days
121.34
157.64
128.20
Cash Conversion Cycle
24.58
32.93
31.52
Total Debt/Equity
0.04
0.51
0.49
Interest Cover
5.85
2.70
3.15

News Update:


  • Exicom Tele-Systems completes third tranche investment in Exicom Power Solutions B.V.
    11th Oct 2024, 10:00 AM

    The company has completed the remittance of third tranche investment on October 10, 2024

    Read More
  • Exicom Tele-Systems enters into Loan Agreement with Exicom Power Solutions B.V.
    19th Sep 2024, 09:49 AM

    Under this Agreement, an unsecured loan of upto Rs 20 crore will be provided to Exicom Power Solutions B.V., Netherlands

    Read More
  • Exicom Tele-Systems enters into loan agreement with Axis Finance
    27th Aug 2024, 10:13 AM

    The agreement is to avail secured loan of up to Rs 125 crore

    Read More
  • Exicom Tele-Systems executes loan agreement with subsidiary
    26th Aug 2024, 15:05 PM

    The purpose of this loan is for the Borrower to infuse the funds in its wholly-owned subsidiaries in the USA and Australia respectively

    Read More
  • Exicom Tele-Systems enters into Loan Agreement with Exicom Power Solutions B.V.
    24th Aug 2024, 14:52 PM

    These subsidiaries will use the funds to support their primary business activities and to facilitate business growth and expansion

    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.