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

Cable

Rating :
N/A

BSE: 517059 | NSE: SALZERELEC

924.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  951.90
  •  954.25
  •  920.00
  •  944.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84758
  •  789.02
  •  1199.00
  •  362.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,749.88
  • 26.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,084.71
  • 0.25%
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.53%
  • 6.11%
  • 47.44%
  • FII
  • DII
  • Others
  • 2.65%
  • 0.00%
  • 6.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 14.82
  • 13.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.88
  • 11.67
  • 11.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.68
  • 11.10
  • 26.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.50
  • 14.29
  • 15.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 1.19
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.64
  • 10.17
  • 9.92

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
344.23
280.72
22.62%
356.90
288.67
23.64%
326.57
302.73
7.88%
270.35
245.60
10.08%
Expenses
308.93
253.93
21.66%
323.45
262.59
23.18%
293.49
278.06
5.55%
239.33
220.70
8.44%
EBITDA
35.31
26.79
31.80%
33.45
26.08
28.26%
33.08
24.67
34.09%
31.02
24.90
24.58%
EBIDTM
10.26%
9.54%
9.37%
9.04%
10.13%
8.15%
11.48%
10.14%
Other Income
15.63
0.29
5,289.66%
1.27
0.74
71.62%
0.25
0.33
-24.24%
0.67
0.62
8.06%
Interest
10.16
8.32
22.12%
9.73
8.00
21.62%
9.06
7.68
17.97%
8.71
6.67
30.58%
Depreciation
5.66
5.16
9.69%
5.61
4.66
20.39%
5.42
4.33
25.17%
4.88
4.16
17.31%
PBT
35.11
13.60
158.16%
19.38
14.16
36.86%
18.86
12.98
45.30%
18.11
14.71
23.11%
Tax
7.83
3.50
123.71%
4.63
3.99
16.04%
5.54
3.13
77.00%
4.63
4.19
10.50%
PAT
27.28
10.10
170.10%
14.75
10.17
45.03%
13.32
9.85
35.23%
13.48
10.52
28.14%
PATM
7.92%
3.60%
4.13%
3.52%
4.08%
3.25%
4.99%
4.29%
EPS
15.17
5.90
157.12%
8.12
6.07
33.77%
7.42
5.94
24.92%
7.59
6.45
17.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Net Sales
1,298.05
1,166.31
1,037.17
803.54
625.74
584.35
40.98
25.60
Net Sales Growth
16.13%
12.45%
29.08%
28.41%
7.08%
1325.94%
60.08%
 
Cost Of Goods Sold
972.06
860.56
788.39
617.18
472.14
418.02
19.87
12.03
Gross Profit
325.99
305.76
248.79
186.37
153.60
166.33
21.10
13.57
GP Margin
25.11%
26.22%
23.99%
23.19%
24.55%
28.46%
51.49%
53.01%
Total Expenditure
1,165.20
1,050.61
941.56
737.59
562.76
517.72
35.22
22.96
Power & Fuel Cost
-
13.58
11.20
8.87
8.17
8.05
0.84
0.70
% Of Sales
-
1.16%
1.08%
1.10%
1.31%
1.38%
2.05%
2.73%
Employee Cost
-
46.64
39.37
33.60
28.11
29.85
2.65
2.09
% Of Sales
-
4.00%
3.80%
4.18%
4.49%
5.11%
6.47%
8.16%
Manufacturing Exp.
-
86.24
66.00
49.97
32.86
39.85
5.36
3.92
% Of Sales
-
7.39%
6.36%
6.22%
5.25%
6.82%
13.08%
15.31%
General & Admin Exp.
-
12.10
9.29
7.89
6.02
7.96
4.51
3.26
% Of Sales
-
1.04%
0.90%
0.98%
0.96%
1.36%
11.01%
12.73%
Selling & Distn. Exp.
-
27.12
24.76
18.48
10.96
12.03
1.97
0.93
% Of Sales
-
2.33%
2.39%
2.30%
1.75%
2.06%
4.81%
3.63%
Miscellaneous Exp.
-
4.37
2.56
1.61
4.50
1.96
0.01
0.03
% Of Sales
-
0.37%
0.25%
0.20%
0.72%
0.34%
0.02%
0.12%
EBITDA
132.86
115.70
95.61
65.95
62.98
66.63
5.76
2.64
EBITDA Margin
10.24%
9.92%
9.22%
8.21%
10.06%
11.40%
14.06%
10.31%
Other Income
17.82
3.23
1.99
2.77
2.20
1.44
0.97
1.17
Interest
37.66
34.09
26.12
19.88
21.34
21.22
1.66
0.96
Depreciation
21.57
20.11
16.60
16.33
16.01
14.76
2.17
1.73
PBT
91.46
64.73
54.88
32.51
27.82
32.09
2.89
1.12
Tax
22.63
17.66
15.28
8.30
6.63
4.48
0.56
0.23
Tax Rate
24.74%
27.28%
27.83%
25.53%
23.67%
14.04%
19.38%
20.54%
PAT
68.83
45.88
38.71
22.59
20.52
27.11
2.32
0.88
PAT before Minority Interest
67.28
47.07
39.62
24.20
21.38
27.41
2.32
0.88
Minority Interest
-1.55
-1.19
-0.91
-1.61
-0.86
-0.30
0.00
0.00
PAT Margin
5.30%
3.93%
3.73%
2.81%
3.28%
4.64%
5.66%
3.44%
PAT Growth
69.37%
18.52%
71.36%
10.09%
-24.31%
1,068.53%
163.64%
 
EPS
38.89
25.92
21.87
12.76
11.59
15.32
1.31
0.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Shareholder's Funds
473.46
407.71
353.89
332.42
310.04
26.84
15.34
Share Capital
17.38
16.18
15.98
15.98
15.98
5.00
3.78
Total Reserves
453.99
379.00
337.91
316.44
294.05
21.56
11.56
Non-Current Liabilities
42.49
34.79
32.42
35.35
37.19
18.22
14.41
Secured Loans
12.99
7.78
12.41
16.27
17.78
13.95
11.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
3.76
3.18
Long Term Provisions
1.01
0.30
0.15
0.19
0.83
0.00
0.00
Current Liabilities
470.30
447.22
361.54
313.09
265.56
5.56
3.94
Trade Payables
103.72
112.01
76.22
63.16
54.09
2.65
1.58
Other Current Liabilities
71.51
68.08
48.08
63.68
53.66
2.34
1.73
Short Term Borrowings
289.84
264.77
235.40
183.28
156.26
0.00
0.00
Short Term Provisions
5.23
2.35
1.83
2.96
1.55
0.58
0.63
Total Liabilities
993.19
895.27
752.34
684.91
616.69
50.62
33.69
Net Block
269.04
245.09
224.18
220.47
216.61
17.74
15.70
Gross Block
460.96
416.68
378.75
359.25
234.79
33.04
28.83
Accumulated Depreciation
191.92
171.59
154.56
138.78
18.17
15.30
13.12
Non Current Assets
289.07
266.21
254.49
253.66
248.17
21.03
18.97
Capital Work in Progress
2.40
0.63
0.78
1.35
2.72
0.02
0.00
Non Current Investment
0.12
0.91
0.85
0.67
0.86
3.27
3.27
Long Term Loans & Adv.
17.16
19.57
28.66
31.04
27.94
0.00
0.00
Other Non Current Assets
0.34
0.00
0.02
0.14
0.03
0.00
0.00
Current Assets
703.54
628.81
497.83
431.25
368.52
29.34
14.43
Current Investments
6.96
4.23
3.10
3.90
2.25
0.00
0.00
Inventories
293.49
273.80
226.98
180.99
160.61
7.51
5.09
Sundry Debtors
333.51
287.27
218.39
188.44
152.10
8.51
5.41
Cash & Bank
12.07
17.39
11.75
13.93
11.79
6.63
0.39
Other Current Assets
57.52
2.01
7.93
6.68
41.77
6.69
3.55
Short Term Loans & Adv.
54.97
44.12
29.69
37.30
36.85
6.32
3.43
Net Current Assets
233.24
181.59
136.30
118.16
102.96
23.78
10.50
Total Assets
993.19
895.27
752.33
684.91
616.69
50.61
33.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Cash From Operating Activity
23.77
22.67
-12.24
13.78
31.54
-0.96
-1.87
PBT
64.73
54.90
32.41
29.91
30.88
2.89
1.12
Adjustment
53.36
42.04
34.25
33.74
34.98
3.10
2.14
Changes in Working Capital
-80.98
-61.74
-69.14
-44.76
-27.86
-6.64
-5.00
Cash after chg. in Working capital
37.11
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
0.00
Tax Paid
-13.34
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-45.89
-34.85
-16.08
-16.05
-49.37
-9.48
-4.95
Net Fixed Assets
-44.85
-32.47
-18.66
-17.63
-222.59
-4.23
Net Investments
-2.66
-1.31
0.61
-1.43
-16.23
0.01
Others
1.62
-1.07
1.97
3.01
189.45
-5.26
Cash from Financing Activity
16.15
17.82
26.13
4.41
12.37
10.65
6.64
Net Cash Inflow / Outflow
-5.97
5.64
-2.19
2.14
-5.46
0.21
-0.19
Opening Cash & Equivalents
17.39
11.75
13.93
11.79
17.25
0.39
0.57
Closing Cash & Equivalent
12.07
17.39
11.75
13.93
11.79
0.60
0.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 06
Mar 05
Book Value (Rs.)
270.84
244.04
221.42
207.99
193.98
52.62
39.84
ROA
4.98%
4.81%
3.37%
3.29%
8.22%
5.51%
2.62%
ROE
10.87%
10.58%
7.05%
6.66%
16.30%
11.22%
5.86%
ROCE
13.49%
12.55%
9.17%
9.63%
19.93%
12.37%
7.11%
Fixed Asset Turnover
2.66
2.61
2.18
2.11
4.36
1.32
0.89
Receivable days
97.14
88.97
92.40
99.32
50.16
61.99
77.19
Inventory Days
88.77
88.12
92.66
99.63
52.51
56.12
72.55
Payable days
45.75
43.57
41.22
45.32
19.85
22.29
25.87
Cash Conversion Cycle
140.15
133.52
143.84
153.63
82.82
95.82
123.86
Total Debt/Equity
0.65
0.70
0.71
0.61
0.58
0.67
0.94
Interest Cover
2.90
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.