Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹17870 Cr.
Stock P/E
87.3
P/B
13.9
Current Price
₹1006.2
Book Value
₹ 72.5
Face Value
2
52W High
₹1104.3
52W Low
₹ 438
Dividend Yield
0.1%

Black Box Overview

Business

Black Box Ltd. (formerly AGC Networks Ltd.) is an Indian company operating in the telecommunication and IT infrastructure solutions space. It provides a comprehensive suite of IT infrastructure solutions, services, and products to enterprises and government entities globally. Its core business revolves around system integration, managed services, and product sales across various domains like enterprise networking, data centers, collaboration, cybersecurity, and cloud services. The company leverages its expertise to design, deploy, and manage complex IT and communication infrastructures, generating revenue through project-based deployments, recurring managed service contracts, and direct sales of equipment and software.

Revenue Mix

While specific revenue percentages for each segment are not readily available in public domain without detailed financial reports, Black Box Ltd.'s operations can generally be categorized into:

Enterprise Networking & Connectivity: Providing solutions for local area networks (LAN), wide area networks (WAN), wireless networks, and network security.

Data Center & Cloud Infrastructure: Offering services related to data center design, build, migration, and management, including hybrid cloud solutions.

Collaboration & Communication Solutions: Deploying unified communications, contact center solutions, and video conferencing systems.

Cybersecurity: Delivering services and products for threat detection, prevention, and response.

Managed Services: Providing ongoing support, monitoring, and management for client IT infrastructure.

Industry

Black Box Ltd. operates in the highly competitive telecommunication equipment and IT services industry, serving the enterprise segment. The Indian market is characterized by robust demand for digital transformation, cloud adoption, and advanced networking solutions. Black Box positions itself as a leading global system integrator and solution provider, differentiating through its end-to-end capabilities, a wide portfolio of technology partnerships, and leveraging the global brand recognition acquired through its acquisition of the global IT services business of Black Box Corporation. It competes with other IT services firms, system integrators, and telecom equipment vendors.

MOAT

Brand Reputation & Global Footprint: Leveraging the internationally recognized "Black Box" brand name, which denotes quality and reliability in IT infrastructure solutions, combined with a global delivery capability from its acquisitions.

Technical Expertise & Certifications: A deep pool of skilled professionals and numerous certifications with leading technology vendors enables the delivery of complex, integrated solutions.

Client Relationships & System Integration Capability: Established relationships with diverse enterprise clients across various sectors and the ability to integrate disparate technologies into cohesive solutions.

Managed Services Offering: Recurring revenue potential and sticky client relationships through comprehensive managed service agreements.

Growth Drivers

Digital Transformation Initiatives: Increasing enterprise spending on modernizing IT infrastructure, cloud adoption, and cybersecurity.

Expansion of Data Centers: Growing demand for data center build-outs and upgrades driven by cloud services, AI, and data localization trends.

5G Rollout & Enterprise Connectivity: New opportunities arising from the deployment of 5G infrastructure, private 5G networks, and enhanced enterprise connectivity solutions.

Cybersecurity Demand: Escalating need for robust cybersecurity solutions as businesses face increasing digital threats.

Global Market Penetration: Leveraging its expanded global presence post-acquisition to capture new international clients and projects.

Risks

Intense Competition & Pricing Pressure: The industry is highly competitive with numerous global and local players, leading to potential pricing pressure and margin erosion.

Technological Obsolescence: Rapid advancements in technology require continuous investment in R&D and skill upgrades, posing a risk of obsolescence if the company fails to adapt quickly.

Supply Chain Disruptions: Reliance on third-party hardware and software vendors exposes the company to risks of supply chain disruptions, component shortages, and increased costs.

Economic Slowdown: A downturn in global or domestic economic conditions could lead to reduced IT spending by enterprises, impacting project pipelines and revenue.

Currency Fluctuations: As a company with global operations, adverse currency movements could impact its profitability.

Management & Ownership

Black Box Ltd. is part of the Essar Group, with the promoters holding a significant stake. The company, previously known as AGC Networks Ltd., strategically rebranded after acquiring the global IT services business of Black Box Corporation. This move significantly expanded its global reach and technology portfolio. The management team comprises experienced professionals from the IT and telecom sectors, tasked with integrating the acquired entities, driving operational efficiencies, and expanding market share.

Outlook

Black Box Ltd. is well-positioned to capitalize on the ongoing global digital transformation wave, leveraging its expanded portfolio and global footprint post-acquisition. The demand for robust IT infrastructure, cybersecurity, and cloud services from enterprises remains strong, providing a foundational growth impetus. However, the company operates in a highly competitive and technologically evolving landscape. Success will hinge on its ability to continuously innovate, manage talent effectively, execute complex projects efficiently, and defend against aggressive pricing strategies from competitors, all while navigating potential macroeconomic headwinds and supply chain challenges.

Black Box Share Price

Live · BSE / NSE · Inception: 1986
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Black Box Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 1655 1480 1423 1497 1502 1545 1387 1585 1660 1691
Other Income 11 1 1 1 1 6 13 1 1 9
Total Income 1667 1481 1424 1498 1503 1550 1400 1586 1661 1700
Total Expenditure 1542 1356 1309 1365 1368 1402 1282 1441 1513 1534
Operating Profit 125 125 115 134 135 148 118 144 148 166
Interest 36 41 34 32 31 47 34 39 40 45
Depreciation 28 29 26 28 31 28 27 29 30 31
Exceptional Income / Expenses -9 -9 -15 -18 -13 -16 -13 -15 -22 -14
Profit Before Tax 51 47 40 55 59 57 45 61 57 76
Provision for Tax 11 6 3 3 3 -3 -2 5 7 11
Profit After Tax 41 41 37 51 56 60 47 56 50 65
Adjustments 0 0 0 -0 0 0 -0 -0 0 0
Profit After Adjustments 41 41 37 51 56 60 47 56 50 65
Adjusted Earnings Per Share 2.4 2.4 2.2 3 3.3 3.6 2.8 3.3 2.9 3.6

Black Box Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 891 881 780 733 1853 4994 4674 5370 6288 6282 5967 6323
Other Income 6 6 4 5 6 7 11 23 38 24 5 24
Total Income 897 887 784 738 1859 5001 4685 5393 6325 6305 5972 6347
Total Expenditure 868 876 748 700 1806 4726 4364 5112 6025 5855 5429 5770
Operating Profit 29 11 36 38 53 275 321 280 301 450 542 576
Interest 26 27 26 25 45 132 98 74 111 141 145 158
Depreciation 18 9 7 8 15 92 96 99 107 114 113 117
Exceptional Income / Expenses 33 2 10 14 -73 -125 -32 -22 -52 -40 -73 -64
Profit Before Tax 18 -22 13 19 -79 -73 96 86 29 156 212 239
Provision for Tax 3 12 2 4 -1 7 18 13 6 19 7 21
Profit After Tax 15 -35 10 15 -79 -80 78 73 24 138 205 218
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 15 -35 10 15 -79 -80 78 73 24 138 205 218
Adjusted Earnings Per Share 1 -2.4 0.7 1 -5.3 -5.4 4.8 4.4 1.4 8.2 12.1 12.6

Black Box Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 102 69 70 90 19 -176 207 260 296 481 759
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 2 20 587 15 119 229 305 362 633
Other Non-Current Liabilities 139 146 25 26 136 463 265 231 338 357 296
Total Current Liabilities 639 655 492 444 1658 1983 1694 1915 2044 1576 1362
Total Liabilities 879 869 589 579 2400 2285 2285 2635 2983 2776 3049
Fixed Assets 90 109 111 114 399 557 622 732 794 808 769
Other Non-Current Assets 215 217 96 70 104 182 108 96 162 131 150
Total Current Assets 575 543 382 396 1897 1547 1554 1807 2026 1837 2130
Total Assets 879 869 589 579 2400 2285 2285 2635 2983 2776 3049

Black Box Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 22 28 26 16 9 206 316 357 302 200 214
Cash Flow from Operating Activities 28 29 4 52 -72 1137 303 95 13 129 -88
Cash Flow from Investing Activities 78 -19 -4 -5 -357 -328 -32 -71 19 1 -47
Cash Flow from Financing Activities -100 -10 -11 -54 629 -645 -277 -43 -58 -155 192
Net Cash Inflow / Outflow 6 -0 -10 -7 201 164 -7 -18 -26 -25 58
Closing Cash & Cash Equivalent 28 26 16 9 206 316 357 302 200 214 214

Black Box Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.04 -2.43 0.73 1.04 -5.3 -5.38 4.8 4.43 1.41 8.19 12.09
CEPS(Rs) 2.33 -1.83 1.19 1.62 -4.31 0.79 10.68 10.44 7.81 15 18.78
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 1
Book NAV/Share(Rs) 6.09 3.75 4.2 5.22 1.1 -11.99 11.84 15.06 17.56 28.54 39.8
Core EBITDA Margin(%) 2.52 0.64 4.09 4.54 2.51 5.37 6.63 4.8 4.18 6.78 9.01
EBIT Margin(%) 4.89 0.49 4.98 6 -1.88 1.18 4.15 2.97 2.24 4.74 5.98
Pre Tax Margin(%) 1.98 -2.53 1.62 2.6 -4.28 -1.46 2.05 1.6 0.47 2.49 3.55
PAT Margin (%) 1.66 -3.92 1.32 2.04 -4.25 -1.6 1.67 1.35 0.38 2.19 3.43
Cash Profit Margin (%) 3.72 -2.96 2.16 3.15 -3.46 0.23 3.72 3.19 2.09 4.01 5.33
ROA(%) 1.5 -3.96 1.55 2.56 -5.29 -3.41 3.42 2.96 0.84 4.78 7.03
ROE(%) 18.39 -49.4 18.26 22.29 -173.94 0 1093.7 33.09 8.75 35.55 35.5
ROCE(%) 15.58 1.81 16.39 18.43 -6.59 10.6 57.95 34.79 23.8 39 31.13
Receivable days 110.58 95.71 98.88 103.18 105.4 44.7 23.47 20.87 23.08 23.46 29.16
Inventory Days 26.08 10.34 9.86 12.34 17.91 10.5 11.14 12.73 17.07 17.68 13.95
Payable days 229.08 186.92 216.59 212.43 202.49 133.22 125.93 158.46 194.32 190.72 126.8
PER(x) 18.01 0 25.3 19.17 0 0 53.41 34.16 65.74 27.53 29.73
Price/Book(x) 3.07 3.54 4.38 3.82 20.4 -3.92 21.66 10.06 5.28 7.9 9.03
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0.28
EV/Net Sales(x) 0.44 0.37 0.55 0.59 0.47 0.16 0.84 0.46 0.27 0.63 1.09
EV/Core EBITDA(x) 13.66 29.43 11.84 11.26 16.5 2.87 12.26 8.73 5.66 8.81 12.01
Net Sales Growth(%) 14.98 -1.07 -11.54 -5.92 152.61 169.54 -6.41 14.89 17.08 -0.1 -5.01
EBIT Growth(%) 118.21 -90.07 797 13.36 -179.06 268.74 230.1 -17.7 -11.81 111.5 19.8
PAT Growth(%) 105.44 -334.19 129.86 44.53 -627.6 -1.51 197.66 -6.88 -67.41 480.89 48.75
EPS Growth(%) 105.23 -334.18 129.87 43.08 -610.18 -1.48 189.31 -7.67 -68.16 480.35 47.61
Debt/Equity(x) 1.44 2.36 2.52 1.63 49.26 -2.59 0.92 1.11 1.19 0.83 0.97
Current Ratio(x) 0.9 0.83 0.78 0.89 1.14 0.78 0.92 0.94 0.99 1.17 1.56
Quick Ratio(x) 0.86 0.79 0.74 0.82 1.05 0.71 0.83 0.83 0.81 1.01 1.41
Interest Cover(x) 1.68 0.16 1.48 1.76 -0.78 0.45 1.98 2.17 1.26 2.11 2.46
Total Debt/Mcap(x) 0.55 0.86 0.67 0.51 2.41 0.66 0.04 0.11 0.23 0.1 0.11

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -5% +4% +4% +21%
Operating Profit CAGR +20% +25% +15% +34%
PAT CAGR +49% +41% +30%
Share Price CAGR +80% +95% +31% +56%
ROE Average +36% +27% +241% +95%
ROCE Average +31% +31% +37% +22%

Black Box Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 70.49 %
FII 3.32 %
DII (MF + Insurance) 2.5 %
Public (retail) 29.51 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 71.1471.0971.0671.0670.670.5370.3570.2470.1170.49
FII 4.834.814.713.384.344.74.094.223.433.32
DII 0.140.140.140.150.150.160.160.162.592.5
Public 28.8628.9128.9428.9429.429.4729.6529.7629.8929.51
Others 0000000000
Total 100100100100100100100100100100

Black Box Peer Comparison

Telecommunication - Equipment Edit Columns

Black Box Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Black Box Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 27%
  • Debtor days have improved from 190.72 to 126.8days.

Cons

  • Stock is trading at 13.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp