Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

Black Box

₹223.4 10.2 | 4.8%

Market Cap ₹3754 Cr.

Stock P/E 31.3

P/B 9.6

Current Price ₹223.4

Book Value ₹ 23.3

Face Value 2

52W High ₹309

Dividend Yield 0%

52W Low ₹ 120.2

Edit Ratio

Black Box Research see more...

Overview Inc. Year: 1986Industry: Telecommunication - Equipment

Black Box Ltd, formerly known as AGC Networks Ltd, is a worldwide solutions integration organization. The Company operates as a go-to technology integrator to architect, deploy, manage and secure IT surroundings through customized solutions and services to enhance customers businesses. Its portfolio consists of Unified Communications (UC), Data Center & Edge IT, Cyber Security (CYBER-i), Digital Transformation & Applications which include Simple Edge and Technology Product Solutions (TPS) from the portfolio of Black Box Corporation. Its UC solutions suite comprises Collaboration, Multimedia Integration and Internet Protocol (IP) Communications. Its Data Center & Edge IT logo presents hyper converged infrastructure, non-public cloud, software defined networking and mobility by using securing and reinforcing infrastructure to enhance community overall performance. The Company gives tailored solutions via delivery of customer service offerings.

Read More..

Black Box Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Black Box Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 1345 1387 1442 1372 1562 1672 1682 1571 1574 1655
Other Income 0 2 1 21 3 1 18 5 8 11
Total Income 1346 1389 1443 1393 1565 1673 1700 1577 1583 1667
Total Expenditure 1290 1319 1364 1319 1517 1600 1593 1484 1476 1542
Operating Profit 56 70 79 73 48 73 107 93 107 125
Interest 16 18 24 25 25 27 34 33 32 36
Depreciation 25 25 25 26 31 20 31 28 29 28
Exceptional Income / Expenses -3 -9 -7 -5 -15 -10 -22 -7 -14 -9
Profit Before Tax 11 19 23 18 -23 15 19 24 32 51
Provision for Tax 1 3 7 2 -1 7 -4 0 1 11
Profit After Tax 11 15 16 15 -23 8 23 24 31 41
Adjustments 0 0 0 0 0 0 0 -0 1 0
Profit After Adjustments 11 15 16 15 -23 8 23 24 32 41
Adjusted Earnings Per Share 0.6 0.9 1 0.9 -1.3 0.5 1.4 1.4 1.9 2.4

Black Box Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1050 775 891 881 780 733 1853 4994 4674 5370 6288 6482
Other Income 43 20 6 6 4 5 6 7 11 23 38 42
Total Income 1093 794 897 887 784 738 1859 5001 4685 5393 6325 6527
Total Expenditure 1050 967 868 876 748 700 1806 4702 4364 5112 6025 6095
Operating Profit 43 -172 29 11 36 38 53 299 321 280 301 432
Interest 36 35 26 27 26 25 45 132 98 74 111 135
Depreciation 16 40 18 9 7 8 15 115 96 99 107 116
Exceptional Income / Expenses 0 -38 33 2 10 14 -73 -125 -32 -22 -52 -52
Profit Before Tax -10 -285 18 -22 13 19 -79 -73 96 86 29 126
Provision for Tax 12 -2 3 12 2 4 -1 7 18 13 6 8
Profit After Tax -22 -282 15 -35 10 15 -79 -80 78 73 24 119
Adjustments 0 0 0 0 0 0 0 0 0 0 0 1
Profit After Adjustments -22 -282 15 -35 10 15 -79 -80 78 73 24 120
Adjusted Earnings Per Share -1.5 -19.8 1 -2.4 0.7 1 -5.3 -5.4 4.8 4.4 1.4 7.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 17% 8% 54% 20%
Operating Profit CAGR 8% 0% 51% 21%
PAT CAGR -67% 0% 10% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 55% -7% 62% 36%
ROE Average 9% 379% 197% 76%
ROCE Average 24% 39% 24% 11%

Black Box Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 306 74 102 69 70 90 19 -176 207 260 296
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 4 2 0 0 2 20 587 15 119 229 305
Other Non-Current Liabilities 11 145 139 146 25 26 136 463 265 231 338
Total Current Liabilities 883 875 516 531 492 444 1658 1983 1694 1915 2044
Total Liabilities 1203 1096 756 746 589 579 2400 2285 2285 2635 2983
Fixed Assets 129 117 90 109 111 114 399 557 622 732 794
Other Non-Current Assets 72 231 215 217 96 70 104 182 108 96 104
Total Current Assets 1003 747 452 420 382 396 1897 1547 1554 1807 2084
Total Assets 1203 1096 756 746 589 579 2400 2285 2285 2635 2983

Black Box Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 32 34 22 28 26 16 9 206 316 357 302
Cash Flow from Operating Activities -61 106 28 29 4 52 -72 1137 303 95 18
Cash Flow from Investing Activities -66 -3 78 -19 -4 -5 -357 -328 -32 -71 19
Cash Flow from Financing Activities 128 -115 -100 -10 -11 -54 629 -645 -277 -43 -63
Net Cash Inflow / Outflow 2 -12 6 -0 -10 -7 201 164 -7 -18 -26
Closing Cash & Cash Equivalent 34 22 28 26 16 9 206 316 357 302 200

Black Box Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -1.54 -19.82 1.04 -2.43 0.73 1.04 -5.3 -5.38 4.8 4.43 1.41
CEPS(Rs) -0.39 -17 2.33 -1.83 1.19 1.62 -4.31 2.36 10.68 10.44 7.81
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 21.45 5.2 6.09 3.75 4.86 6.21 1.1 -11.99 11.84 15.06 17.56
Core EBITDA Margin(%) 0 -24.74 2.52 0.64 4.09 4.54 2.51 5.84 6.63 4.8 4.18
EBIT Margin(%) 2.5 -32.23 4.89 0.49 4.98 6 -1.88 1.18 4.15 2.97 2.24
Pre Tax Margin(%) -0.94 -36.69 1.98 -2.53 1.62 2.6 -4.28 -1.46 2.05 1.6 0.47
PAT Margin (%) -2.08 -36.37 1.66 -3.92 1.32 2.04 -4.25 -1.6 1.67 1.35 0.38
Cash Profit Margin (%) -0.53 -31.2 3.72 -2.96 2.16 3.15 -3.46 0.7 3.72 3.19 2.09
ROA(%) -2.07 -24.55 1.6 -4.61 1.55 2.56 -5.29 -3.41 3.42 2.96 0.84
ROE(%) -6.97 -148.69 18.39 -49.4 16.86 18.95 -150.44 0 1093.7 33.09 8.75
ROCE(%) 4.89 -53.41 15.58 1.81 16.39 18.43 -6.59 10.6 57.95 34.79 23.8
Receivable days 188.82 203.68 110.58 95.71 98.88 103.18 105.4 44.7 23.47 20.87 22.96
Inventory Days 36.73 57.45 26.08 10.34 9.86 12.34 17.91 10.5 11.14 12.73 17.07
Payable days 200.8 298.25 229.08 186.92 216.59 212.43 202.49 133.22 125.93 158.46 194.32
PER(x) 0 0 18.01 0 25.3 19.17 0 0 53.41 34.16 65.74
Price/Book(x) 1.1 1.87 3.07 3.54 3.78 3.2 20.4 -3.92 21.66 10.06 5.28
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.51 0.35 0.44 0.37 0.53 0.57 0.47 0.16 0.84 0.46 0.27
EV/Core EBITDA(x) 12.65 -1.57 13.66 29.43 11.58 10.89 16.5 2.65 12.26 8.73 5.66
Net Sales Growth(%) 5.58 -26.21 14.98 -1.07 -11.54 -5.92 152.61 169.54 -6.41 14.89 17.08
EBIT Growth(%) -72.26 -1050.65 117.44 -90.07 797 13.36 -179.06 268.74 230.1 -17.7 -11.81
PAT Growth(%) -134.49 -1188.54 105.23 -334.19 129.86 44.53 -627.6 -1.51 197.66 -6.88 -67.41
EPS Growth(%) -134.37 -1189.9 105.23 -334.19 129.86 43.08 -610.19 -1.48 189.32 -7.67 -68.16
Debt/Equity(x) 1.04 3.22 1.44 2.36 2.52 1.63 49.26 -2.59 0.92 1.11 1.19
Current Ratio(x) 1.14 0.85 0.88 0.79 0.78 0.89 1.14 0.78 0.92 0.94 1.02
Quick Ratio(x) 0.97 0.74 0.82 0.75 0.74 0.82 1.05 0.71 0.83 0.83 0.84
Interest Cover(x) 0.73 -7.22 1.68 0.16 1.48 1.76 -0.78 0.45 1.98 2.17 1.26
Total Debt/Mcap(x) 0.95 1.72 0.55 0.86 0.67 0.51 2.41 0.66 0.04 0.11 0.23

Black Box Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 70.56 70.56 71.21 71.14 71.14 71.14 71.14 71.14 71.14 71.09
FII 5.73 5.69 5.6 5.5 5.58 5.58 5.54 4.92 4.83 4.81
DII 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
Public 23.56 23.6 23.05 23.22 23.14 23.15 23.18 23.8 23.9 23.97
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 379%

Cons

  • Debtor days have increased from 158.46 to 194.32days.
  • Stock is trading at 9.6 times its book value.
  • The company has delivered a poor profit growth of 9% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Black Box News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!