Polycab India

₹6153.6 352 | 6.1%

WEBSITE BSE:542652 NSE : POLYCAB 10 May, 16:01

Market Cap ₹92460 Cr.

Stock P/E 51.8

P/B 11.3

Current Price ₹6153.6

Book Value ₹ 544.9

Face Value 10

52W High ₹6364

Dividend Yield 0.49%

52W Low ₹ 3200.1

Edit Ratio

Polycab India Research see more...

Polycab India Limited (A Q1FY24 Result Analysis)

Equity Research: Polycab India Ltd.

Polycab India: A Rising Giant

Overview Inc. Year: 1996Industry: Cable

Polycab India Ltd manufactures and sells wires and cables below the POLYCAB brand in India and over the world. The enterprise gives power, control, shielded, flexible, instrumentation, solar, communication, telecom, and optical fiber cables, in addition to constructing wires; and other cables, including welding cables, submersible flat and round cables, rubber cables, overhead conductors, railway signaling cables, distinctiveness cables. It also provides ceiling, desk, pedestal, wall, exhaust, as well as air circulators; lighting solutions and luminaires for roads, bridges, gardens, jogging and walking tracks, smart automation solutions; switches and add-ons; switchgears; green wires, solar inverters, inverter cables, DC MCB, solar DC cables and connectors, and solar panels; conduits and accessories; pumps; and water heaters, irons, and coolers. In addition, the company engages inside the design, engineering, supply, execution, and commissioning of power distribution, transmission, and rural electrification tasks. The business enterprise serves chemical substances, consumer durables, defense, electricity, infrastructure, production, metals, oil and gasoline, real estate, technology, telelcom, and delivery industries. It operates a distribution community of 4100 legal dealers and vendors; and 165,000 retail outlets. Polycab India Ltd established in 1996 and is based in Mumbai, India.

Polycab India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Polycab India Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	3372	3970	2737	3332	3715	4324	3889	4218	4340	5592
Other Income	22	17	44	-2	40	52	64	35	71	54
Total Income	3394	3987	2781	3330	3755	4375	3953	4253	4411	5646
Total Expenditure	3010	3494	2425	2905	3211	3714	3341	3609	3771	4830
Operating Profit	383	493	355	425	544	661	613	644	640	815
Interest	8	13	8	14	9	28	25	27	32	24
Depreciation	51	50	51	52	52	53	57	60	62	66
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	324	430	296	359	482	579	530	557	546	725
Provision for Tax	76	105	72	88	120	144	128	127	130	172
Profit After Tax	248	326	224	271	362	435	403	430	417	553
Adjustments	66	-4	-4	-3	-4	-10	-4	-4	-4	-7
Profit After Adjustments	315	322	220	268	358	425	399	426	413	546
Adjusted Earnings Per Share	21.1	21.6	14.7	17.9	23.9	28.4	26.6	28.4	27.5	36.3

Polycab India Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	4708	5187	5500	6770	7986	8830	8792	12204	14108	18039
Other Income	11	12	75	64	64	93	124	105	136	224
Total Income	4719	5199	5575	6835	8049	8923	8917	12309	14244	18263
Total Expenditure	4268	4701	5020	6041	7033	7695	7686	10954	12259	15551
Operating Profit	451	498	555	793	1017	1228	1230	1355	1985	2712
Interest	108	116	66	94	117	50	43	35	60	108
Depreciation	98	111	128	133	141	161	176	202	209	245
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	245	271	361	567	756	1010	1012	1116	1707	2358
Provision for Tax	85	83	128	208	256	244	170	271	425	557
Profit After Tax	160	188	233	359	500	766	842	845	1282	1803
Adjustments	0	0	-0	-1	-1	-7	40	63	-12	-19
Profit After Adjustments	160	188	232	358	500	759	882	909	1270	1784
Adjusted Earnings Per Share	11.4	13.3	16.5	25.4	35.4	51	59.2	60.8	84.8	118.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	17%	16%	0%
Operating Profit CAGR	46%	17%	20%	0%
PAT CAGR	52%	19%	29%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	92%	60%	57%	NA%
ROE Average	21%	19%	20%	17%
ROCE Average	28%	25%	26%	22%

Polycab India Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1622	1786	1994	2348	2847	3836	4754	5544	6631
Minority's Interest	0	3	3	4	8	15	19	25	37
Borrowings	0	101	162	159	89	11	104	3	4
Other Non-Current Liabilities	23	40	94	83	65	89	124	99	125
Total Current Liabilities	1667	1922	2300	1854	2619	2009	2015	1741	2627
Total Liabilities	3312	3852	4553	4448	5628	5961	7015	7412	9424
Fixed Assets	825	985	1128	1197	1276	1422	1870	1675	2067
Other Non-Current Assets	242	241	344	325	429	489	372	596	448
Total Current Assets	2245	2625	3079	2926	3924	4050	4773	5141	6909
Total Assets	3312	3852	4553	4448	5628	5961	7015	7412	9424

Polycab India Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	27	19	32	23	8	179	172	238	122
Cash Flow from Operating Activities	150	190	296	362	1230	244	1252	512	1428
Cash Flow from Investing Activities	-173	-254	-290	-188	-408	-262	-1012	-427	-1203
Cash Flow from Financing Activities	15	77	-10	-190	-651	11	-175	-201	-227
Net Cash Inflow / Outflow	-8	12	-3	-15	171	-7	66	-116	-2
Closing Cash & Cash Equivalent	19	32	23	8	179	172	238	122	119

Polycab India Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.35	13.31	16.46	25.35	35.39	50.98	59.15	60.8	84.8
CEPS(Rs)	18.26	21.18	25.54	34.81	45.45	62.23	68.27	70.04	99.58
DPS(Rs)	1.5	1.75	1	1	3	7	10	14	20
Book NAV/Share(Rs)	114.85	126.45	141.18	166.25	200.56	255.88	316.84	368.61	440.66
Core EBITDA Margin(%)	8.61	8.5	7.94	10.54	11.93	12.85	12.58	10.24	13.11
EBIT Margin(%)	6.92	6.76	7.06	9.55	10.93	12	12	9.43	12.53
Pre Tax Margin(%)	4.8	4.73	5.97	8.2	9.47	11.44	11.51	9.14	12.1
PAT Margin (%)	3.14	3.29	3.85	5.19	6.27	8.67	9.57	6.93	9.09
Cash Profit Margin (%)	5.04	5.23	5.96	7.11	8.04	10.49	11.58	8.58	10.57
ROA(%)	4.84	5.25	5.54	7.97	9.93	13.21	12.98	11.72	15.23
ROE(%)	9.89	11.03	12.32	16.52	19.32	23.06	19.73	16.52	21.18
ROCE(%)	16.32	16.29	15.72	22.03	27.85	29.79	23.45	21.66	28.47
Receivable days	77.46	77.68	76.13	65.04	59.99	57.21	59.56	40.86	32.9
Inventory Days	64.53	60.13	75.46	76.15	76.82	81.03	81.22	62.62	66.63
Payable days	100.75	99.06	108.8	67.48	38.28	39.03	35.98	25.43	25.03
PER(x)	0	0	0	0	0	14.55	23.33	38.9	33.95
Price/Book(x)	0	0	0	0	0	2.9	4.36	6.42	6.53
Dividend Yield(%)	0	0	0	0	0	0.94	0.72	0.59	0.69
EV/Net Sales(x)	0.14	0.17	0.18	0.14	0.01	1.24	2.31	2.87	3.02
EV/Core EBITDA(x)	1.46	1.78	1.74	1.17	0.1	8.89	16.5	25.84	21.44
Net Sales Growth(%)	0	10.17	6.04	23.09	17.95	10.57	-0.43	38.8	15.6
EBIT Growth(%)	0	9.35	10.4	54.7	32.14	21.4	-0.44	9.12	53.51
PAT Growth(%)	0	17.24	23.83	54.06	39.53	53.03	9.95	0.41	51.7
EPS Growth(%)	0	17.23	23.7	53.99	39.58	44.07	16.02	2.78	39.47
Debt/Equity(x)	0.34	0.45	0.43	0.34	0.1	0.04	0.05	0.02	0.02
Current Ratio(x)	1.35	1.37	1.34	1.58	1.5	2.02	2.37	2.95	2.63
Quick Ratio(x)	0.8	0.86	0.68	0.84	0.74	1.06	1.38	1.69	1.51
Interest Cover(x)	3.26	3.33	6.47	7.05	7.48	21.39	24.71	32.71	29.57
Total Debt/Mcap(x)	0	0	0	0	0	0.01	0.01	0	0

Polycab India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	68.15	68.08	67.99	67.97	66.61	66.2	65.99	65.91	65.79	65.24
FII	6.43	5.75	5.71	6.44	8.11	9.77	9.64	12.4	13.41	11.94
DII	8.65	9.18	9.03	10.36	10.12	9.36	9.76	8.1	7.62	7.23
Public	16.77	16.98	17.27	15.23	15.15	14.67	14.61	13.59	13.18	15.58
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	10.18	10.17	10.17	10.17	9.97	9.91	9.89	9.89	9.88	9.8
FII	0.96	0.86	0.85	0.96	1.21	1.46	1.45	1.86	2.01	1.79
DII	1.29	1.37	1.35	1.55	1.52	1.4	1.46	1.22	1.14	1.09
Public	2.5	2.54	2.58	2.28	2.27	2.2	2.19	2.04	1.98	2.34
Others	0	0	0	0	0	0	0	0	0	0
Total	14.94	14.94	14.96	14.97	14.97	14.98	14.99	15	15.02	15.02

Pros

Company has delivered good profit growth of 28% CAGR over last 5 years
Debtor days have improved from 25.43 to 25.03days.
Company is almost debt free.

Cons

Stock is trading at 11.3 times its book value.

* 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.

Polycab India News

IPO

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

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

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

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

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

Polycab India

Add Watchlist

Polycab India Research see more...

Overview Inc. Year: 1996Industry: Cable

Polycab India Share Price

Alert Data

Quarterly Price

Peer Comparison

Polycab India Quarterly Results

Polycab India Profit & Loss

Growth Rates

Polycab India Balance Sheet

Polycab India Cash Flow

Polycab India Ratios

Polycab India Shareholding Pattern

Polycab India News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!