Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

IT - Software

Rating :
57/99  (View)

BSE: 532348 | NSE: SUBEX

5.65
0.05 (0.89%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  5.65
  •  5.75
  •  5.60
  •  5.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  315404
  •  17.82
  •  8.00
  •  4.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 318.09
  • 11.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 276.10
  • N/A
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 18.78%
  • 70.41%
  • FII
  • DII
  • Others
  • 0.55%
  • 0.01%
  • 10.25%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.81
  • -0.66
  • -0.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.51
  • -9.56
  • -8.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.89
  • 10.94
  • 53.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 8.73
  • 11.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.71
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.96
  • 9.36
  • 7.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
78.95
75.91
4.00%
101.87
80.65
26.31%
82.28
86.43
-4.80%
88.06
81.06
8.64%
Expenses
61.18
71.43
-14.35%
80.05
72.46
10.47%
75.99
72.22
5.22%
72.87
73.66
-1.07%
EBITDA
17.77
4.48
296.65%
21.82
8.19
166.42%
6.29
14.21
-55.74%
15.19
7.40
105.27%
EBIDTM
22.51%
5.90%
21.42%
10.15%
7.64%
16.44%
17.25%
9.13%
Other Income
0.36
5.45
-93.39%
0.40
0.37
8.11%
0.27
0.28
-3.57%
0.17
0.16
6.25%
Interest
1.50
0.62
141.94%
0.54
0.58
-6.90%
0.54
2.82
-80.85%
0.46
2.10
-78.10%
Depreciation
3.71
1.07
246.73%
1.38
1.03
33.98%
1.16
1.55
-25.16%
1.22
1.29
-5.43%
PBT
12.92
8.24
56.80%
20.30
18.61
9.08%
4.86
10.12
-51.98%
13.68
4.17
228.06%
Tax
7.64
4.29
78.09%
7.40
3.57
107.28%
2.80
6.51
-56.99%
7.37
1.13
552.21%
PAT
5.28
3.95
33.67%
12.90
15.04
-14.23%
2.06
3.61
-42.94%
6.31
3.04
107.57%
PATM
6.69%
5.20%
12.66%
18.65%
2.50%
4.18%
7.17%
3.75%
EPS
0.09
0.07
28.57%
0.23
0.27
-14.81%
0.04
0.06
-33.33%
0.11
0.05
120.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
351.16
348.12
324.32
357.33
322.46
359.83
340.05
307.34
477.83
482.75
463.08
Net Sales Growth
8.37%
7.34%
-9.24%
10.81%
-10.39%
5.82%
10.64%
-35.68%
-1.02%
4.25%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.42
16.64
9.55
8.17
8.70
7.97
11.81
Gross Profit
351.16
348.12
324.32
357.33
322.04
343.19
330.50
299.17
469.13
474.78
451.27
GP Margin
100.00%
100%
100%
100%
99.87%
95.38%
97.19%
97.34%
98.18%
98.35%
97.45%
Total Expenditure
290.09
296.77
290.37
275.22
259.75
274.94
272.39
262.00
348.16
354.81
381.59
Power & Fuel Cost
-
2.12
2.10
2.01
2.09
2.35
1.98
1.93
2.87
3.16
3.71
% Of Sales
-
0.61%
0.65%
0.56%
0.65%
0.65%
0.58%
0.63%
0.60%
0.65%
0.80%
Employee Cost
-
191.05
174.71
158.71
160.34
162.89
177.79
173.90
241.08
250.39
273.02
% Of Sales
-
54.88%
53.87%
44.42%
49.72%
45.27%
52.28%
56.58%
50.45%
51.87%
58.96%
Manufacturing Exp.
-
8.35
7.74
6.59
6.69
7.87
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
2.40%
2.39%
1.84%
2.07%
2.19%
0%
0%
0%
0%
0%
General & Admin Exp.
-
61.23
62.29
65.00
60.55
57.69
62.04
60.43
68.55
71.25
66.15
% Of Sales
-
17.59%
19.21%
18.19%
18.78%
16.03%
18.24%
19.66%
14.35%
14.76%
14.28%
Selling & Distn. Exp.
-
6.95
5.71
5.23
5.18
8.53
3.29
4.30
5.92
5.67
1.88
% Of Sales
-
2.00%
1.76%
1.46%
1.61%
2.37%
0.97%
1.40%
1.24%
1.17%
0.41%
Miscellaneous Exp.
-
4.89
16.56
12.22
5.32
18.35
17.22
7.07
7.91
1.05
1.88
% Of Sales
-
1.40%
5.11%
3.42%
1.65%
5.10%
5.06%
2.30%
1.66%
0.22%
1.01%
EBITDA
61.07
51.35
33.95
82.11
62.71
84.89
67.66
45.34
129.67
127.94
81.49
EBITDA Margin
17.39%
14.75%
10.47%
22.98%
19.45%
23.59%
19.90%
14.75%
27.14%
26.50%
17.60%
Other Income
1.20
2.72
1.72
18.52
6.22
0.90
4.50
0.89
10.96
10.04
11.92
Interest
3.04
2.16
7.75
20.40
61.52
61.04
67.10
51.38
42.85
42.62
47.64
Depreciation
7.47
4.83
5.17
4.95
4.27
4.02
2.44
4.21
7.80
10.45
14.82
PBT
51.76
47.08
22.75
75.28
3.14
20.74
2.62
-9.35
89.98
84.91
30.95
Tax
25.21
21.86
13.73
9.61
12.73
5.72
9.36
3.86
3.35
4.41
10.13
Tax Rate
48.71%
46.43%
39.90%
-28.58%
-20.68%
27.58%
357.25%
-9.64%
9.52%
5.30%
9.17%
PAT
26.55
25.22
20.68
-43.23
-74.29
15.01
-6.74
-43.91
31.84
78.78
100.30
PAT before Minority Interest
26.55
25.22
20.68
-43.23
-74.29
15.01
-6.74
-43.91
31.84
78.78
100.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.56%
7.24%
6.38%
-12.10%
-23.04%
4.17%
-1.98%
-14.29%
6.66%
16.32%
21.66%
PAT Growth
3.55%
21.95%
147.84%
41.81%
-594.94%
322.70%
84.65%
-237.91%
-59.58%
-21.46%
 
Unadjusted EPS
0.47
0.45
0.37
-0.85
-2.56
0.87
-0.40
-4.40
4.59
12.47
25.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
794.10
779.45
684.09
733.83
209.04
173.62
225.00
141.03
209.42
273.00
Share Capital
562.00
562.00
506.91
502.81
182.92
166.64
166.64
69.31
69.31
57.98
Total Reserves
231.92
217.43
177.11
230.85
25.34
6.02
57.12
70.59
133.79
209.31
Non-Current Liabilities
22.96
12.42
5.25
51.61
679.90
699.43
547.15
15.55
22.49
633.04
Secured Loans
0.00
0.00
0.00
28.60
509.56
528.15
478.52
0.00
0.37
158.89
Unsecured Loans
0.00
0.00
0.00
11.96
68.13
74.30
59.17
0.00
0.00
475.27
Long Term Provisions
9.92
9.68
10.03
9.18
9.02
41.53
5.53
16.96
23.25
0.00
Current Liabilities
82.52
110.29
273.92
268.21
244.97
256.79
314.42
949.21
846.22
303.04
Trade Payables
8.34
13.31
18.05
16.77
34.15
52.53
48.64
80.09
102.01
69.41
Other Current Liabilities
54.13
47.41
150.07
124.02
70.59
40.61
68.42
742.04
492.87
64.04
Short Term Borrowings
0.00
32.15
85.90
103.96
125.07
160.16
193.88
124.36
126.50
0.00
Short Term Provisions
20.05
17.42
19.90
23.47
15.17
3.49
3.48
2.71
124.85
169.59
Total Liabilities
899.58
902.16
963.26
1,053.65
1,133.91
1,129.84
1,086.57
1,105.79
1,078.13
1,209.08
Net Block
664.29
666.01
668.05
775.02
864.60
862.40
861.09
873.42
878.73
1,056.21
Gross Block
683.06
680.19
677.15
779.27
939.39
952.68
944.82
970.16
1,029.55
1,197.15
Accumulated Depreciation
18.77
14.18
9.10
4.25
74.79
90.28
83.73
96.74
150.83
140.94
Non Current Assets
717.90
713.84
709.43
812.44
907.77
936.28
900.69
908.61
916.55
1,056.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
47.30
44.38
35.83
31.54
32.98
56.96
26.46
32.53
35.16
0.00
Other Non Current Assets
6.31
3.45
5.55
5.89
10.19
16.91
13.14
2.67
2.67
0.00
Current Assets
181.68
188.32
253.83
241.21
226.14
193.56
185.88
197.18
161.58
152.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
85.39
92.90
118.51
111.48
108.60
100.58
73.33
73.39
54.16
47.92
Cash & Bank
41.99
33.02
73.86
86.00
49.18
47.93
50.83
2.42
4.11
7.24
Other Current Assets
54.30
57.64
52.48
32.00
68.37
45.06
61.72
121.37
103.31
97.71
Short Term Loans & Adv.
4.10
4.76
8.98
11.74
12.73
6.23
6.43
3.04
2.28
53.90
Net Current Assets
99.16
78.03
-20.09
-27.00
-18.82
-63.22
-128.54
-752.03
-684.64
-150.17
Total Assets
899.58
902.16
963.26
1,053.65
1,133.91
1,129.84
1,086.57
1,105.79
1,078.13
1,209.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
54.58
53.65
53.92
66.38
63.82
60.81
-17.37
51.95
53.22
45.65
PBT
47.08
34.41
-33.62
-61.56
15.99
-2.16
-56.08
35.19
83.19
110.42
Adjustment
8.34
2.48
132.81
132.56
73.39
74.64
99.58
86.68
47.10
-21.23
Changes in Working Capital
9.60
33.02
-32.89
6.90
-16.49
-7.12
-53.84
-63.27
-68.29
24.80
Cash after chg. in Working capital
65.02
69.91
66.30
77.91
72.89
65.36
-10.34
58.60
61.99
113.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.44
-16.26
-12.38
-11.52
-9.07
-4.55
-7.03
-6.65
-8.77
-68.34
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-11.40
-3.49
-7.03
1.63
-8.56
-0.88
-5.32
-1.72
-3.54
-4.74
Net Fixed Assets
0.00
-52.70
-3.52
68.05
-3.03
-0.69
2.74
-1.16
-1.67
5.54
Net Investments
0.37
12.95
60.70
54.63
0.00
0.00
0.00
0.00
154.00
500.00
Others
-11.77
36.26
-64.21
-121.05
-5.53
-0.19
-8.06
-0.56
-155.87
-510.28
Cash from Financing Activity
-34.06
-90.84
-54.88
-36.36
-46.88
-59.89
83.94
-52.66
-52.63
-49.74
Net Cash Inflow / Outflow
9.12
-40.68
-7.99
31.66
8.39
0.04
61.25
-2.43
-2.95
-8.82
Opening Cash & Equivalents
30.07
73.86
86.00
49.18
43.07
44.52
0.52
2.38
7.24
18.74
Closing Cash & Equivalent
39.47
30.07
73.86
86.00
49.18
43.07
44.52
0.52
4.11
7.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
14.13
13.87
13.49
14.59
11.39
10.36
13.43
20.18
29.30
46.10
ROA
2.80%
2.22%
-4.29%
-6.79%
1.33%
-0.61%
-4.01%
2.92%
6.89%
6.71%
ROE
3.21%
2.83%
-6.10%
-15.77%
7.88%
-3.40%
-24.15%
18.57%
33.50%
31.00%
ROCE
6.13%
5.01%
-1.44%
0.00%
8.75%
7.37%
1.33%
10.42%
15.14%
13.28%
Fixed Asset Turnover
0.51
0.48
0.49
0.38
0.38
0.36
0.32
0.48
0.43
0.32
Receivable days
93.47
118.96
117.46
124.56
106.09
93.33
87.12
48.72
38.59
43.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
18.39
29.01
35.47
51.44
77.58
93.91
120.87
123.93
111.90
82.93
Cash Conversion Cycle
75.08
89.96
82.00
73.12
28.51
-0.58
-33.75
-75.21
-73.31
-39.52
Total Debt/Equity
0.00
0.04
0.27
0.31
3.48
4.42
3.27
4.30
2.69
2.37
Interest Cover
22.80
5.44
-0.65
0.00
1.34
1.04
0.22
1.82
2.95
3.32

News Update


  • Subex - Quarterly Results
    12th Aug 2019, 17:00 PM

    Read More
  • Subex releases State of IoT Security Report India for Q2 2019
    9th Aug 2019, 14:10 PM

    The report is based on threat intelligence data gathered from across 15 cities all over India

    Read More
  • Subex, Rhino Niger Networks join hands to offer Telecom Analytics Solutions in Africa
    11th Jul 2019, 11:58 AM

    This partnership comes at a time when governments across the continent have announced their plans and aspirations to go digital

    Read More
  • Subex to join GLF’s Communications Blockchain Network
    25th Jun 2019, 11:57 AM

    CBN represents an opportunity worth billions to the global industry in terms of costs savings and revenues from new products and services

    Read More
  • Subex enters into partnership with Town of Florence
    20th Jun 2019, 12:05 PM

    The partnership aims to establish an IoT security lab in Florence

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.