Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

IT - Software

Rating :
51/99  (View)

BSE: 532348 | NSE: SUBEX

6.30
0.00 (0%)
17-Jan-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6.25
  •  6.35
  •  6.20
  •  6.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  763501
  •  48.10
  •  8.00
  •  4.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 352.38
  • 13.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 310.39
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 18.61%
  • 69.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 12.27%

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
  • 6.53
  • 11.47
  • 11.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.66
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 8.40
  • 7.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
85.67
88.06
-2.71%
78.95
75.91
4.00%
101.87
80.65
26.31%
82.28
86.43
-4.80%
Expenses
64.76
72.87
-11.13%
61.18
66.15
-7.51%
80.05
72.46
10.47%
75.99
72.22
5.22%
EBITDA
20.91
15.19
37.66%
17.77
9.76
82.07%
21.82
8.19
166.42%
6.29
14.21
-55.74%
EBIDTM
24.41%
17.25%
22.51%
12.86%
21.42%
10.15%
7.64%
16.44%
Other Income
1.40
0.17
723.53%
0.36
0.17
111.76%
0.40
0.37
8.11%
0.27
0.28
-3.57%
Interest
1.42
0.46
208.70%
1.50
0.62
141.94%
0.54
0.58
-6.90%
0.54
2.82
-80.85%
Depreciation
3.78
1.22
209.84%
3.71
1.07
246.73%
1.38
1.03
33.98%
1.16
1.55
-25.16%
PBT
17.11
13.68
25.07%
12.92
8.24
56.80%
20.30
18.61
9.08%
4.86
10.12
-51.98%
Tax
10.81
7.37
46.68%
7.64
4.29
78.09%
7.40
3.57
107.28%
2.80
6.51
-56.99%
PAT
6.30
6.31
-0.16%
5.28
3.95
33.67%
12.90
15.04
-14.23%
2.06
3.61
-42.94%
PATM
7.35%
7.17%
6.69%
5.20%
12.66%
18.65%
2.50%
4.18%
EPS
0.11
0.11
0.00%
0.09
0.07
28.57%
0.23
0.27
-14.81%
0.04
0.06
-33.33%

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
348.77
348.12
324.32
357.33
322.46
359.83
340.05
307.34
477.83
482.75
463.08
Net Sales Growth
5.35%
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
348.77
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
281.98
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
66.79
51.35
33.95
82.11
62.71
84.89
67.66
45.34
129.67
127.94
81.49
EBITDA Margin
19.15%
14.75%
10.47%
22.98%
19.45%
23.59%
19.90%
14.75%
27.14%
26.50%
17.60%
Other Income
2.43
2.72
1.72
18.52
6.22
0.90
4.50
0.89
10.96
10.04
11.92
Interest
4.00
2.16
7.75
20.40
61.52
61.04
67.10
51.38
42.85
42.62
47.64
Depreciation
10.03
4.83
5.17
4.95
4.27
4.02
2.44
4.21
7.80
10.45
14.82
PBT
55.19
47.08
22.75
75.28
3.14
20.74
2.62
-9.35
89.98
84.91
30.95
Tax
28.65
21.86
13.73
9.61
12.73
5.72
9.36
3.86
3.35
4.41
10.13
Tax Rate
51.91%
46.43%
39.90%
-28.58%
-20.68%
27.58%
357.25%
-9.64%
9.52%
5.30%
9.17%
PAT
26.54
25.22
20.68
-43.23
-74.29
15.01
-6.74
-43.91
31.84
78.78
100.30
PAT before Minority Interest
26.54
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
7.61%
7.24%
6.38%
-12.10%
-23.04%
4.17%
-1.98%
-14.29%
6.66%
16.32%
21.66%
PAT Growth
-8.20%
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
109.67
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
16.80
19.90
23.47
15.17
3.49
3.48
2.71
124.85
169.59
Total Liabilities
899.58
901.54
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
187.70
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
4.14
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
901.54
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 secures 5-year deal from Jawwal
    8th Jan 2020, 11:14 AM

    The deal aims to provide an upgrade with the latest versions of ROC Revenue Assurance and ROC Fraud Management

    Read More
  • Subex joins hand with RAG
    10th Dec 2019, 11:43 AM

    The company has joined hands with the RAG to provide a blockchain-based fraud management solution to its customers

    Read More
  • Subex releases findings of IoT Security Report India for Q3 2019
    13th Nov 2019, 12:00 PM

    The study identified over 3500 modular malware samples in the country registering a whopping 37 percent increase

    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.