Cybele Industries Ltd
Incorporated in 1993, Cybele Industries Ltd is in the business of manufacturing, sale and marketing of cables and real estate activities[1]
- Market Cap ₹ 49.6 Cr.
- Current Price ₹ 46.4
- High / Low ₹ 49.5 / 20.0
- Stock P/E
- Book Value ₹ 55.5
- Dividend Yield 0.00 %
- ROCE 1.56 %
- ROE -0.16 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.84 times its book value
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of 0.21% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.0.91 Cr.
* 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.
Peer comparison
Sector: Cables Industry: Cables - Power
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
16.55 | 12.63 | 10.85 | 6.73 | 24.98 | 13.17 | 23.55 | 18.89 | 19.71 | 29.04 | 36.71 | 35.48 | |
9.99 | 9.38 | 9.40 | 6.84 | 24.50 | 12.06 | 20.32 | 18.47 | 18.19 | 27.48 | 35.01 | 34.65 | |
Operating Profit | 6.56 | 3.25 | 1.45 | -0.11 | 0.48 | 1.11 | 3.23 | 0.42 | 1.52 | 1.56 | 1.70 | 0.83 |
OPM % | 39.64% | 25.73% | 13.36% | -1.63% | 1.92% | 8.43% | 13.72% | 2.22% | 7.71% | 5.37% | 4.63% | 2.34% |
0.03 | -0.00 | 0.05 | 0.65 | -0.05 | -0.00 | 0.01 | -0.00 | -0.09 | 0.22 | 0.58 | 0.91 | |
Interest | 0.20 | 0.21 | 0.30 | 0.43 | 0.43 | 0.36 | 0.27 | 0.32 | 0.57 | 0.78 | 1.06 | 1.22 |
Depreciation | 0.69 | 0.72 | 1.04 | 0.46 | 0.46 | 0.61 | 0.61 | 0.60 | 0.75 | 0.76 | 0.79 | 0.79 |
Profit before tax | 5.70 | 2.32 | 0.16 | -0.35 | -0.46 | 0.14 | 2.36 | -0.50 | 0.11 | 0.24 | 0.43 | -0.27 |
Tax % | 32.98% | 33.62% | 43.75% | 2.86% | -0.00% | -0.00% | 28.81% | -38.00% | 318.18% | 45.83% | 25.58% | -74.07% |
3.81 | 1.53 | 0.09 | -0.35 | -0.47 | 0.14 | 1.69 | -0.30 | -0.23 | 0.12 | 0.32 | -0.07 | |
EPS in Rs | 3.56 | 1.43 | 0.08 | -0.33 | -0.44 | 0.13 | 1.58 | -0.28 | -0.22 | 0.11 | 0.30 | -0.07 |
Dividend Payout % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 9% |
3 Years: | 22% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 23% |
TTM: | -141% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 56% |
3 Years: | 81% |
1 Year: | 93% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | 0% |
3 Years: | 0% |
Last Year: | 0% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10.46 | 10.46 | 10.68 | 10.68 | 10.68 | 10.68 | 10.68 | 10.70 | 10.70 | 10.70 | 10.70 | 10.70 |
Reserves | 14.40 | 15.93 | 16.02 | 15.67 | 15.10 | 15.23 | 16.92 | 16.62 | 16.39 | 16.51 | 16.83 | 48.70 |
1.55 | 1.47 | 2.82 | 3.46 | 3.42 | 2.61 | 1.53 | 4.67 | 10.05 | 13.15 | 16.10 | 18.71 | |
9.97 | 7.39 | 6.91 | 5.98 | 5.67 | 7.25 | 8.88 | 6.77 | 3.25 | 4.11 | 3.16 | 3.73 | |
Total Liabilities | 36.38 | 35.25 | 36.43 | 35.79 | 34.87 | 35.77 | 38.01 | 38.76 | 40.39 | 44.47 | 46.79 | 81.84 |
8.73 | 9.14 | 8.49 | 8.05 | 25.23 | 24.76 | 27.12 | 27.02 | 28.45 | 28.58 | 29.53 | 61.19 | |
CWIP | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.09 | -0.00 | -0.00 |
Investments | 4.55 | 4.55 | 5.81 | 5.56 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 | -0.00 |
23.10 | 21.56 | 22.13 | 22.18 | 4.15 | 5.52 | 5.40 | 6.25 | 6.45 | 10.31 | 11.77 | 20.65 | |
Total Assets | 36.38 | 35.25 | 36.43 | 35.79 | 34.87 | 35.77 | 38.01 | 38.76 | 40.39 | 44.47 | 46.79 | 81.84 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.28 | 1.01 | 0.69 | -0.70 | 17.95 | 1.31 | 4.31 | -2.08 | 1.26 | -5.33 | -0.47 | 0.39 | |
-1.10 | -1.12 | -1.65 | 0.23 | -17.57 | -0.14 | -2.96 | -0.50 | -2.18 | -0.97 | -1.65 | -1.40 | |
-0.38 | -0.01 | 1.01 | 0.51 | -0.47 | -1.16 | -1.34 | 2.88 | 1.33 | 5.90 | 2.00 | 0.88 | |
Net Cash Flow | -0.20 | -0.12 | 0.04 | 0.04 | -0.09 | -0.00 | 0.01 | 0.30 | 0.42 | -0.40 | -0.11 | -0.13 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 25.36 | 19.65 | 29.94 | 19.52 | 5.41 | 32.15 | 16.43 | 39.22 | 36.85 | 60.46 | 66.32 | 58.95 |
Inventory Days | 1,031.23 | 1,275.57 | 1,173.17 | 1,876.63 | 320.98 | 218.54 | 79.73 | 88.46 | 95.75 | 67.85 | 58.53 | 125.24 |
Days Payable | 71.55 | 40.48 | 31.04 | 49.85 | 29.35 | 18.45 | 17.08 | 9.70 | 10.16 | 12.79 | 12.74 | 24.67 |
Cash Conversion Cycle | 985.04 | 1,254.74 | 1,172.07 | 1,846.31 | 297.04 | 232.24 | 79.07 | 117.98 | 122.44 | 115.52 | 112.11 | 159.52 |
Working Capital Days | 287.81 | 417.31 | 505.28 | 882.40 | -19.87 | -43.23 | -49.29 | -13.91 | 53.89 | 79.94 | 88.29 | 121.80 |
ROCE % | 24.12% | 9.32% | 1.78% | 0.30% | 0.14% | 1.73% | 9.12% | -0.59% | 2.26% | 2.61% | 3.07% | 1.56% |
Documents
Announcements
- Reply To The Discrepancies On Financial Results Mar 2024. 17 Jul
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
16 Jul - Compliance Certificate issued by RTA under Reg.74(5) of SEBI (DP) Regulations, 2018, for the quarter ended June 30,2024.
- Closure of Trading Window 27 Jun
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 13 Jun
- Declaration Of Unmodified Unmodified Opinion Of The Statutory Auditor On The Audit Report For The Audited Financial Results Of The Company For The Year Ended 31St Mar 2024. 6 Jun
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Divisions:
a) Q-FLX Wires & Cables:[1]
This division manufactures wide range of quality Cables & Accessories viz. Automotive Cables, Battery Cables, Building Cables, Control Cables, Flexible Cables, Submersible Cables
b) Cybele Properties:[2]
This division deals in real estate and property development sector. Company has undertaken projects like Park Avenue residential apartments, Boulevard apartments
c) Wiring Harness:
Company is a manufacturer of Wiring harness assemblies and is catering to various domestic and multinational OEMs, in the fields of consumer electronics, Home appliances, Automotive, EV Chargers, construction and handling equipment, Electric vehicles, etc.