Subex Ltd
Founded in 1992, it is a software product company which works in the space of Digital Trust i.e. it is focussed on privacy, security, risk mitigation, predictability and confidence in data mainly in the telecommunication space focusing on products to communications Service Providers(CSPs) globally. [1]
- Market Cap ₹ 1,742 Cr.
- Current Price ₹ 30.9
- High / Low ₹ 45.8 / 22.4
- Stock P/E
- Book Value ₹ 3.79
- Dividend Yield 0.00 %
- ROCE -13.8 %
- ROE -23.2 %
- Face Value ₹ 5.00
Pros
- Debtor days have improved from 186 to 102 days.
Cons
- Stock is trading at 8.18 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -11.6% over last 3 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.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
266 | 294 | 306 | 296 | 324 | 180 | 19 | 11 | 55 | 68 | 274 | 269 | 269 | |
233 | 250 | 280 | 301 | 278 | 170 | 38 | 17 | 24 | 71 | 339 | 305 | 303 | |
Operating Profit | 32 | 44 | 25 | -5 | 47 | 9 | -18 | -6 | 31 | -3 | -65 | -36 | -34 |
OPM % | 12% | 15% | 8% | -2% | 14% | 5% | -96% | -59% | 56% | -4% | -24% | -13% | -12% |
-15 | -12 | 2 | -146 | -33 | 5 | 0 | -192 | -2 | 0 | 2 | -146 | -145 | |
Interest | 49 | 58 | 52 | 51 | 15 | 5 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
Depreciation | 2 | 2 | 3 | 3 | 3 | 7 | 6 | 6 | 2 | 2 | 12 | 14 | 13 |
Profit before tax | -35 | -28 | -27 | -205 | -4 | 2 | -25 | -205 | 27 | -4 | -77 | -198 | -194 |
Tax % | 0% | 5% | 6% | 3% | 59% | 83% | -0% | 1% | 1% | 0% | -11% | 8% | |
-35 | -30 | -28 | -210 | -7 | 0 | -25 | -206 | 26 | -4 | -69 | -213 | -210 | |
EPS in Rs | -2.07 | -1.77 | -1.55 | -4.18 | -0.13 | 0.01 | -0.44 | -3.66 | 0.47 | -0.08 | -1.22 | -3.78 | -3.72 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 161% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -1% |
5 Years: | 70% |
3 Years: | 70% |
TTM: | 4% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 42% |
3 Years: | -15% |
1 Year: | -12% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -5% |
3 Years: | -12% |
Last Year: | -23% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 167 | 167 | 183 | 503 | 507 | 562 | 562 | 562 | 281 | 281 | 281 | 281 |
Reserves | 169 | 107 | 106 | 134 | 130 | 180 | 149 | -62 | 221 | 208 | 143 | -67 |
657 | 691 | 650 | 153 | 109 | 0 | 0 | 3 | 0 | 0 | 30 | 25 | |
483 | 593 | 569 | 485 | 179 | 9 | 33 | 48 | 77 | 54 | 152 | 107 | |
Total Liabilities | 1,475 | 1,557 | 1,508 | 1,276 | 925 | 751 | 745 | 551 | 579 | 544 | 606 | 347 |
3 | 3 | 6 | 4 | 5 | 56 | 50 | 12 | 9 | 7 | 41 | 31 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 772 | 772 | 772 | 718 | 657 | 644 | 644 | 476 | 476 | 428 | 346 | 176 |
700 | 782 | 730 | 554 | 263 | 51 | 51 | 64 | 95 | 109 | 220 | 139 | |
Total Assets | 1,475 | 1,557 | 1,508 | 1,276 | 925 | 751 | 745 | 551 | 579 | 544 | 606 | 347 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-24 | 37 | 49 | 35 | 59 | 62 | -1 | -13 | 1 | -19 | 45 | -4 | |
-2 | 3 | -5 | -2 | -5 | -75 | -0 | 16 | 25 | 33 | -24 | -2 | |
27 | -40 | -44 | -33 | -54 | 13 | -0 | -1 | -27 | -10 | -5 | -7 | |
Net Cash Flow | 1 | -0 | 1 | 1 | -0 | 1 | -1 | 3 | 0 | 4 | 16 | -14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 711 | 708 | 624 | 613 | 213 | 28 | 160 | 310 | 145 | 311 | 145 | 102 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 711 | 708 | 624 | 613 | 213 | 28 | 160 | 310 | 145 | 311 | 145 | 102 |
Working Capital Days | 97 | 65 | 80 | 27 | 29 | 11 | -466 | -682 | -94 | 87 | -36 | -24 |
ROCE % | 3% | 5% | 3% | -1% | 7% | 0% | -3% | 2% | 6% | -1% | -16% | -14% |
Documents
Announcements
- Disclosure Of Events Or Information Under Regulation 30 Of SEBI (LODR) Regulations, 2015 20h
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
12 Aug - Transcript of the Earnings Call for the Q1 FY 2024-25, held on August 07, 2024
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
7 Aug - Read with Schedule III of SEBI (LODR) Regulations, 2015, please find enclosed copies of newspaper publications of Unaudited Financial Results of the Company for the …
- Subex Limited Has Informed The Stock Exchange About Audio Recording Of Earnings Call Held On August 7, 2024, At 11:00AM (IST) Being Uploaded On The Website Of The Company 7 Aug
-
Announcement under Regulation 30 (LODR)-Investor Presentation
6 Aug - Investor Presentation for Quarter 1 of Financial Year 2024-25 for the Eanings Call scheduled to be held on Wednesday, August 7, 2024 at 11:00 A.M(IST)
Annual reports
-
Financial Year 2024
from bse
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
May 2020TranscriptNotesPPT
-
May 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
Business Overview
Subex is a telecom AI company enabling connected experiences for ~75% of the world’s top 50 telcos. It was founded in 1992, when the video-telephone was launched. It has been part of the evolution of mobile technology. Today, it is a consultant to global telecom carriers for operational excellence and business transformation by driving new revenue models, enhancing the customer experience and optimizing the enterprise. [1]