Circuit Systems (India) Ltd
Circuit Systems (India) Limited, domiciled in India, listed on Bombay Stock Exchange, the company business is Printed Circuit Boards.
- Market Cap ₹ 19.3 Cr.
- Current Price ₹ 13.9
- High / Low ₹ /
- Stock P/E 12.2
- Book Value ₹ 15.2
- Dividend Yield 0.00 %
- ROCE 9.46 %
- ROE 7.79 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.92 times its book value
- Debtor days have improved from 64.5 to 41.0 days.
Cons
- Tax rate seems low
- Company has a low return on equity of 3.84% over last 3 years.
- Earnings include an other income of Rs.1.23 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: Consumer Durables Industry: Electronics - Components
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Operating Profit |
OPM % |
Interest |
Depreciation |
Profit before tax |
Tax % |
EPS in Rs |
Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
---|---|---|---|---|---|
30.39 | 26.50 | 24.84 | 24.39 | 21.53 | |
26.96 | 24.25 | 22.14 | 21.51 | 18.44 | |
Operating Profit | 3.43 | 2.25 | 2.70 | 2.88 | 3.09 |
OPM % | 11.29% | 8.49% | 10.87% | 11.81% | 14.35% |
0.15 | -4.16 | 0.25 | -6.28 | 1.23 | |
Interest | 1.77 | 1.45 | 0.93 | 1.06 | 1.25 |
Depreciation | 1.38 | 1.51 | 1.60 | 1.15 | 1.50 |
Profit before tax | 0.43 | -4.87 | 0.42 | -5.61 | 1.57 |
Tax % | 6.98% | -0.62% | 26.19% | -0.71% | 0.00% |
0.40 | -4.84 | 0.31 | -5.57 | 1.58 | |
EPS in Rs | 0.25 | -3.08 | 0.22 | -4.02 | 1.14 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -7% |
TTM: | -12% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 78% |
TTM: | 35% |
Stock Price CAGR | |
---|---|
10 Years: | 0% |
5 Years: | % |
3 Years: | % |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 4% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
---|---|---|---|---|---|
Equity Capital | 15.70 | 15.70 | 13.87 | 13.87 | 13.87 |
Reserves | 24.17 | 19.33 | 20.01 | 5.61 | 7.19 |
14.53 | 6.60 | 1.79 | 8.96 | 10.14 | |
7.93 | 5.76 | 6.85 | 3.21 | 1.44 | |
Total Liabilities | 62.33 | 47.39 | 42.52 | 31.65 | 32.64 |
19.10 | 22.32 | 22.95 | 13.76 | 15.85 | |
CWIP | 21.79 | 1.48 | 0.15 | 0.00 | 0.00 |
Investments | 1.10 | 1.97 | 1.92 | 1.92 | 3.82 |
20.34 | 21.62 | 17.50 | 15.97 | 12.97 | |
Total Assets | 62.33 | 47.39 | 42.52 | 31.65 | 32.64 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
---|---|---|---|---|---|
3.09 | 0.28 | 5.88 | 2.97 | 3.87 | |
-1.74 | 9.09 | 1.21 | -5.13 | -5.95 | |
-2.21 | -9.22 | -7.35 | 5.51 | -0.66 | |
Net Cash Flow | -0.86 | 0.15 | -0.26 | 3.35 | -2.74 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
---|---|---|---|---|---|
Debtor Days | 110.74 | 96.14 | 94.34 | 58.06 | 41.03 |
Inventory Days | 183.76 | 257.07 | 287.96 | 130.57 | 212.56 |
Days Payable | 97.18 | 59.24 | 98.23 | 17.41 | 14.82 |
Cash Conversion Cycle | 197.31 | 293.96 | 284.07 | 171.23 | 238.77 |
Working Capital Days | 170.55 | 228.64 | 191.17 | 136.18 | 181.06 |
ROCE % | 2.06% | 3.80% | 6.83% | 9.46% |
Documents
Announcements
-
Updates on Post Delisting Offer
23 Mar 2016 - PL Capital Markets Private Limited (‘Manager to the Offer’) has submitted to BSE a Copy of exit offer public announcement (‘Exit Offer PA’) is being …
- Disclosures under Reg. 10(6) of SEBI (SAST) Regulations, 2011 4 Mar 2016
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 4 Mar 2016
-
Post Delisting Offer
29 Feb 2016 - PL Capital Markets Private Limited (‘Manager to the Offer’) and Mr. Paresh N. Vasani (‘Promoter’) has informed this post offer public announcement (‘Post Offer PA’) …
- Financial Results, Limited Review Report for December 31, 2015 12 Feb 2016