Compuage Infocom Ltd

Compuage Info. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Compuage Infocom Ltd

₹ 2.84 1.07%
05 Feb - close price
compuageindia.com BSE: 532456 NSE: COMPINFO
About

Incorporated in 1987, Compuage Infocom Ltd is a distribution intermediary of technology products and solutions[1]

Key Points

Business Overview:[1]
CIL is a value-added distributor serving system integrators, brand stores, enterprises, and retailers. It provides solutions in cloud, networking, cybersecurity, storage, and servers, supported by a vast network of 12,000+ online/offline partners and system integrators. The company focuses on delivering cutting-edge technology solutions to meet diverse customer needs.

Website BSE NSE - BZ
  • Market Cap ₹ 24.2 Cr.
  • Current Price ₹ 2.84
  • High / Low ₹ 8.90 / 2.39
  • Stock P/E
  • Book Value ₹ 20.2
  • Dividend Yield 0.00 %
  • ROCE -6.27 %
  • ROE -54.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.14 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -1.70% over past five years.
  • Company has a low return on equity of -10.2% over last 3 years.
  • Contingent liabilities of Rs.12.0 Cr.
  • Promoter holding has decreased over last 3 years: -15.7%

* 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: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
1,043 554 1,088 1,008 1,080 660 1,121 1,137 1,289 942 1,242 1,167 389
1,016 548 1,065 990 1,050 647 1,096 1,111 1,256 917 1,209 1,137 525
Operating Profit 27 7 23 18 30 13 25 27 33 25 33 30 -137
OPM % 3% 1% 2% 2% 3% 2% 2% 2% 3% 3% 3% 3% -35%
5 7 3 5 3 4 5 4 3 1 2 1 3
Interest 18 12 15 14 21 15 20 19 20 17 22 18 15
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 13 0 9 8 11 1 10 11 15 8 12 12 -150
Tax % 21% 26% 24% 24% 29% 21% 21% 29% 30% 27% 27% 27% -8%
10 0 7 6 8 1 8 8 10 6 8 8 -137
EPS in Rs 1.22 0.02 0.79 0.71 0.88 0.12 0.88 0.90 1.22 0.72 0.98 0.99 -16.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1,592 1,953 2,349 2,379 3,107 3,551 4,074 4,515 4,233 3,730 4,208 3,739
1,561 1,920 2,308 2,334 3,056 3,494 4,005 4,438 4,144 3,653 4,109 3,788
Operating Profit 31 33 40 45 51 57 70 77 88 77 98 -48
OPM % 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% -1%
6 8 13 10 10 19 15 17 17 17 16 6
Interest 19 27 33 33 34 45 50 54 61 63 74 73
Depreciation 2 3 3 5 4 4 3 4 4 4 3 3
Profit before tax 16 12 18 18 22 28 32 35 40 28 37 -119
Tax % 34% 33% 34% 32% 33% 37% 36% 35% 24% 26% 27% -4%
10 8 12 12 15 17 20 23 31 21 27 -114
EPS in Rs 1.46 1.16 1.66 1.72 1.92 2.25 2.62 2.64 3.56 2.41 3.12 -13.33
Dividend Payout % 13% 8% 8% 11% 16% 13% 12% 11% 4% 6% 5% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: -2%
3 Years: -4%
TTM: -11%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -528%
Stock Price CAGR
10 Years: -15%
5 Years: -29%
3 Years: -59%
1 Year: -67%
Return on Equity
10 Years: 4%
5 Years: -1%
3 Years: -10%
Last Year: -54%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity Capital 7 7 7 7 12 12 12 13 13 13 13 17
Reserves 46 53 64 74 89 113 131 164 189 209 235 156
215 232 232 246 294 330 421 496 484 610 554 476
185 196 247 248 296 517 560 568 456 301 379 368
Total Liabilities 453 489 549 574 691 971 1,123 1,241 1,142 1,133 1,181 1,018
21 40 41 37 34 43 44 54 50 47 49 49
CWIP 1 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 3 3 3 3 1 1 1 1
431 448 508 537 654 925 1,076 1,184 1,091 1,085 1,131 969
Total Assets 453 489 549 574 691 971 1,123 1,241 1,142 1,133 1,181 1,018

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-40 33 34 5 25 12 -22 -34 18 -60 146 58
-10 -17 7 8 -25 5 -6 4 21 18 -4 7
68 -8 -34 -16 24 -16 37 29 -75 41 -145 -66
Net Cash Flow 17 8 7 -3 24 1 9 -2 -35 -1 -3 -1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 36 35 36 38 32 47 52 52 48 54 45 62
Inventory Days 50 38 33 33 31 36 27 25 30 33 40 17
Days Payable 38 33 37 37 32 50 47 43 35 25 31 33
Cash Conversion Cycle 48 39 32 35 31 33 32 35 43 62 54 45
Working Capital Days 48 40 33 38 31 32 35 40 47 67 54 51
ROCE % 16% 14% 17% 16% 16% 17% 16% 14% 15% 12% 14% -6%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
58.33% 50.99% 48.60% 42.65% 42.65% 42.65% 42.65% 42.65% 42.65% 42.65% 42.65% 42.65%
0.25% 0.00% 0.24% 0.00% 0.59% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
41.41% 49.01% 51.15% 57.35% 56.77% 57.35% 57.35% 57.36% 57.36% 57.36% 57.35% 57.34%
No. of Shareholders 31,45432,74733,28937,89737,47139,46839,30538,11536,54735,72635,04134,655

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls