Compuage Infocom Ltd
Incorporated in 1987, Compuage Infocom Ltd is a distribution intermediary of technology products and solutions[1]
- Market Cap ₹ 11.7 Cr.
- Current Price ₹ 1.36
- High / Low ₹ 5.62 / 1.26
- Stock P/E
- Book Value ₹ -33.5
- Dividend Yield 0.00 %
- ROCE -11.3 %
- ROE %
- Face Value ₹ 2.00
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -64.6% over past five years.
- Contingent liabilities of Rs.78.9 Cr.
- Company has high debtors of 6,486 days.
- Promoter holding has decreased over last 3 years: -15.7%
- Working capital days have increased from 1,485 days to 4,357 days
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,953 | 2,349 | 2,379 | 3,107 | 3,551 | 4,074 | 4,515 | 4,233 | 3,730 | 4,208 | 3,739 | 25 | |
1,920 | 2,308 | 2,334 | 3,056 | 3,494 | 4,005 | 4,438 | 4,144 | 3,653 | 4,109 | 3,853 | 78 | |
Operating Profit | 33 | 40 | 45 | 51 | 57 | 70 | 77 | 88 | 77 | 98 | -113 | -53 |
OPM % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | -3% | -212% |
8 | 13 | 10 | 10 | 19 | 15 | 17 | 17 | 17 | 16 | 6 | -269 | |
Interest | 27 | 33 | 33 | 34 | 45 | 50 | 54 | 61 | 63 | 74 | 91 | 49 |
Depreciation | 3 | 3 | 5 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 |
Profit before tax | 12 | 18 | 18 | 22 | 28 | 32 | 35 | 40 | 28 | 37 | -201 | -373 |
Tax % | 33% | 34% | 32% | 33% | 37% | 36% | 35% | 24% | 26% | 27% | -1% | 0% |
8 | 12 | 12 | 15 | 17 | 20 | 23 | 31 | 21 | 27 | -200 | -375 | |
EPS in Rs | 1.16 | 1.66 | 1.72 | 1.92 | 2.25 | 2.62 | 2.64 | 3.56 | 2.41 | 3.12 | -23.30 | -43.70 |
Dividend Payout % | 8% | 8% | 11% | 16% | 13% | 12% | 11% | 4% | 6% | 5% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -37% |
5 Years: | -65% |
3 Years: | -81% |
TTM: | -99% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 48% |
Stock Price CAGR | |
---|---|
10 Years: | -23% |
5 Years: | -29% |
3 Years: | -65% |
1 Year: | -72% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 7 | 7 | 7 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 17 | 17 |
Reserves | 53 | 64 | 74 | 89 | 113 | 131 | 164 | 189 | 209 | 235 | 70 | -305 |
232 | 232 | 246 | 294 | 330 | 421 | 496 | 484 | 610 | 554 | 500 | 656 | |
196 | 247 | 248 | 296 | 517 | 560 | 568 | 456 | 301 | 379 | 354 | 302 | |
Total Liabilities | 489 | 549 | 574 | 691 | 971 | 1,123 | 1,241 | 1,142 | 1,133 | 1,181 | 942 | 670 |
40 | 41 | 37 | 34 | 43 | 44 | 54 | 50 | 47 | 49 | 49 | 46 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 |
448 | 508 | 537 | 654 | 925 | 1,076 | 1,184 | 1,091 | 1,085 | 1,131 | 892 | 624 | |
Total Assets | 489 | 549 | 574 | 691 | 971 | 1,123 | 1,241 | 1,142 | 1,133 | 1,181 | 942 | 670 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
33 | 34 | 5 | 25 | 12 | -22 | -34 | 18 | -60 | 146 | 83 | -201 | |
-17 | 7 | 8 | -25 | 5 | -6 | 4 | 21 | 18 | -4 | 6 | 64 | |
-8 | -34 | -16 | 24 | -16 | 37 | 29 | -75 | 41 | -145 | -82 | 131 | |
Net Cash Flow | 8 | 7 | -3 | 24 | 1 | 9 | -2 | -35 | -1 | -3 | 7 | -5 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 35 | 36 | 38 | 32 | 47 | 52 | 52 | 48 | 54 | 45 | 53 | 6,486 |
Inventory Days | 38 | 33 | 33 | 31 | 36 | 27 | 25 | 30 | 33 | 40 | 17 | 587 |
Days Payable | 33 | 37 | 37 | 32 | 50 | 47 | 43 | 35 | 25 | 31 | 33 | 1,804 |
Cash Conversion Cycle | 39 | 32 | 35 | 31 | 33 | 32 | 35 | 43 | 62 | 54 | 37 | 5,269 |
Working Capital Days | 40 | 33 | 38 | 31 | 32 | 35 | 40 | 47 | 67 | 54 | 43 | 4,357 |
ROCE % | 14% | 17% | 16% | 16% | 17% | 16% | 14% | 15% | 12% | 14% | -16% | -11% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 19 Mar
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 19 Mar
-
Proceedings Of The 25Th Annual General Meeting
17 Mar - Proceedings of the 25th Annual General Meeting held.
- Shareholder Meeting / Postal Ballot-Outcome of AGM 17 Mar
-
Proceedings Of The 24Th Annual General Meeting
17 Mar - 24th AGM held; results to be declared soon.
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 bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Jan 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022TranscriptNotesPPT
-
May 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Mar 2020Transcript PPT
-
Feb 2020TranscriptNotesPPT
-
Dec 2019Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Sep 2019Transcript PPT
-
Aug 2019TranscriptPPT
-
Jun 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Aug 2018TranscriptPPT
-
Feb 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Aug 2017Transcript PPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
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.