Black Box Ltd

Black Box Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Black Box Ltd

₹ 374 -2.91%
02 Jul - close price
blackbox.com BSE: 500463 NSE: BBOX
About

AGC Networks Ltd. (AGC), incorporated in 1986 by Tata Telecom Pvt. Ltd. to manufacture telecommunication equipment. It is currently held by Essar Telecom Ltd. Over the years, AGC evolved into an information and communication (ICT) solutions provider and integrator with a differentiated vertical approach in business communication systems, applications and services mainly within India.The company is present at multiple geographies such as Middle East, Africa, North America, Australia, New Zealand, Singapore, Philippines and UK servicing over 8000+ customers. [1] [2]

Key Points

Business Segments FY24
System Integration (86%): Offerings under this segment include Unified Communication, Data Center & Edge IT, Cyber Security, Digital Solutions & Applications, and Seamless Customer Support and managed services.

Website BSE NSE
  • Market Cap ₹ 6,298 Cr.
  • Current Price ₹ 374
  • High / Low ₹ 398 / 138
  • Stock P/E 36.7
  • Book Value ₹ 28.6
  • Dividend Yield 0.00 %
  • ROCE 30.4 %
  • ROE 44.1 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 33.3%

Cons

  • Stock is trading at 13.1 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
1,221 1,195 1,345 1,387 1,442 1,372 1,562 1,672 1,682 1,571 1,574 1,655 1,480
1,152 1,142 1,290 1,319 1,363 1,319 1,515 1,600 1,585 1,484 1,476 1,541 1,355
Operating Profit 70 53 55 68 80 52 47 72 97 87 99 114 125
OPM % 6% 4% 4% 5% 6% 4% 3% 4% 6% 6% 6% 7% 8%
-7 19 -3 -7 -7 16 -14 -9 -13 -2 -5 2 -8
Interest 24 15 16 18 24 25 25 27 34 33 32 36 40
Depreciation 29 24 25 25 25 26 31 20 31 28 29 28 29
Profit before tax 10 33 11 19 23 18 -23 15 19 24 33 52 47
Tax % 85% 5% 8% 17% 32% 14% 2% 49% -19% 2% 4% 21% 13%
1 31 10 15 16 15 -23 8 23 24 32 41 41
EPS in Rs 0.09 1.91 0.64 0.94 0.96 0.92 -1.35 0.46 1.38 1.43 1.90 2.43 2.43
Raw PDF

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
1,050 775 891 881 780 733 1,853 4,994 4,674 5,370 6,288 6,282
1,051 966 867 876 747 700 1,806 4,666 4,310 5,112 6,014 5,855
Operating Profit -1 -191 24 6 32 33 47 328 364 258 273 426
OPM % -0% -25% 3% 1% 4% 5% 3% 7% 8% 5% 4% 7%
43 -18 38 7 13 19 -67 -178 -75 0 -25 -14
Interest 36 35 26 27 26 25 45 132 98 74 111 141
Depreciation 16 40 18 8 7 8 15 92 96 99 107 114
Profit before tax -10 -285 18 -22 13 19 -79 -73 96 86 29 156
Tax % -121% 1% 16% -55% 18% 22% 1% -10% 19% 15% 20% 12%
-22 -282 15 -35 10 15 -79 -80 78 73 24 138
EPS in Rs -1.54 -19.83 1.04 -2.43 0.73 1.05 -5.30 -5.38 4.80 4.43 1.41 8.19
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 23%
5 Years: 28%
3 Years: 10%
TTM: 0%
Compounded Profit Growth
10 Years: 10%
5 Years: 77%
3 Years: 6%
TTM: 283%
Stock Price CAGR
10 Years: 39%
5 Years: 75%
3 Years: 17%
1 Year: 163%
Return on Equity
10 Years: %
5 Years: %
3 Years: 33%
Last Year: 44%

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 28 28 28 28 28 28 30 30 33 33 34 34
Reserves 277 46 58 25 41 47 -11 -206 162 215 262 447
Preference Capital 0 0 15 15 0 14 0 0 0 0 0
319 238 146 162 173 144 808 596 328 481 628 812
579 521 400 408 346 360 1,605 1,886 1,781 1,923 2,078 1,484
Total Liabilities 1,203 833 633 623 589 580 2,432 2,306 2,303 2,652 3,002 2,777
129 117 90 109 111 114 399 557 622 732 794 808
CWIP 0 3 0 0 0 0 0 0 0 0 2 0
Investments 0 0 0 0 0 0 0 0 0 0 30 32
1,074 713 543 514 478 467 2,032 1,749 1,681 1,920 2,175 1,937
Total Assets 1,203 833 633 623 589 580 2,432 2,306 2,303 2,652 3,002 2,777

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
-61 106 28 29 4 52 -72 1,137 303 95 18 134
-65 -3 77 -21 -4 -5 -360 -382 15 -108 -56 -1
128 -115 -100 -10 -11 -54 629 -645 -277 -43 -63 -155
Net Cash Flow 2 -12 5 -2 -10 -7 197 110 41 -55 -102 -21

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 199 138 101 90 97 104 170 26 19 25 24 22
Inventory Days 89 94 25 23 24 47 88 33 35 47 65 50
Days Payable 224 262 187 184 187 209 324 133 122 210 208 142
Cash Conversion Cycle 64 -30 -60 -71 -66 -59 -65 -73 -68 -137 -119 -69
Working Capital Days 110 1 19 6 19 29 36 -36 -34 -19 -4 13
ROCE % 5% -45% 4% 1% 12% 13% 7% 39% 58% 26% 20%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
71.18% 70.57% 70.56% 70.56% 71.21% 71.14% 71.14% 71.14% 71.14% 71.14% 71.14% 71.09%
5.92% 5.81% 5.73% 5.69% 5.60% 5.50% 5.58% 5.58% 5.54% 4.92% 4.83% 4.81%
0.07% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.58% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13%
22.26% 23.47% 23.56% 23.60% 23.05% 23.21% 23.15% 23.15% 23.18% 23.80% 23.90% 23.97%
No. of Shareholders 8,2518,7438,89110,59312,61913,69614,15314,28314,05816,84716,39416,647

* 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

Credit ratings

Concalls