Black Box Ltd
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]
- Market Cap ₹ 4,248 Cr.
- Current Price ₹ 252
- High / Low ₹ 312 / 120
- Stock P/E 25.6
- Book Value ₹ 20.9
- Dividend Yield 0.00 %
- ROCE 20.3 %
- ROE 16.5 %
- Face Value ₹ 2.00
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 53.1%
Cons
- Stock is trading at 12.1 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
* 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
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
995 | 1,050 | 775 | 891 | 881 | 780 | 733 | 1,853 | 4,994 | 4,674 | 5,370 | 6,288 | 6,483 | |
894 | 1,051 | 966 | 867 | 876 | 747 | 700 | 1,806 | 4,666 | 4,310 | 5,112 | 6,014 | 6,086 | |
Operating Profit | 100 | -1 | -191 | 24 | 6 | 32 | 33 | 47 | 328 | 364 | 258 | 273 | 397 |
OPM % | 10% | -0% | -25% | 3% | 1% | 4% | 5% | 3% | 7% | 8% | 5% | 4% | 6% |
11 | 43 | -18 | 38 | 7 | 13 | 19 | -67 | -178 | -75 | 0 | -25 | -17 | |
Interest | 8 | 36 | 35 | 26 | 27 | 26 | 25 | 45 | 132 | 98 | 74 | 111 | 135 |
Depreciation | 16 | 16 | 40 | 18 | 8 | 7 | 8 | 15 | 92 | 96 | 99 | 107 | 116 |
Profit before tax | 86 | -10 | -285 | 18 | -22 | 13 | 19 | -79 | -73 | 96 | 86 | 29 | 129 |
Tax % | 26% | -121% | 1% | 16% | -55% | 18% | 22% | 1% | -10% | 19% | 15% | 20% | |
64 | -22 | -282 | 15 | -35 | 10 | 15 | -79 | -80 | 78 | 73 | 24 | 120 | |
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 | 7.14 | |
Dividend Payout % | 34% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 20% |
5 Years: | 54% |
3 Years: | 8% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 57% |
3 Years: | -22% |
TTM: | 291% |
Stock Price CAGR | |
---|---|
10 Years: | 37% |
5 Years: | 62% |
3 Years: | -9% |
1 Year: | 82% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 53% |
Last Year: | 16% |
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 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 14 | 28 | 28 | 28 | 28 | 28 | 28 | 30 | 30 | 33 | 33 | 34 | 34 |
Reserves | 308 | 277 | 46 | 58 | 25 | 41 | 47 | -11 | -206 | 162 | 215 | 262 | 318 |
Preference Capital | 0 | 0 | 0 | 15 | 15 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | |
129 | 319 | 238 | 146 | 162 | 173 | 144 | 808 | 596 | 328 | 481 | 628 | 666 | |
468 | 579 | 521 | 400 | 408 | 346 | 360 | 1,605 | 1,886 | 1,781 | 1,923 | 2,078 | 1,986 | |
Total Liabilities | 919 | 1,203 | 833 | 633 | 623 | 589 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 3,004 |
44 | 129 | 117 | 90 | 109 | 111 | 114 | 399 | 557 | 622 | 732 | 794 | 798 | |
CWIP | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
Investments | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 31 |
794 | 1,074 | 713 | 543 | 514 | 478 | 467 | 2,032 | 1,749 | 1,681 | 1,920 | 2,175 | 2,175 | |
Total Assets | 919 | 1,203 | 833 | 633 | 623 | 589 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 3,004 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-46 | -61 | 106 | 28 | 29 | 4 | 52 | -72 | 1,137 | 303 | 95 | 18 | |
-59 | -65 | -3 | 77 | -21 | -4 | -5 | -360 | -382 | 15 | -108 | -56 | |
117 | 128 | -115 | -100 | -10 | -11 | -54 | 629 | -645 | -277 | -43 | -63 | |
Net Cash Flow | 11 | 2 | -12 | 5 | -2 | -10 | -7 | 197 | 110 | 41 | -55 | -102 |
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 | 190 | 199 | 138 | 101 | 90 | 97 | 104 | 170 | 26 | 19 | 25 | 24 |
Inventory Days | 44 | 89 | 94 | 25 | 23 | 24 | 47 | 88 | 33 | 35 | 47 | 65 |
Days Payable | 183 | 224 | 262 | 187 | 184 | 187 | 209 | 324 | 133 | 122 | 210 | 208 |
Cash Conversion Cycle | 51 | 64 | -30 | -60 | -71 | -66 | -59 | -65 | -73 | -68 | -137 | -119 |
Working Capital Days | 80 | 110 | 1 | 19 | 6 | 19 | 29 | 36 | -36 | -34 | -19 | -4 |
ROCE % | 27% | 5% | -45% | 4% | 1% | 12% | 13% | 7% | 39% | 58% | 26% | 20% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 18 Apr
- Compliance Certificate Pursuant To Regulation 40(9) & 40(10) Of SEBI (LODR) Regulation 2015 For The Year Ended March 31, 2024 15 Apr
-
Compliance Certificate For The Year Ended March 31, 2024
12 Apr - Dear Sir/Madam, We hereby submit the Compliance certificate pursuant to regulation 7(3) of SEBI Listing Regulations, 2015 for the year ended March 31, 2024. This …
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Dear Sir/Madam, Please find attached the certificate issued by M/s Datamatics Business Solutions Limited, RTA pursuant to Regulation 74(5) of SEBI (Depositories and Participants) Regulation, …
- Closure of Trading Window 26 Mar
Annual reports
-
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 nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
Business Segments
System Integration: Offerings under this segment include Unified Communication, Data Center & Edge IT, Cyber Security, Digital Solutions & Applications and Seamless Customer Support and managed services.
Technology Product Solution: Offerings under this segment include IT infrastructure, specialty networking, multimedia and keyboard/video/mouse (“KVM”) switching.
Consulting Business: This business is related to providing consulting services for performance improvement and customer experience. [1]