Cords Cable Industries Ltd

Cords Cable Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Cords Cable Industries Ltd

₹ 94.4 -0.44%
09 Jun 1:26 p.m.
cordscable.com BSE: 532941 NSE : CORDSCABLE
About

Cords Cable Industries Limited (CORDS) is a specialised Control & Instrumentation cable company offering a wide range of cable products to multiple industries. It has a niche in the manufacturing of customised cables as per the customer’s specifications as 95% of the company’s orders are based on customer specifications. [1]

Key Points

Products
The product range of the company includes instrumentation cables, control cables (up to 1.10 KV), and low tension (LT) power cables (up to 1.10 KV). [1]

Revenue Mix
Hydrocarbons - 67% in FY21 vs 69% in FY20
Power Sector - 11% in FY21 vs 6% in FY20
Metros & Freight Corridors - 6% in FY21 vs 5% in FY20
Others - 16% in FY21 vs 20% in FY20 [2]

Website BSE NSE
  • Market Cap ₹ 122 Cr.
  • Current Price ₹ 94.4
  • High / Low ₹ 101 / 48.5
  • Stock P/E 16.9
  • Book Value ₹ 123
  • Dividend Yield 0.00 %
  • ROCE 13.9 %
  • ROE 4.64 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.75 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 7.57% over past five years.
  • Company has a low return on equity of 3.96% over last 3 years.
  • Contingent liabilities of Rs.103 Cr.
  • Company's cost of borrowing seems high

* 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: Cables Industry: Cables - Power

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
97.41 49.00 83.41 90.08 100.89 88.38 105.98 110.63 133.00 123.17 131.74 129.36 141.98
88.52 43.82 74.56 80.37 89.90 78.93 96.01 100.81 124.04 114.06 122.24 119.43 130.98
Operating Profit 8.89 5.18 8.85 9.71 10.99 9.45 9.97 9.82 8.96 9.11 9.50 9.93 11.00
OPM % 9.13% 10.57% 10.61% 10.78% 10.89% 10.69% 9.41% 8.88% 6.74% 7.40% 7.21% 7.68% 7.75%
0.38 0.50 0.30 0.26 0.32 0.28 0.31 0.24 0.40 0.42 0.35 0.21 0.41
Interest 6.64 3.75 5.75 6.34 6.99 5.93 6.40 5.90 5.28 5.21 5.48 5.91 6.90
Depreciation 1.60 1.64 1.90 1.79 1.75 1.81 1.85 1.92 1.75 1.91 1.96 1.96 1.86
Profit before tax 1.03 0.29 1.50 1.84 2.57 1.99 2.03 2.24 2.33 2.41 2.41 2.27 2.65
Tax % -361.17% 55.17% 33.33% 28.80% 24.90% 26.63% 25.12% 31.70% 20.17% 28.22% 28.63% 27.75% 20.00%
Net Profit 4.75 0.12 1.00 1.31 1.92 1.45 1.52 1.54 1.86 1.74 1.72 1.64 2.12
EPS in Rs 3.67 0.09 0.77 1.01 1.49 1.12 1.18 1.19 1.44 1.35 1.33 1.27 1.64
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
377 385 263 265 283 323 365 417 421 323 438 526
341 347 237 238 254 290 330 378 379 289 400 487
Operating Profit 36 38 26 27 29 33 36 39 42 35 38 40
OPM % 9% 10% 10% 10% 10% 10% 10% 9% 10% 11% 9% 8%
1 2 2 2 2 2 1 2 1 1 1 1
Interest 23 23 20 20 21 22 23 24 26 23 24 23
Depreciation 7 8 5 5 5 5 5 6 7 7 7 8
Profit before tax 7 9 3 4 5 8 9 11 11 6 9 10
Tax % 28% 32% 32% 29% 36% 34% 32% 35% 2% 30% 26% 26%
Net Profit 5 6 2 3 3 5 6 7 11 4 6 7
EPS in Rs 4.69 5.32 1.78 2.36 2.41 4.00 4.84 5.69 8.25 3.37 4.93 5.58
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: 3%
5 Years: 8%
3 Years: 8%
TTM: 20%
Compounded Profit Growth
10 Years: 2%
5 Years: 2%
3 Years: -13%
TTM: 14%
Stock Price CAGR
10 Years: 19%
5 Years: 5%
3 Years: 39%
1 Year: 75%
Return on Equity
10 Years: 4%
5 Years: 5%
3 Years: 4%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
13 13 13 13 15 13 15 15 15 15 13 13
Reserves 86 92 94 96 104 108 114 122 128 133 139 146
92 83 72 68 62 69 79 87 83 84 92 76
107 103 105 108 105 89 80 87 91 64 80 101
Total Liabilities 296 289 283 284 283 279 286 309 315 294 324 337
114 109 104 99 94 90 92 96 96 93 90 87
CWIP 1 1 1 1 1 -0 -0 -0 -0 -0 6 6
Investments -0 0 0 0 0 0 0 1 0 0 0 0
181 179 178 183 187 189 193 212 219 201 228 243
Total Assets 296 289 283 284 283 279 286 309 315 294 324 337

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
30 38 32 23 23 19 20 18 42 18 30 35
-4 -1 1 1 -0 -2 -7 -3 -12 4 -10 -6
-22 -33 -31 -25 -21 -17 -13 -15 -30 -21 -17 -33
Net Cash Flow 3 4 2 -1 2 -0 0 -0 -0 0 3 -4

Ratios

Figures in Rs. Crores

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 87 78 116 119 122 105 102 99 105 123 107 103
Inventory Days 57 62 81 85 81 68 67 65 67 88 74 55
Days Payable 107 103 162 165 144 100 82 78 89 78 73 70
Cash Conversion Cycle 37 37 36 39 58 73 86 87 82 134 109 88
Working Capital Days 58 55 77 83 86 89 92 94 91 134 103 88
ROCE % 16% 17% 12% 13% 14% 16% 16% 16% 16% 13% 13% 14%

Shareholding Pattern

Numbers in percentages

15 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
51.64 51.64 51.64 51.64 51.64 51.64 51.68 51.77 51.77 51.77 51.77 51.77
0.70 0.70 0.70 0.37 0.00 0.00 0.00 0.00 0.00 0.01 0.29 0.00
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00
47.66 47.66 47.66 47.99 48.35 48.35 48.31 48.22 48.22 48.21 47.94 48.23

* 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

DRHP

Credit ratings

Concalls

  • Feb 2023
    Transcript
    Notes
    PPT
  • Feb 2023
    Transcript
    Notes
    PPT
  • Nov 2022
    Transcript
    Notes
    PPT
  • Sep 2022
    Transcript
    Notes
    PPT
  • Sep 2022
    Transcript
    Notes
    PPT
  • Jun 2022
    Transcript
    Notes
    PPT
  • Mar 2022
    Transcript
    Notes
    PPT
  • Nov 2021
    Transcript
    Notes
    PPT
  • Aug 2021
    Transcript
    Notes
    PPT
  • Mar 2021
    Transcript
    Notes
    PPT
  • Dec 2020
    Transcript
    Notes
    PPT
  • Oct 2020
    Transcript
    Notes
    PPT
  • Feb 2020
    Transcript
    Notes
    PPT
  • Dec 2019
    Transcript
    Notes
    PPT
  • Aug 2019
    Transcript
    Notes
    PPT
  • Jun 2019
    Transcript
    Notes
    PPT
  • Mar 2019
    Transcript
    Notes
    PPT
  • Nov 2018
    Transcript
    Notes
    PPT
  • Nov 2018
    Transcript
    Notes
    PPT
  • Aug 2018
    Transcript
    Notes
    PPT
  • Jun 2018
    Transcript
    Notes
    PPT
  • Jun 2018
    Transcript
    Notes
    PPT
  • Feb 2018
    Transcript
    Notes
    PPT
  • Dec 2017
    Transcript
    Notes
    PPT
  • Sep 2017
    Transcript
    Notes
    PPT
  • Jul 2017
    Transcript
    Notes
    PPT