| Key Financial Ratios of BLACK BOX (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-0.55 |
0.44 |
10.83 |
-5.58 |
-12.90 |
|
| Diluted EPS (Rs.) |
-0.55 |
0.44 |
10.74 |
-5.58 |
-12.90 |
|
| Cash EPS (Rs.) |
1.96 |
1.11 |
11.90 |
-4.88 |
-11.06 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
29.90 |
31.20 |
30.04 |
17.25 |
20.02 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
29.90 |
31.20 |
30.04 |
17.25 |
20.02 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
103.98 |
103.18 |
106.56 |
86.39 |
110.01 |
|
| PBDIT/Share (Rs.) |
8.18 |
4.93 |
12.03 |
-0.63 |
-3.17 |
|
| PBIT/Share (Rs.) |
5.67 |
4.26 |
11.28 |
-1.47 |
-5.01 |
|
| PBT/Share (Rs.) |
-0.55 |
0.43 |
11.15 |
-5.72 |
-12.89 |
|
| Net Profit/Share (Rs.) |
-0.55 |
0.43 |
11.15 |
-5.72 |
-12.89 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
7.86 |
4.78 |
11.28 |
-0.73 |
-2.88 |
|
| PBIT Margin (%) |
5.45 |
4.12 |
10.58 |
-1.70 |
-4.54 |
|
| PBT Margin (%) |
-0.52 |
0.41 |
10.46 |
-6.61 |
-11.72 |
|
| Net Profit Margin (%) |
-0.52 |
0.41 |
10.46 |
-6.61 |
-11.72 |
|
| Return on Networth / Equity (%) |
-1.83 |
1.37 |
37.11 |
-33.15 |
-64.39 |
|
| Return on Capital Employed (%) |
14.04 |
11.27 |
30.87 |
-23.42 |
-43.31 |
|
| Return on Assets (%) |
-0.48 |
0.37 |
9.37 |
-4.97 |
-9.83 |
|
| Total Debt/Equity (X) |
1.05 |
1.06 |
1.37 |
2.74 |
2.42 |
|
| Asset Turnover Ratio (%) |
91.60 |
89.19 |
89.59 |
75.18 |
83.93 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.85 |
0.93 |
0.90 |
0.68 |
0.77 |
|
| Quick Ratio (X) |
0.81 |
0.86 |
0.80 |
0.63 |
0.72 |
|
| Inventory Turnover Ratio (X) |
30.94 |
18.96 |
13.51 |
20.79 |
22.76 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
788.98 |
427.49 |
398.85 |
392.15 |
329.90 |
|
| EV/Net Operating Revenue (X) |
2.55 |
1.39 |
1.31 |
1.59 |
1.05 |
|
| EV/EBITDA (X) |
32.43 |
29.14 |
11.65 |
-217.86 |
-36.57 |
|
| MarketCap/Net Operating Revenue (X) |
2.26 |
1.09 |
0.93 |
1.06 |
0.60 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
7.85 |
3.59 |
3.31 |
5.32 |
3.32 |
|
| Price/Net Operating Revenue |
2.26 |
1.09 |
0.93 |
1.06 |
0.60 |
|
| Earnings Yield |
0.00 |
0.00 |
0.11 |
-0.06 |
-0.19 |
|
Source : Dion Global Solutions Limited
