SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Circuit Systems (India) Ltd (532913)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532913 NSE: Electronics - Components | Small Cap | Circuit Systems (I) Share Price

BSE Share Price
Not Listed

Circuit Systems (India) Ltd (532913)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532913 NSE: Electronics - Components | Small Cap | Circuit Systems (I) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹19 Cr.
Current Price
₹0
52-Week Low / High
₹14 / 14
TTM EPS
₹1.6
TTM Sales
₹36.6 Cr.
Book Value per Share
₹14.3
P/E Ratio
8.88
Industry PE
43.3
Price to Book (P/B)
0.97
Price to Sales (P/S)
0.53
EV/EBITDA
4.35
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
7.86%
Return on Capital Employed (ROCE)
10.57%
Return on Assets (ROA)
4.66%
Operating Profit Margin
20.9%
Net Profit Margin
5.93%
Gross Profit Margin
20.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
41.26%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
19.19%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
33.13%
Asset Quality
Promoter Holding
71.33%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹6 Cr.
Equity
₹13.9 Cr.
Face Value
₹10
All Time Low / High
₹3.60 / 59.00

Circuit Systems (India) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 4.3%1%4%2%3.4%-14.3%9.5%9.5%10.3%10.6%-
Value Creation
Index
-0.7-0.9-0.7-0.9-0.8-2.0-0.3-0.3-0.3-0.3-

Growth Parameters

Sales 3737.730.426.124.824.321.423.825.936.637
Sales YoY Gr.-1.9%-19.4%-14.1%-5.1%-2.1%-11.8%11.2%8.9%41.3%-
Adj EPS -0.2-0.30.4-0.20.3-0.71.22.41.11.51.6
YoY Gr.-NANA-155.6%NA-334.5%NA101.7%-53.3%35.1%-
BVPS (₹) 24.825.125.422.524.714.415.61819.120.714.3
Adj Net
Profit
-0.3-0.50.6-0.30.4-0.91.73.41.62.12
Cash Flow from Ops. 6.22.63.105.92.8-0.1126.38.1-
Debt/CF from Ops. 3.75.74.7154.90.33.2-107.21.21.72.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -0.1%8.1%19.6%41.3%
Adj EPS NA39.6%8.4%35.1%
BVPS-2%-3.5%10%8.2%
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
-0.8-1.31.4-0.81.1-3.58.114.66.27.78.9
Op. Profit
Mgn %
7.21.911.79.110.811.215.522.924.820.913.8
Net Profit
Mgn %
-0.8-1.31.9-1.21.6-3.97.914.26.15.85.9
Debt to
Equity
0.60.40.40.20.10.50.50.60.40.7-
Working Cap
Days
247241246256251199186212203152107
Cash Conv.
Cycle
998211415116513611380474230

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales36.9737.6830.3826.1124.7724.2521.4023.7925.9136.60
Operating Expenses + 34.4636.9927.0723.9522.1121.5418.3418.5619.5028.96
Manufacturing Costs6.828.427.556.436.495.404.134.386.597.35
Material Costs19.0618.7913.0710.7910.9312.139.688.736.9614.09
Employee Cost 1.8122.592.252.381.881.722.713.043.97
Other Costs 6.777.773.854.472.302.142.822.742.913.55
Operating Profit 2.500.693.322.162.672.713.065.236.417.64
Operating Profit Margin (%) 6.8%1.8%10.9%8.3%10.8%11.2%14.3%22.0%24.7%20.9%
Other Income + 0.901.100.270.250.360.471.230.500.691.34
Exceptional Items 0.790.3700-0.14-6.770000
Interest 1.131.191.771.440.921.061.251.391.431.57
Depreciation 1.561.561.381.451.561.031.392.393.194.44
Profit Before Tax 1.52-0.590.43-0.480.41-5.691.641.962.482.97
Tax 0.79-0.800.03-0.020.09-0.080-1.370.850.80
Profit After Tax 0.730.200.40-0.460.32-5.621.643.331.632.17
PAT Margin (%) 2.0%0.5%1.3%-1.8%1.3%-23.2%7.7%14.0%6.3%5.9%
Adjusted EPS (₹)0.50.10.3-0.30.2-4.11.22.41.21.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Circuit Systems (I) - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 39.2739.4739.8735.3534.2119.9221.5624.8926.5228.69
Share Capital 15.7015.7015.7015.7013.8713.8713.8713.8713.8713.87
Reserves 23.5723.7724.1719.6520.346.057.6911.0212.6514.82
Debt +23.029.4210.556.601.778.349.1311.278.8616.02
Long Term Debt23.023.375.3400.042.066.728.196.4710.28
Short Term Debt06.065.216.601.736.282.413.082.385.74
Minority Interest0000000000
Trade Payables10.238.423.481.732.170.240.352.753.161.89
Others Liabilities 6.4910.668.433.934.573.502.192.452.865.20
Total Liabilities 7967.9862.3347.6142.7231.9933.2341.3641.3951.80

Fixed Assets

Net Fixed Assets +19.4118.3819.1018.33199.9212.1216.3216.8120.53
Gross Block29.5530.0332.0332.6034.8214.6018.0823.0526.7134.87
Accumulated Depreciation10.1511.6512.9314.2715.824.685.976.749.9014.34
CWIP 23.6718.8621.791.380000.031.620.11
Investments 1.101.101.106.476.426.428.329.259.4913.79
Inventories5.866.726.587.558.484.224.945.035.265.34
Trade Receivables15.1513.349.226.956.403.882.421.841.831.93
Cash Equivalents 6.351.140.830.920.323.410.780.190.180.13
Others Assets 7.468.433.7162.104.144.668.706.209.97
Total Assets 7967.9862.3347.6142.7231.9933.2341.3641.3951.80

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + 6.212.623.090.045.892.84-0.1012.026.328.14
PBT 1.52-0.590.43-4.540.41-5.691.641.962.482.97
Adjustment 2.012.603.707.432.561.662.705.944.056.10
Changes in Working Capital 2.861.02-0.94-2.813.046.83-4.394.16-0.76-1.56
Tax Paid -0.03-0.32-0.10-0.03-0.120.05-0.04-0.030.560.63
Cash Flow From Investing Activity + -0.231.28-1.748.831.26-5.14-5.91-7.71-5.49-13.07
Capex 1.231.28-1.95-1.31-0.82-3.64-3.85-6.95-5.29-8.88
Net Investments 00-0.01-3.450.050-1.90-0.9300
Others -1.4600.2213.582.03-1.50-0.160.17-0.21-4.19
Cash Flow From Financing Activity + -0.75-9.11-2.21-8.81-7.345.513.39-4.54-0.844.88
Net Proceeds from Shares 5.18000000000
Net Proceeds from Borrowing 0-8.660.50-8.780.062.020000
Interest Paid -1.06-1.19-1.75-1.45-0.92-1.06-1.26-1.22-0.76-1.71
Dividend Paid 0000000000
Others -4.870.74-0.961.42-6.484.554.65-3.32-0.076.58
Net Cash Flow 5.23-5.21-0.860.06-0.193.22-2.62-0.23-0.01-0.05

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)2.030.521.01-1.210.92-20.767.9214.336.347.86
ROCE (%)4.311.034.0423.42-14.289.539.4810.2610.57
Asset Turnover Ratio0.520.550.510.520.60.720.730.640.630.79
PAT to CFO Conversion(x)8.5113.17.73N/A18.41N/A-0.063.613.883.75
Working Capital Days
Receivable Days135.30128.40123.80103.4089.5070.2048.3032.7025.9018.80
Inventory Days50.7056.7072.9090.30107.4086.6070.3076.5072.5052.90
Payable Days146.60181.20166.108865.1036.3011.1064.80154.9065.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Circuit Systems (India) Ltd FAQs

The current trading price of Circuit Systems (I) on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Circuit Systems (I) stood at ₹19.28 Cr

The latest P/E ratio of Circuit Systems (I) as of 31-Dec-1969 is 8.88.

The latest P/B ratio of Circuit Systems (I) as of 31-Dec-1969 is 0.97.

The 52-week high of Circuit Systems (I) is ₹14.00 and the 52-week low is ₹13.90.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Circuit Systems (I) is ₹36.60 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Circuit Systems (India) Ltd

Circuit Systems (India) (CSIL) started operations in 1995.It is a leading manufacturer of printed circuit boards having state-of-art manufacturing facilities at Gandhinagar (India).

A customer oriented enterprise with a mission to assist customers to fulfill their requirements at the pinnacle of technology.Today CSIL is a key supplier to Telecom industry, Automobile sector, process control, Industrial applications and various R & D establishments.

Committed to quality and dedicated to services is what CSIL is known for,  They ensure the quality and trust customers  need in making high quality printed circuit boards. Keeping pace with the latest technologies and the directives that is being legislated to put in force from time to time, Lead free norms the Latest directives that are to be enforced.

Services offered by the company:

  • As a total solution provider CSIL offers a wide variety of value added services. Technological consultation, Design assistance,R& D requirements & tailor made express services.
  •  CSIL also have a separate proto type manufacturing facility which offers CAM services to companies world wide, In house CAD center to develop professional PCB designs. Admired to be one of the best
  • It is a solution provider to clients requirements right from Schematic design to manufacturing of prototype PCB's in amazingly less turnaround time. Response to customer with single point communication gives them a cut above the rest and helps to forge a successful partnership with their valued customers.They serve and nurture their customer through their well organized sales network.

Achievements/ recognition :

  • The company  follows  an integrated quality approach with processes that are TS-16949:2002 certified. They also have UL and LCSO accreditations.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×