Black Box

Market Cap

5,765.41 Cr

EPS

8.20

PE Ratio

23.17

Dividend Yield

0.00 %

Industry

Information Technology

52 Week High

714.80

52 Week Low

210.20

PB Ratio

8.03

Debt to Equity

1.73

Sector

IT Enabled Services

Analyst Rating

- By Refinitiv from1 analysts

Analysts have suggested that investors can buy this stock

Buy

Buy+100.00 %

+100.00 %

Hold

Hold0.0 %

0.0 %

Sell

Sell0.0 %

0.0 %

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
L&T Technology Services	4,132.25	#1 43,752.14	33.39	#1 9,854.60	9.27	#1 1,306	-5.14	33.69
Tata Technologies	632.05	25,640.28	38.52	5,232.80	16.24	679	-0.94	38.33
Affle India	1,501.55	21,096.22	53.81	1,900.00	27.66	297	30.47	48.64
Sagility India	39.87	18,664.46	40.84	4,781.50	12.88	228	#1 207.22	41.32
Cyient	1,144.20	12,705.07	#1 20.09	7,213.10	18.30	703	-16.64	33.02
eMudhra	840.90	6,963.64	81.06	380.00	#1 49.55	76	12.00	53.90
Black Box	340.45	#7 5,765.41	#2 23.17	#3 6,300.80	#10 -0.13	#7 138	#3 37.16	39.33
Protean e-Gov Technologies (NSDL)	1,380.60	5,597.90	60.56	949.60	21.14	97	50.66	51.35
Zaggle Prepaid Ocean Services	320.90	4,306.65	53.33	786.90	41.48	44	29.61	42.21
R Systems International	320.70	3,796.35	26.41	1,696.10	11.14	140	-15.03	45.54

Automatic Screeners on ScanX

Resistance 1 Breached

Growth Rate

Revenue Growth

-0.13 %

Net Income Growth

481.01 %

Cash Flow Change

929.91 %

ROE

257.43 %

ROCE

65.67 %

EBITDA Margin (Avg.)

51.39 %

Quarterly Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Revenue	284	217	214	237	219	207	206	187	194	173	181	195	210	194	199	237	1,233	1,231	1,286	1,259	1,252	995	1,225	1,242	1,224	1,217	1,346	1,389	1,442	1,393	1,563	1,673	1,692	1,577	1,584	1,667	1,481	1,424	1,501	1,503
Expenses	224	210	213	233	222	197	195	175	182	161	170	182	194	180	185	220	1,298	1,160	1,184	1,245	1,192	942	1,134	1,158	1,162	1,145	1,293	1,328	1,370	1,324	1,530	1,610	1,607	1,491	1,490	1,551	1,364	1,324	1,385	1,382
EBITDA	60	7	1	4	-3	10	11	12	12	12	11	13	16	14	14	17	-65	71	101	14	60	53	91	84	62	72	53	61	72	68	33	63	84	86	94	116	117	101	115	122
Operating Profit %	7 %	2 %	-1 %	1 %	-2 %	5 %	1 %	6 %	6 %	-2 %	2 %	6 %	7 %	5 %	6 %	6 %	-5 %	6 %	6 %	1 %	5 %	5 %	7 %	7 %	5 %	4 %	4 %	4 %	5 %	3 %	2 %	4 %	4 %	5 %	5 %	6 %	8 %	7 %	7 %	8 %
Depreciation	4	2	2	2	2	2	2	2	2	2	2	2	2	3	3	3	7	24	28	25	21	23	25	19	29	24	25	25	25	26	31	20	31	28	29	28	29	26	28	31
Interest	7	6	7	7	7	6	7	8	5	6	7	6	6	5	6	5	28	31	36	33	31	22	30	22	24	15	17	18	24	25	25	28	34	33	32	36	41	34	32	31
Profit Before Tax	50	0	-6	-4	-12	2	3	2	6	4	3	5	8	6	6	9	-100	16	38	-44	8	9	36	42	10	33	11	19	23	18	-23	15	20	24	33	52	47	40	55	59
Tax	3	0	11	0	1	0	0	0	2	2	1	1	-1	1	1	0	-2	2	2	5	-3	3	2	5	8	2	1	3	7	3	-1	7	-4	1	1	11	6	3	4	3
Net Profit	47	0	-17	-5	-13	2	2	2	4	1	1	4	9	6	5	9	-98	14	36	-49	11	5	34	37	1	31	11	15	16	15	-23	8	23	24	32	41	41	37	51	56
EPS in ₹	16.51	0.01	-5.96	-1.63	-4.57	0.78	0.75	0.63	0.75	0.40	0.44	1.08	3.06	2.03	1.62	3.04	-7.10	4.56	11.94	-16.53	3.60	1.82	11.56	12.35	0.48	9.57	0.65	4.71	4.81	0.93	-1.36	0.47	1.38	1.43	1.90	2.43	2.97	2.21	3.04	3.33

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	633	623	590	580	2,432	2,306	2,303	2,652	3,002	2,777
Fixed Assets	90	109	111	114	400	557	622	733	794	808
Current Assets	452	420	383	396	1,897	1,547	1,554	1,807	2,026	1,813
Capital Work in Progress	0	0	0	0	0	0	0	0	2	0
Investments	0	0	0	0	0	0	0	0	30	32
Other Assets	543	514	479	467	2,032	1,749	1,681	1,920	2,176	1,937
Total Liabilities	633	623	590	580	2,432	2,306	2,303	2,652	3,002	2,777
Current Liabilities	516	531	493	444	1,658	1,983	1,694	1,915	2,044	1,553
Non Current Liabilities	15	23	18	47	755	499	403	477	663	743
Total Equity	102	69	78	90	19	-176	207	260	296	481
Reserve & Surplus	58	25	35	48	-11	-206	162	215	262	447
Share Capital	44	44	44	29	30	30	33	33	34	34

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	5	-2	-10	-7	197	110	41	-55	-102	14
Investing Activities	77	-21	-4	-5	-360	-382	15	-108	-56	35
Operating Activities	28	29	4	52	-72	1,137	303	95	13	134
Financing Activities	-100	-10	-11	-54	629	-645	-277	-43	-59	-155

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	May 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Promoter	71.18 %	71.18 %	70.57 %	70.56 %	70.56 %	71.21 %	71.21 %	71.14 %	71.14 %	71.14 %	71.14 %	71.14 %	71.14 %	71.09 %	71.06 %	71.06 %	70.60 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	4.92 %	4.83 %	4.81 %	4.71 %	3.38 %	4.34 %
DIIs	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.03 %	0.03 %
Government	0.58 %	0.58 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %	0.13 %
Public / Retail	13.16 %	13.03 %	12.38 %	12.33 %	13.86 %	12.26 %	12.29 %	12.49 %	12.66 %	12.32 %	12.13 %	13.05 %	13.44 %	13.34 %	13.93 %	15.47 %	15.88 %
Others	15.07 %	15.20 %	16.91 %	16.97 %	15.44 %	16.40 %	16.36 %	16.23 %	16.06 %	16.40 %	16.60 %	10.75 %	10.46 %	10.63 %	10.16 %	9.94 %	9.03 %
No of Share Holders	7,445	8,251	8,743	8,891	10,593	11,236	12,619	13,696	14,153	14,283	14,058	16,847	16,394	16,647	26,206	55,997	60,198