Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

IT - Software

Rating :
N/A  (View)

BSE: 512161 | NSE: 8KMILES

32.60
-0.40 (-1.21%)
17-Feb-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  34.65
  •  34.65
  •  31.40
  •  33.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61779
  •  20.14
  •  142.15
  •  27.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 99.49
  • 10.22
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 209.67
  • N/A
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.16%
  • 2.32%
  • 52.78%
  • FII
  • DII
  • Others
  • 0.4%
  • 0.00%
  • 6.34%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 35.67
  • 14.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.33
  • 7.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.22
  • 69.28
  • 81.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 27.52
  • 208.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.13
  • 1.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 134.48
  • 173.23
  • 108.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
0.00
282.57
-100.00%
0.00
240.22
-100.00%
0.00
0.00
0.00
260.56
223.88
16.38%
Expenses
0.00
191.31
-100.00%
0.00
156.52
-100.00%
0.00
0.00
0.00
171.11
147.13
16.30%
EBITDA
0.00
91.26
-100.00%
0.00
83.70
-100.00%
0.00
0.00
0.00
89.45
76.74
16.56%
EBIDTM
0.00%
32.30%
0.00%
34.84%
0.00%
0.00%
34.33%
34.28%
Other Income
0.00
5.70
-100.00%
0.00
4.86
-100.00%
0.00
0.00
0.00
-1.30
0.59
-
Interest
0.00
3.35
-100.00%
0.00
2.08
-100.00%
0.00
0.00
0.00
2.21
2.07
6.76%
Depreciation
0.00
12.99
-100.00%
0.00
11.76
-100.00%
0.00
0.00
0.00
11.65
8.61
35.31%
PBT
0.00
80.62
-100.00%
0.00
74.72
-100.00%
0.00
0.00
0.00
74.27
66.65
11.43%
Tax
0.00
17.68
-100.00%
0.00
16.22
-100.00%
0.00
0.00
0.00
16.47
15.14
8.78%
PAT
0.00
62.94
-100.00%
0.00
58.50
-100.00%
0.00
0.00
0.00
57.80
51.50
12.23%
PATM
0.00%
22.27%
0.00%
24.35%
0.00%
0.00%
22.18%
23.01%
EPS
0.00
16.68
-100.00%
0.00
15.57
-100.00%
0.00
0.00
0.00
15.12
14.68
3.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
842.19
849.24
528.34
271.93
124.85
44.06
26.21
21.06
16.32
Net Sales Growth
-
-0.83%
60.74%
94.29%
117.81%
183.36%
68.10%
24.45%
29.04%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
842.19
849.24
528.34
271.93
124.85
44.06
26.21
21.06
16.32
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
677.74
555.87
343.53
183.42
86.58
30.26
20.77
16.06
13.09
Power & Fuel Cost
-
0.30
0.30
0.28
0.00
0.00
0.05
0.00
0.00
0.00
% Of Sales
-
0.04%
0.04%
0.05%
0%
0%
0.11%
0%
0%
0%
Employee Cost
-
290.53
235.58
176.36
127.33
56.65
23.36
15.67
13.12
10.56
% Of Sales
-
34.50%
27.74%
33.38%
46.82%
45.37%
53.02%
59.79%
62.30%
64.71%
Manufacturing Exp.
-
274.74
246.20
124.59
17.77
10.06
0.00
0.00
0.00
0.00
% Of Sales
-
32.62%
28.99%
23.58%
6.53%
8.06%
0%
0%
0%
0%
General & Admin Exp.
-
58.53
44.04
29.57
17.58
7.94
6.85
5.11
2.95
2.52
% Of Sales
-
6.95%
5.19%
5.60%
6.46%
6.36%
15.55%
19.50%
14.01%
15.44%
Selling & Distn. Exp.
-
43.59
20.91
9.26
20.74
11.92
0.00
0.00
0.00
0.00
% Of Sales
-
5.18%
2.46%
1.75%
7.63%
9.55%
0%
0%
0%
0%
Miscellaneous Exp.
-
10.05
8.84
3.47
0.00
0.00
0.00
0.00
0.00
0.02
% Of Sales
-
1.19%
1.04%
0.66%
0%
0%
0%
0%
0%
0.12%
EBITDA
-
164.45
293.37
184.81
88.51
38.27
13.80
5.44
5.00
3.23
EBITDA Margin
-
19.53%
34.55%
34.98%
32.55%
30.65%
31.32%
20.76%
23.74%
19.79%
Other Income
-
14.53
8.45
0.90
0.21
0.29
0.05
0.07
0.06
0.02
Interest
-
12.95
10.66
1.64
0.21
0.45
0.37
0.17
0.05
0.02
Depreciation
-
69.60
25.19
13.52
20.23
9.12
4.31
0.81
0.80
0.69
PBT
-
96.43
265.97
170.55
68.29
28.99
9.16
4.53
4.21
2.54
Tax
-
16.60
60.56
41.36
15.05
5.90
1.73
0.56
0.71
0.45
Tax Rate
-
17.21%
22.77%
24.25%
22.04%
20.35%
18.89%
12.36%
16.86%
17.72%
PAT
-
68.71
171.61
104.74
39.59
18.98
6.08
3.97
3.50
2.09
PAT before Minority Interest
-
79.82
205.41
129.19
53.24
23.09
7.43
3.97
3.50
2.09
Minority Interest
-
-11.11
-33.80
-24.45
-13.65
-4.11
-1.35
0.00
0.00
0.00
PAT Margin
-
8.16%
20.21%
19.82%
14.56%
15.20%
13.80%
15.15%
16.62%
12.81%
PAT Growth
-
-59.96%
63.84%
164.56%
108.59%
212.17%
53.15%
13.43%
67.46%
 
Unadjusted EPS
-
22.52
56.24
34.43
36.34
18.35
6.05
3.95
6.31
3.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
592.32
491.09
319.95
210.21
111.29
62.01
27.59
25.52
20.69
Share Capital
15.26
15.26
15.26
10.89
10.34
10.04
10.04
5.55
5.55
Total Reserves
577.07
475.84
304.69
193.56
89.44
51.96
17.55
19.96
15.14
Non-Current Liabilities
62.17
53.89
22.26
0.62
0.58
9.92
8.93
8.65
9.94
Secured Loans
2.05
12.57
20.06
0.22
0.00
0.07
0.14
0.03
0.08
Unsecured Loans
52.71
37.50
0.00
0.00
0.00
1.16
0.00
1.19
0.99
Long Term Provisions
0.65
0.63
0.48
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
170.49
126.64
58.75
43.17
14.75
6.50
8.24
10.25
4.70
Trade Payables
83.22
41.36
15.98
5.56
1.76
0.00
0.00
0.57
1.91
Other Current Liabilities
32.28
41.63
5.70
19.50
6.92
1.11
3.40
7.20
2.58
Short Term Borrowings
53.00
25.92
15.72
2.39
0.07
2.48
1.88
1.66
0.00
Short Term Provisions
2.00
17.72
21.35
15.73
6.00
2.91
2.96
0.83
0.21
Total Liabilities
997.99
818.86
509.19
314.32
151.86
99.56
44.76
44.42
35.33
Net Block
636.99
358.34
187.40
146.37
79.12
52.25
0.73
5.98
6.05
Gross Block
736.60
386.13
201.26
175.51
88.31
54.71
1.34
6.41
6.05
Accumulated Depreciation
99.60
27.80
13.87
29.14
9.19
2.45
0.61
0.44
0.01
Non Current Assets
682.89
431.94
233.52
171.46
105.98
78.45
25.26
27.99
23.87
Capital Work in Progress
0.00
28.06
20.72
18.13
19.90
19.58
17.48
16.43
12.59
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
45.87
45.12
1.92
3.39
3.38
3.04
3.47
5.59
5.23
Other Non Current Assets
0.03
0.42
23.48
3.58
3.58
3.58
3.58
0.00
0.00
Current Assets
315.11
386.93
275.66
142.85
45.87
21.11
19.50
16.42
11.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
237.68
252.52
129.48
80.21
28.14
13.42
13.83
12.95
10.96
Cash & Bank
8.15
10.99
89.79
28.56
14.78
4.83
1.45
2.97
0.44
Other Current Assets
69.27
39.92
31.32
33.23
2.95
2.86
4.23
0.50
0.06
Short Term Loans & Adv.
48.24
83.49
25.08
0.86
2.11
2.50
2.85
0.39
0.00
Net Current Assets
144.62
260.29
216.91
99.68
31.13
14.60
11.27
6.17
6.76
Total Assets
998.00
818.87
509.18
314.31
151.85
99.56
44.76
44.41
35.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
184.06
125.10
71.73
18.89
26.08
12.16
-7.42
-3.35
11.40
PBT
96.43
265.97
129.19
68.29
28.99
9.16
3.97
4.22
13.64
Adjustment
77.73
27.31
56.32
20.44
9.57
4.68
0.64
0.80
0.17
Changes in Working Capital
70.44
-105.52
-79.93
-54.78
-6.58
0.05
-12.03
-8.37
-2.41
Cash after chg. in Working capital
244.60
187.76
105.58
33.95
31.98
13.89
-7.42
-3.35
11.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.54
-62.66
-33.85
-15.05
-5.90
-1.73
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-232.44
-230.31
-56.67
-85.71
-36.65
-57.50
-2.07
-3.77
-18.80
Net Fixed Assets
0.06
5.98
10.29
-0.33
-4.92
-2.03
-1.00
-0.86
Net Investments
-26.48
-4.33
-42.00
-28.28
-6.34
0.00
0.00
0.00
Others
-206.02
-231.96
-24.96
-57.10
-25.39
-55.47
-1.07
-2.91
Cash from Financing Activity
23.13
34.37
45.49
80.59
20.52
48.73
7.96
9.66
7.84
Net Cash Inflow / Outflow
-25.25
-70.83
60.54
13.77
9.95
3.39
-1.53
2.54
0.44
Opening Cash & Equivalents
10.23
88.83
28.29
14.78
4.83
1.45
2.97
0.44
0.00
Closing Cash & Equivalent
8.15
10.23
88.83
28.56
14.78
4.83
1.45
2.97
0.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
194.09
160.92
104.84
70.38
36.18
23.15
10.30
10.34
8.38
ROA
8.79%
30.93%
31.37%
22.84%
18.37%
10.29%
8.91%
8.78%
5.92%
ROE
14.74%
50.65%
49.27%
35.00%
28.54%
16.58%
14.95%
15.16%
10.11%
ROCE
16.98%
58.96%
60.03%
42.24%
33.24%
19.97%
16.17%
16.94%
11.77%
Fixed Asset Turnover
1.50
2.89
2.80
2.06
1.75
1.57
6.76
3.38
2.70
Receivable days
106.23
82.09
72.43
72.72
60.75
112.86
186.39
207.19
245.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
33.46
19.79
12.11
7.18
3.66
0.00
6.28
32.39
61.87
Cash Conversion Cycle
72.77
62.30
60.33
65.54
57.09
112.86
180.11
174.80
183.31
Total Debt/Equity
0.20
0.18
0.13
0.01
0.00
0.06
0.08
0.11
0.05
Interest Cover
8.44
25.94
105.28
326.94
65.77
25.63
27.42
88.53
108.82

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.