Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

IT - Software

Rating :
72/99  (View)

BSE: 539122 | NSE: BODHTREE

48.00
-1.15 (-2.34%)
17-Jan-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  49.15
  •  51.80
  •  48.00
  •  49.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3212
  •  1.54
  •  54.20
  •  28.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98.09
  • 14.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 106.53
  • N/A
  • 1.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.22%
  • 3.11%
  • 40.38%
  • FII
  • DII
  • Others
  • 0%
  • 9.58%
  • 5.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.45
  • 22.12
  • 13.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 42.89
  • 21.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 70.46
  • 41.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 33.76
  • 26.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.35
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.08
  • 10.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
18.96
12.77
48.47%
28.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
14.80
9.97
48.45%
24.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
4.15
2.80
48.21%
4.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
21.92%
21.94%
14.86%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.50
1.20
-58.33%
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.59
0.72
-18.06%
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.20
1.48
48.65%
2.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1.86
1.81
2.76%
1.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.34
0.53
-35.85%
0.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1.53
1.27
20.47%
0.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
8.06%
9.99%
1.63%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.77
0.64
20.31%
0.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Net Sales
-
116.35
114.50
78.76
46.21
28.14
27.65
19.75
Net Sales Growth
-
1.62%
45.38%
70.44%
64.21%
1.77%
40.0%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
116.35
114.50
78.76
46.21
28.14
27.65
19.75
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
97.40
100.40
71.61
42.69
31.20
35.01
23.46
Power & Fuel Cost
-
0.33
0.34
0.36
0.49
0.72
0.69
0.64
% Of Sales
-
0.28%
0.30%
0.46%
1.06%
2.56%
2.50%
3.24%
Employee Cost
-
11.33
15.45
15.53
17.43
19.45
18.41
11.47
% Of Sales
-
9.74%
13.49%
19.72%
37.72%
69.12%
66.58%
58.08%
Manufacturing Exp.
-
0.63
0.82
0.80
0.75
0.18
0.23
0.00
% Of Sales
-
0.54%
0.72%
1.02%
1.62%
0.64%
0.83%
0%
General & Admin Exp.
-
4.96
4.32
3.78
5.82
6.67
9.70
8.88
% Of Sales
-
4.26%
3.77%
4.80%
12.59%
23.70%
35.08%
44.96%
Selling & Distn. Exp.
-
0.07
0.20
0.10
0.04
1.06
1.13
1.64
% Of Sales
-
0.06%
0.17%
0.13%
0.09%
3.77%
4.09%
8.30%
Miscellaneous Exp.
-
0.69
0.64
0.31
0.33
1.76
4.11
0.48
% Of Sales
-
0.59%
0.56%
0.39%
0.71%
6.25%
14.86%
2.43%
EBITDA
-
18.95
14.10
7.15
3.52
-3.06
-7.36
-3.71
EBITDA Margin
-
16.29%
12.31%
9.08%
7.62%
-10.87%
-26.62%
-18.78%
Other Income
-
2.65
0.23
0.88
1.51
0.89
0.99
1.74
Interest
-
3.51
2.08
2.52
2.48
0.13
0.28
0.14
Depreciation
-
5.86
5.79
1.20
1.27
1.88
1.54
1.44
PBT
-
12.23
6.45
4.31
1.28
-4.17
-8.20
-3.56
Tax
-
4.45
2.15
1.55
-0.49
-0.78
1.32
1.60
Tax Rate
-
36.39%
33.33%
35.96%
-38.28%
11.94%
-16.10%
-44.94%
PAT
-
7.78
4.30
2.76
1.77
-4.76
-6.55
-2.28
PAT before Minority Interest
-
7.78
4.30
2.76
1.77
-5.76
-9.51
-5.16
Minority Interest
-
0.00
0.00
0.00
0.00
1.00
2.96
2.88
PAT Margin
-
6.69%
3.76%
3.50%
3.83%
-16.92%
-23.69%
-11.54%
PAT Growth
-
80.93%
55.80%
55.93%
137.18%
27.33%
-187.28%
 
Unadjusted EPS
-
3.90
2.17
1.54
1.01
-7.50
-10.33
-4.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Shareholder's Funds
49.95
43.98
40.88
38.12
15.83
17.01
24.72
Share Capital
19.96
19.96
18.05
20.60
6.34
6.34
6.34
Total Reserves
29.99
24.02
22.83
17.52
0.38
10.67
14.63
Non-Current Liabilities
2.70
2.75
-0.05
1.45
0.32
1.33
1.57
Secured Loans
1.08
1.75
0.44
0.37
0.32
0.54
0.68
Unsecured Loans
1.25
1.37
0.00
2.00
0.00
0.00
0.23
Long Term Provisions
0.73
0.69
0.44
0.36
0.00
0.00
0.00
Current Liabilities
97.19
61.47
49.20
24.60
4.01
7.52
4.40
Trade Payables
64.58
18.23
15.04
4.27
1.34
1.32
1.88
Other Current Liabilities
24.08
25.03
26.62
11.79
1.68
0.71
0.60
Short Term Borrowings
8.45
18.12
7.28
8.26
0.00
0.00
0.00
Short Term Provisions
0.08
0.09
0.27
0.28
0.99
5.48
1.92
Total Liabilities
149.84
108.20
90.03
64.17
28.83
35.53
43.33
Net Block
18.10
14.92
13.80
4.60
9.43
9.24
9.86
Gross Block
38.29
29.25
22.34
12.12
16.43
15.13
14.26
Accumulated Depreciation
20.19
14.33
8.54
7.52
6.99
5.89
4.41
Non Current Assets
26.88
30.93
28.82
26.57
9.91
9.61
10.30
Capital Work in Progress
1.51
8.71
7.69
9.73
0.10
0.00
0.06
Non Current Investment
7.27
7.30
7.33
7.23
0.38
0.38
0.38
Long Term Loans & Adv.
0.00
0.00
0.00
5.02
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
122.97
77.26
61.20
37.59
18.88
25.88
33.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
17.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
106.12
57.72
38.16
24.43
8.37
8.98
6.05
Cash & Bank
3.43
3.07
3.59
2.25
3.03
12.24
2.93
Other Current Assets
13.42
1.83
7.25
5.35
7.48
4.66
7.02
Short Term Loans & Adv.
9.11
14.64
12.21
5.57
7.48
4.66
7.02
Net Current Assets
25.78
15.79
12.00
12.99
14.87
18.36
28.60
Total Assets
149.85
108.19
90.02
64.16
28.82
35.52
43.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
17.07
-3.89
13.67
2.49
-9.31
-5.03
-6.63
PBT
7.78
4.30
2.76
1.28
-4.17
-8.20
-3.56
Adjustment
11.39
10.30
3.78
2.43
2.06
4.70
1.61
Changes in Working Capital
-3.61
-16.13
9.08
-1.48
-4.81
0.06
-3.97
Cash after chg. in Working capital
15.56
-1.52
15.62
2.23
-6.92
-3.43
-5.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.51
-2.37
-1.94
0.26
-0.02
-1.60
-0.70
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.55
-7.70
-8.14
-11.18
-2.28
15.54
-18.19
Net Fixed Assets
-1.84
-7.93
-8.18
-13.15
-0.52
0.59
Net Investments
0.03
0.03
-0.10
0.36
0.00
0.00
Others
0.26
0.20
0.14
1.61
-1.76
14.95
Cash from Financing Activity
-15.42
11.62
-5.32
8.72
2.38
-1.21
25.85
Net Cash Inflow / Outflow
0.10
0.03
0.22
0.02
-9.21
9.31
1.03
Opening Cash & Equivalents
0.28
0.25
0.03
0.01
12.24
2.93
1.90
Closing Cash & Equivalent
0.38
0.28
0.25
0.03
3.03
12.24
2.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
25.03
22.03
22.65
19.98
10.55
26.77
33.01
ROA
6.03%
4.34%
3.58%
3.80%
-17.89%
-24.13%
-11.92%
ROE
16.56%
10.14%
7.26%
8.46%
-48.64%
-50.19%
-24.66%
ROCE
24.59%
14.82%
13.93%
11.54%
-38.10%
-36.72%
-13.35%
Fixed Asset Turnover
3.45
4.44
4.57
3.24
1.78
1.88
1.38
Receivable days
256.98
152.82
145.03
129.55
112.53
99.20
111.76
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
797.09
261.51
189.93
50.01
20.65
25.78
43.68
Cash Conversion Cycle
-540.11
-108.69
-44.91
79.54
91.88
73.42
68.07
Total Debt/Equity
0.24
0.51
0.20
0.29
0.05
0.03
0.04
Interest Cover
4.49
4.10
2.71
1.51
-48.54
-28.04
-23.62

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.