Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

IT - Software

Rating :
72/99  (View)

BSE: 512175 | NSE: Not Listed

11.43
0.42 (3.81%)
23-Aug-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  11.01
  •  11.43
  •  10.46
  •  11.01
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  824
  •  0.09
  •  16.70
  •  6.83

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 57.85
  • 35.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60.26
  • 0.91%
  • 2.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.94%
  • 10.50%
  • 45.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.07
  • 24.25
  • 14.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.65
  • 45.22
  • 30.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.07
  • 96.61
  • 165.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 2.02
  • 3.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 18.92
  • 31.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
10.70
9.01
18.76%
16.96
11.92
42.28%
11.20
30.12
-62.82%
16.62
19.88
-16.40%
Expenses
9.29
11.24
-17.35%
15.98
11.27
41.79%
10.12
28.00
-63.86%
15.20
18.58
-18.19%
EBITDA
1.40
-2.23
-
0.98
0.64
53.12%
1.08
2.12
-49.06%
1.42
1.30
9.23%
EBIDTM
13.10%
-24.80%
5.80%
5.40%
9.65%
7.03%
8.53%
6.55%
Other Income
0.18
0.16
12.50%
0.22
0.41
-46.34%
0.21
0.05
320.00%
0.36
0.30
20.00%
Interest
0.81
0.73
10.96%
0.92
0.46
100.00%
0.72
0.49
46.94%
0.98
0.38
157.89%
Depreciation
0.08
0.09
-11.11%
0.08
0.08
0.00%
0.09
0.08
12.50%
0.09
0.08
12.50%
PBT
0.70
-2.90
-
0.20
0.52
-61.54%
0.47
1.60
-70.62%
0.71
1.14
-37.72%
Tax
0.10
-0.25
-
0.07
0.14
-50.00%
0.26
0.50
-48.00%
0.01
0.42
-97.62%
PAT
0.60
-2.64
-
0.13
0.37
-64.86%
0.22
1.11
-80.18%
0.70
0.72
-2.78%
PATM
5.63%
-29.34%
0.78%
3.12%
1.95%
3.67%
4.18%
3.63%
EPS
0.11
-0.50
-
0.03
0.07
-57.14%
0.04
0.21
-80.95%
0.13
0.14
-7.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
55.48
103.55
61.12
10.08
9.03
8.07
7.20
7.39
7.48
Net Sales Growth
-21.78%
69.42%
506.35%
11.63%
11.90%
12.08%
-2.57%
-1.20%
 
Cost Of Goods Sold
43.51
90.19
47.91
0.00
0.00
0.00
0.00
0.11
-0.11
Gross Profit
11.97
13.36
13.21
10.08
9.03
8.07
7.20
7.28
7.59
GP Margin
21.58%
12.90%
21.61%
100%
100%
100%
100%
98.51%
101.47%
Total Expenditure
50.59
96.36
55.38
8.67
7.47
6.97
6.44
6.77
6.43
Power & Fuel Cost
-
0.12
0.10
0.05
0.04
0.06
0.04
0.02
0.02
% Of Sales
-
0.12%
0.16%
0.50%
0.44%
0.74%
0.56%
0.27%
0.27%
Employee Cost
-
3.24
3.59
2.29
2.63
2.19
1.24
1.05
1.21
% Of Sales
-
3.13%
5.87%
22.72%
29.13%
27.14%
17.22%
14.21%
16.18%
Manufacturing Exp.
-
0.01
0.01
4.30
1.86
2.68
3.00
4.44
3.07
% Of Sales
-
0.01%
0.02%
42.66%
20.60%
33.21%
41.67%
60.08%
41.04%
General & Admin Exp.
-
2.32
1.75
1.81
2.45
1.66
1.71
0.80
0.70
% Of Sales
-
2.24%
2.86%
17.96%
27.13%
20.57%
23.75%
10.83%
9.36%
Selling & Distn. Exp.
-
0.06
1.76
0.14
0.20
0.09
0.11
0.06
0.02
% Of Sales
-
0.06%
2.88%
1.39%
2.21%
1.12%
1.53%
0.81%
0.27%
Miscellaneous Exp.
-
0.41
0.25
0.04
0.29
0.29
0.35
0.29
0.27
% Of Sales
-
0.40%
0.41%
0.40%
3.21%
3.59%
4.86%
3.92%
3.61%
EBITDA
4.88
7.19
5.74
1.41
1.56
1.10
0.76
0.62
1.05
EBITDA Margin
8.80%
6.94%
9.39%
13.99%
17.28%
13.63%
10.56%
8.39%
14.04%
Other Income
0.97
0.70
0.23
0.02
0.03
0.19
0.05
0.13
0.08
Interest
3.43
1.85
1.90
0.19
0.16
0.04
0.04
0.13
0.09
Depreciation
0.34
0.32
0.23
1.02
1.05
0.80
0.37
0.25
0.14
PBT
2.08
5.72
3.85
0.23
0.38
0.44
0.40
0.38
0.89
Tax
0.44
1.67
1.08
0.02
0.06
0.17
0.13
0.14
0.23
Tax Rate
21.15%
29.20%
28.05%
8.70%
15.79%
38.64%
32.50%
36.84%
25.84%
PAT
1.65
4.04
2.77
0.21
0.32
0.27
0.26
0.24
0.66
PAT before Minority Interest
1.65
4.04
2.77
0.21
0.32
0.27
0.26
0.24
0.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.97%
3.90%
4.53%
2.08%
3.54%
3.35%
3.61%
3.25%
8.82%
PAT Growth
475.00%
45.85%
1219.05%
-34.38%
18.52%
3.85%
8.33%
-63.64%
 
Unadjusted EPS
0.31
0.77
0.53
0.30
0.46
0.38
0.37
0.34
2.83

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
20.79
17.38
8.24
8.19
8.04
7.93
7.84
3.07
Share Capital
10.51
10.51
7.04
7.04
7.04
7.04
7.04
2.35
Total Reserves
10.28
6.87
1.20
1.15
1.00
0.90
0.80
0.72
Non-Current Liabilities
2.07
1.15
0.59
0.42
0.29
0.35
0.21
1.82
Secured Loans
0.13
0.18
0.53
0.33
0.17
0.23
0.09
0.05
Unsecured Loans
1.62
0.54
0.00
0.00
0.00
0.00
0.01
1.69
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
28.94
63.59
2.57
1.61
0.93
1.00
1.99
0.90
Trade Payables
20.53
50.07
2.01
0.99
0.12
0.30
1.30
0.49
Other Current Liabilities
2.75
2.39
0.34
0.37
0.47
0.28
0.28
0.09
Short Term Borrowings
3.87
10.30
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.78
0.83
0.21
0.26
0.34
0.41
0.41
0.32
Total Liabilities
51.80
82.12
11.40
10.22
9.26
9.28
10.04
5.79
Net Block
4.16
4.32
3.39
4.21
5.20
4.29
1.63
0.99
Gross Block
6.11
5.95
7.18
7.02
6.96
5.24
2.21
1.32
Accumulated Depreciation
1.95
1.63
3.80
2.81
1.75
0.95
0.58
0.33
Non Current Assets
7.88
7.01
4.36
4.75
5.74
4.83
2.17
1.56
Capital Work in Progress
0.00
0.00
0.44
0.00
0.00
0.00
0.00
0.03
Non Current Investment
1.23
0.00
0.54
0.54
0.54
0.54
0.54
0.54
Long Term Loans & Adv.
2.49
2.69
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
43.91
75.11
7.03
5.44
3.20
3.86
6.99
3.22
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.00
33.16
0.87
0.70
0.04
0.03
0.47
0.17
Sundry Debtors
26.48
32.54
4.24
2.75
1.94
1.55
1.58
1.33
Cash & Bank
5.08
6.74
0.62
0.79
0.65
1.04
3.22
0.64
Other Current Assets
4.35
0.99
0.03
0.12
0.57
1.25
1.73
1.08
Short Term Loans & Adv.
3.18
1.68
1.27
1.07
0.55
1.23
1.71
1.06
Net Current Assets
14.97
11.52
4.47
3.83
2.27
2.87
5.00
2.32
Total Assets
51.79
82.12
11.39
10.22
9.25
9.28
10.03
5.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
7.07
3.32
0.64
0.85
0.73
0.40
1.28
0.61
PBT
5.72
3.85
0.23
0.38
0.44
0.40
0.38
0.89
Adjustment
1.91
2.08
1.21
1.41
0.93
0.68
0.50
0.46
Changes in Working Capital
0.28
-2.38
-0.66
-0.73
-0.40
-0.53
0.51
-0.62
Cash after chg. in Working capital
7.90
3.55
0.77
1.06
0.97
0.54
1.39
0.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.83
-0.23
-0.14
-0.21
-0.24
-0.14
-0.11
-0.12
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.85
-1.45
-0.68
-0.59
-0.87
-2.48
-1.10
-1.57
Net Fixed Assets
-0.16
1.67
-0.60
-0.07
-1.71
-3.03
-0.86
Net Investments
-1.23
0.53
0.00
0.00
0.00
0.00
0.00
Others
0.54
-3.65
-0.08
-0.52
0.84
0.55
-0.24
Cash from Financing Activity
-1.60
-1.95
-0.13
-0.11
-0.25
-0.11
2.54
1.46
Net Cash Inflow / Outflow
4.62
-0.08
-0.18
0.15
-0.39
-2.18
2.72
0.50
Opening Cash & Equivalents
-3.35
-3.27
0.79
0.65
1.04
3.22
0.50
0.14
Closing Cash & Equivalent
1.28
-3.35
0.62
0.79
0.65
1.04
3.22
0.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
3.96
3.31
2.34
2.32
2.20
2.09
1.98
0.70
ROA
6.04%
5.93%
1.96%
3.30%
2.89%
2.71%
2.98%
11.45%
ROE
21.17%
21.64%
2.59%
4.04%
3.55%
3.66%
5.23%
32.23%
ROCE
26.35%
30.33%
4.81%
6.57%
6.25%
5.98%
9.41%
25.81%
Fixed Asset Turnover
17.18
9.31
1.42
1.29
1.32
1.93
4.18
5.65
Receivable days
104.03
109.82
126.66
94.87
78.90
79.16
71.68
64.78
Inventory Days
72.54
101.61
28.47
15.07
1.63
12.54
15.74
8.40
Payable days
186.55
123.51
66.63
32.91
12.22
56.40
54.51
37.92
Cash Conversion Cycle
-9.98
87.92
88.50
77.03
68.30
35.29
32.91
35.26
Total Debt/Equity
0.36
0.68
0.06
0.04
0.02
0.03
0.01
0.84
Interest Cover
4.09
3.02
2.21
3.37
10.87
10.73
3.87
11.51

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.