Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

IT - Software

Rating :
52/99

BSE: 531161 | NSE: Not Listed

111.28
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  105.80
  •  115.70
  •  102.25
  •  104.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  342
  •  53.45
  •  147.50
  •  77.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 222.58
  • 18.02
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 204.28
  • 1.12%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.93%
  • 1.96%
  • 17.27%
  • FII
  • DII
  • Others
  • 0.34%
  • 0.00%
  • 13.50%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.20
  • 5.56
  • -3.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.52
  • -3.33
  • -8.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.16
  • -3.32
  • -12.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 12.27
  • 13.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.97
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.11
  • 6.62
  • 8.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
20.87
21.63
-3.51%
23.19
21.27
9.03%
20.54
17.68
16.18%
19.16
21.72
-11.79%
Expenses
18.54
16.86
9.96%
18.84
15.52
21.39%
17.02
14.40
18.19%
16.25
19.28
-15.72%
EBITDA
2.33
4.77
-51.15%
4.35
5.75
-24.35%
3.52
3.29
6.99%
2.91
2.44
19.26%
EBIDTM
11.16%
22.07%
18.75%
27.02%
17.14%
18.59%
15.19%
11.24%
Other Income
1.40
1.80
-22.22%
1.42
1.29
10.08%
1.77
0.39
353.85%
1.58
1.10
43.64%
Interest
0.07
0.02
250.00%
0.07
0.01
600.00%
0.08
0.18
-55.56%
0.05
0.13
-61.54%
Depreciation
0.82
0.77
6.49%
0.77
0.74
4.05%
0.94
0.70
34.29%
0.78
0.66
18.18%
PBT
2.84
5.79
-50.95%
4.93
6.28
-21.50%
4.27
2.79
53.05%
3.65
2.75
32.73%
Tax
0.50
1.41
-64.54%
1.07
1.65
-35.15%
0.89
0.67
32.84%
0.24
0.29
-17.24%
PAT
2.35
4.38
-46.35%
3.86
4.63
-16.63%
3.38
2.12
59.43%
3.42
2.46
39.02%
PATM
11.26%
20.23%
16.66%
21.79%
16.47%
12.00%
17.84%
11.34%
EPS
1.27
1.72
-26.16%
1.75
2.10
-16.67%
1.56
1.20
30.00%
1.60
1.22
31.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
83.76
79.74
95.60
89.33
72.68
60.84
62.31
Net Sales Growth
1.77%
-16.59%
7.02%
22.91%
19.46%
-2.36%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
83.76
79.74
95.60
89.33
72.68
60.84
62.31
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
70.65
62.95
78.47
63.11
54.28
40.95
44.09
Power & Fuel Cost
-
0.22
0.18
0.16
0.30
0.33
0.37
% Of Sales
-
0.28%
0.19%
0.18%
0.41%
0.54%
0.59%
Employee Cost
-
36.07
32.67
28.87
25.93
24.86
30.54
% Of Sales
-
45.23%
34.17%
32.32%
35.68%
40.86%
49.01%
Manufacturing Exp.
-
12.49
35.08
24.95
21.93
7.79
3.52
% Of Sales
-
15.66%
36.69%
27.93%
30.17%
12.80%
5.65%
General & Admin Exp.
-
6.22
4.74
4.20
4.53
5.40
7.00
% Of Sales
-
7.80%
4.96%
4.70%
6.23%
8.88%
11.23%
Selling & Distn. Exp.
-
0.91
0.61
0.54
0.67
0.75
0.47
% Of Sales
-
1.14%
0.64%
0.60%
0.92%
1.23%
0.75%
Miscellaneous Exp.
-
7.04
5.20
4.40
0.93
1.80
2.13
% Of Sales
-
8.83%
5.44%
4.93%
1.28%
2.96%
3.42%
EBITDA
13.11
16.79
17.13
26.22
18.40
19.89
18.22
EBITDA Margin
15.65%
21.06%
17.92%
29.35%
25.32%
32.69%
29.24%
Other Income
6.17
5.06
3.92
4.94
4.38
4.33
2.54
Interest
0.27
0.33
0.45
0.48
0.28
0.32
0.32
Depreciation
3.31
3.00
2.47
2.04
1.76
1.73
1.62
PBT
15.69
18.51
18.13
28.64
20.75
22.17
18.83
Tax
2.70
3.97
4.16
7.04
3.92
6.92
4.73
Tax Rate
17.21%
21.45%
22.95%
24.58%
18.89%
31.21%
25.12%
PAT
13.01
13.23
14.66
20.01
15.63
15.66
14.38
PAT before Minority Interest
12.34
14.55
13.97
21.60
16.83
15.25
14.10
Minority Interest
-0.67
-1.32
0.69
-1.59
-1.20
0.41
0.28
PAT Margin
15.53%
16.59%
15.33%
22.40%
21.51%
25.74%
23.08%
PAT Growth
-4.27%
-9.75%
-26.74%
28.02%
-0.19%
8.90%
 
EPS
6.51
6.62
7.33
10.01
7.82
7.83
7.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
210.69
199.90
187.91
167.67
157.92
145.20
Share Capital
10.24
10.24
10.24
10.24
10.24
10.24
Total Reserves
200.44
189.66
177.67
157.43
147.68
134.95
Non-Current Liabilities
7.12
7.01
7.52
7.48
8.35
8.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.36
0.29
0.23
0.16
0.11
0.09
Current Liabilities
26.61
40.13
32.73
30.74
19.48
44.34
Trade Payables
4.85
8.25
13.57
0.80
1.02
1.38
Other Current Liabilities
21.73
19.93
13.51
23.63
5.51
3.45
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.03
11.95
5.65
6.31
12.95
39.51
Total Liabilities
247.13
248.46
230.27
206.42
185.01
197.17
Net Block
52.32
52.31
51.11
51.43
51.20
49.87
Gross Block
66.83
63.90
60.77
59.05
57.05
54.08
Accumulated Depreciation
14.51
11.60
9.66
7.62
5.86
4.22
Non Current Assets
76.16
61.15
59.77
55.26
53.34
55.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.09
1.30
Non Current Investment
13.85
1.21
1.01
0.00
0.00
0.01
Long Term Loans & Adv.
6.67
4.17
3.88
1.23
1.34
1.49
Other Non Current Assets
3.32
3.46
3.78
2.60
0.72
2.54
Current Assets
170.96
187.30
170.50
151.16
131.67
141.96
Current Investments
84.93
78.93
63.44
77.32
43.50
30.66
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
39.63
39.61
24.43
33.56
20.43
53.28
Cash & Bank
16.01
27.54
54.87
7.16
35.45
5.20
Other Current Assets
30.39
24.40
16.08
22.44
32.29
52.82
Short Term Loans & Adv.
3.39
16.83
11.68
10.69
21.99
45.88
Net Current Assets
144.35
147.18
137.77
120.42
112.19
97.62
Total Assets
247.12
248.45
230.27
206.42
185.01
197.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
6.41
4.15
16.79
11.10
40.73
-0.67
PBT
18.51
18.13
28.64
20.75
22.17
18.83
Adjustment
-0.06
-0.26
-1.67
-1.42
-0.45
0.13
Changes in Working Capital
-7.70
-8.56
-2.71
-4.39
23.76
-11.35
Cash after chg. in Working capital
10.75
9.31
24.27
14.93
45.49
7.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.34
-5.16
-7.47
-3.83
-4.75
-8.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-16.95
-16.07
15.28
-32.05
-10.03
-25.50
Net Fixed Assets
-0.06
-0.78
-0.04
-0.39
-0.68
Net Investments
-18.38
-15.41
12.78
-34.93
-13.83
Others
1.49
0.12
2.54
3.27
4.48
Cash from Financing Activity
-2.76
-2.85
-0.43
-6.28
-3.26
-3.40
Net Cash Inflow / Outflow
-13.30
-14.77
31.64
-27.23
27.44
-29.56
Opening Cash & Equivalents
20.52
35.29
3.65
30.88
3.44
33.01
Closing Cash & Equivalent
7.22
20.52
35.29
3.65
30.88
3.44

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
105.21
99.82
93.83
83.70
78.83
72.47
ROA
5.87%
5.84%
9.89%
8.60%
7.98%
7.15%
ROE
7.09%
7.21%
12.17%
10.35%
10.08%
9.73%
ROCE
9.18%
9.58%
16.38%
12.92%
14.84%
13.19%
Fixed Asset Turnover
1.43
1.77
1.71
1.25
1.09
1.15
Receivable days
154.17
105.93
103.41
135.54
221.08
312.06
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
12.35
13.78
Cash Conversion Cycle
154.17
105.93
103.41
135.54
208.73
298.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
56.37
41.65
61.29
74.23
69.43
60.45

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