Nifty
Sensex
:
:
9121.70
29501.96
20.90 (0.23%)
92.44 (0.31%)

BPO/ITeS

Rating :
69/99

BSE: 532633 | NSE: ALLSEC

351.35
-12.00 (-3.30%)
29-Mar-2017 | 12:29PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 367.50
  • 369.00
  • 351.10
  • 363.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 17190
  • 60.40
  • 463.90
  • 104.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 554.90
  • 9.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 547.69
  • N/A
  • 4.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.35%
  • 2.48%
  • 21.76%
  • FII
  • DII
  • Others
  • 0.03%
  • 33.86%
  • 1.52%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
87.73
57.46
52.68%
82.63
55.29
49.45%
71.93
50.97
41.12%
69.66
40.35
72.64%
Expenses
71.60
49.30
45.23%
65.22
47.70
36.73%
58.85
46.35
26.97%
56.13
39.22
43.12%
EBITDA
16.13
8.16
97.67%
17.41
7.59
129.38%
13.08
4.62
183.12%
13.53
1.13
1,097.35%
EBIDTM
18.39%
14.20%
21.07%
13.73%
18.18%
9.06%
19.42%
2.80%
Other Income
2.53
2.08
21.63%
0.52
4.33
-87.99%
1.99
2.18
-8.72%
1.44
3.38
-57.40%
Interest
0.15
0.56
-73.21%
0.17
0.50
-66.00%
0.38
0.37
2.70%
0.39
0.06
550.00%
Depreciation
1.24
1.91
-35.08%
1.42
2.13
-33.33%
1.45
2.23
-34.98%
1.28
2.52
-49.21%
PBT
17.27
7.77
122.27%
16.34
9.29
75.89%
13.24
4.20
215.24%
13.30
1.93
589.12%
Tax
0.48
0.79
-39.24%
0.22
0.15
46.67%
0.12
0.31
-61.29%
2.33
1.59
46.54%
PAT
16.79
6.98
140.54%
16.12
9.14
76.37%
13.12
3.89
237.28%
10.97
0.34
3,126.47%
PATM
19.14%
12.15%
19.51%
16.53%
18.24%
7.63%
15.75%
0.84%
EPS
11.02
4.58
140.61%
10.58
6.00
76.33%
8.61
2.55
237.65%
7.20
0.22
3,172.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
233.38
150.86
199.62
320.07
183.14
158.52
134.75
103.83
97.94
127.52
Net Sales Growth
54.70%
-24.43%
-37.63%
74.77%
15.53%
17.64%
29.78%
6.01%
-23.20%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
233.38
150.86
199.62
320.07
183.14
158.52
134.75
103.83
97.94
127.52
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
199.49
160.00
236.85
283.66
184.14
155.73
141.70
118.77
112.89
95.20
Power & Fuel Cost
6.35
6.28
5.83
6.77
7.94
7.67
6.50
4.51
3.99
3.02
% Of Sales
2.72%
4.16%
2.92%
2.12%
4.34%
4.84%
4.82%
4.34%
4.07%
2.37%
Employee Cost
149.99
108.10
163.39
212.97
124.26
106.47
92.79
73.38
70.66
53.17
% Of Sales
64.27%
71.66%
81.85%
66.54%
67.85%
67.17%
68.86%
70.67%
72.15%
41.70%
Manufacturing Exp.
6.75
7.92
10.10
8.17
7.55
7.97
8.51
6.48
6.55
5.84
% Of Sales
2.89%
5.25%
5.06%
2.55%
4.12%
5.03%
6.32%
6.24%
6.69%
4.58%
General & Admin Exp.
32.26
32.43
40.95
42.27
40.17
31.58
29.23
31.42
25.62
29.80
% Of Sales
13.82%
21.50%
20.51%
13.21%
21.93%
19.92%
21.69%
30.26%
26.16%
23.37%
Selling & Distn. Exp.
0.36
1.38
1.99
3.10
0.33
0.34
0.38
0.52
0.75
1.53
% Of Sales
0.15%
0.91%
1.00%
0.97%
0.18%
0.21%
0.28%
0.50%
0.77%
1.20%
Miscellaneous Exp.
3.78
3.89
14.59
10.38
3.89
1.70
4.31
2.46
5.33
1.53
% Of Sales
1.62%
2.58%
7.31%
3.24%
2.12%
1.07%
3.20%
2.37%
5.44%
1.45%
EBITDA
33.89
-9.14
-37.23
36.41
-1.00
2.79
-6.95
-14.94
-14.95
32.32
EBITDA Margin
14.52%
-6.06%
-18.65%
11.38%
-0.55%
1.76%
-5.16%
-14.39%
-15.26%
25.35%
Other Income
10.03
9.45
2.71
4.16
5.43
4.12
10.72
17.44
6.78
3.96
Interest
1.84
1.63
6.69
5.17
0.78
0.50
0.40
0.40
0.27
0.44
Depreciation
7.55
11.01
12.42
14.77
14.14
13.77
13.36
11.58
8.69
11.08
PBT
34.53
-12.33
-53.63
20.63
-10.49
-7.36
-9.99
-9.48
-17.12
24.76
Tax
3.59
1.73
-16.52
11.79
4.23
0.21
0.11
0.25
2.51
0.03
Tax Rate
10.40%
-14.03%
30.80%
57.15%
-40.32%
-2.85%
-1.10%
-2.64%
-14.66%
0.12%
PAT
30.94
-14.06
-24.99
1.95
-16.98
-7.58
-10.10
-9.73
-19.63
24.74
PAT before Minority Interest
30.94
-14.06
-37.11
8.84
-14.72
-7.57
-10.10
-9.73
-19.63
24.74
Minority Interest
0.00
0.00
12.12
-6.89
-2.26
-0.01
0.00
0.00
0.00
0.00
PAT Margin
13.26%
-9.32%
-12.52%
0.61%
-9.27%
-4.78%
-7.50%
-9.37%
-20.04%
19.40%
PAT Growth
320.06%
43.74%
-1381.54%
111.48%
-124.01%
24.95%
-3.80%
50.43%
-179.35%
 
Unadjusted EPS
20.30
-9.23
-16.40
1.28
-11.14
-4.97
-6.63
-6.39
-12.88
16.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
91.47
61.45
79.54
101.44
99.15
116.54
124.24
134.76
143.62
165.18
Share Capital
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
Total Reserves
76.23
46.21
64.30
86.20
83.91
100.29
107.92
118.28
127.30
147.14
Non-Current Liabilities
2.23
6.69
-13.63
3.71
2.30
0.86
2.56
0.59
0.37
-2.13
Secured Loans
2.56
7.79
2.60
3.25
0.23
0.37
2.56
0.59
0.37
0.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.53
0.51
0.43
0.46
2.07
0.49
0.00
0.00
0.00
0.00
Current Liabilities
41.97
26.41
52.45
45.88
34.29
28.46
19.27
17.07
11.71
19.61
Trade Payables
20.84
8.79
14.94
12.08
21.09
14.82
12.52
11.01
4.95
5.87
Other Current Liabilities
17.86
13.18
6.71
31.16
10.48
7.56
3.30
3.07
4.64
3.61
Short Term Borrowings
0.00
0.85
11.92
0.00
1.56
2.76
0.00
0.00
0.00
0.00
Short Term Provisions
3.27
3.59
18.88
2.64
1.16
3.32
3.45
2.99
2.11
10.13
Total Liabilities
135.67
94.55
118.36
161.27
138.28
146.08
146.07
152.42
155.70
182.66
Net Block
22.31
26.52
39.06
42.93
46.34
48.88
43.59
38.20
34.37
33.97
Gross Block
140.31
139.81
141.71
136.97
136.82
125.52
107.83
90.18
74.64
65.15
Accumulated Depreciation
118.00
113.29
102.65
94.04
90.48
76.64
64.24
51.97
40.27
31.18
Non Current Assets
37.08
51.31
62.94
70.64
78.08
80.21
43.68
38.20
36.68
34.79
Capital Work in Progress
0.33
0.31
0.33
6.82
0.14
2.95
0.09
0.00
2.32
0.82
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
14.31
21.55
22.70
20.63
30.75
27.93
0.00
0.00
0.00
0.00
Other Non Current Assets
0.13
2.93
0.85
0.26
0.85
0.45
0.00
0.00
0.00
0.00
Current Assets
98.59
43.24
55.42
90.63
60.20
65.87
102.39
114.21
119.00
147.89
Current Investments
19.11
1.75
10.72
8.88
5.10
18.74
13.32
31.54
31.10
72.31
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
58.55
29.46
32.66
55.82
43.76
27.85
40.71
36.29
30.32
27.51
Cash & Bank
15.05
6.69
8.90
16.31
7.38
15.12
26.72
28.85
43.66
38.77
Other Current Assets
5.88
5.34
3.14
9.62
3.96
4.16
21.64
17.53
13.93
9.30
Short Term Loans & Adv.
0.49
0.52
0.67
7.57
3.03
2.86
19.07
15.12
11.92
8.66
Net Current Assets
56.62
16.83
2.97
44.75
25.91
37.41
83.12
97.15
107.30
128.27
Total Assets
135.67
94.55
118.36
161.27
138.28
146.08
146.07
152.41
155.68
182.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
34.81
-5.98
-6.02
27.22
-10.52
6.30
-7.01
-4.33
-17.53
22.92
PBT
34.53
-12.33
-53.63
20.63
-10.49
-7.36
-9.99
-9.48
-17.12
24.76
Adjustment
5.40
8.80
30.04
20.70
12.75
11.97
8.11
4.97
5.60
8.35
Changes in Working Capital
-9.41
-3.10
16.82
-2.68
-6.38
7.25
-1.10
3.15
-5.45
-9.87
Cash after chg. in Working capital
30.52
-6.63
-6.77
38.65
-4.12
11.86
-2.99
-1.37
-16.97
23.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.29
0.65
0.75
-11.43
-6.40
-5.56
-4.03
-2.96
-0.56
-0.33
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-19.00
7.84
-11.86
-21.73
4.85
-24.22
3.05
-10.35
45.04
-85.66
Net Fixed Assets
-0.54
2.78
2.58
9.89
-4.58
-8.95
-18.37
-5.77
-13.35
-2.68
Net Investments
-14.42
8.97
-26.47
-4.14
11.34
-15.36
18.22
33.95
9.15
-77.64
Others
-4.04
-3.91
12.03
-27.48
-1.91
0.09
3.20
-38.53
49.24
-5.34
Cash from Financing Activity
-7.89
-2.20
10.19
2.60
-1.56
0.73
1.86
0.12
-14.19
72.33
Net Cash Inflow / Outflow
7.92
-0.34
-7.69
8.09
-7.23
-17.19
-2.10
-14.56
13.31
9.58
Opening Cash & Equivalents
4.45
4.78
12.50
4.45
11.67
26.73
28.83
43.62
29.16
19.58
Closing Cash & Equivalent
12.36
4.45
4.78
12.50
4.45
11.67
26.73
28.83
43.62
29.16

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
60.02
40.32
52.19
66.56
65.06
75.81
80.82
87.62
93.54
106.56
ROA
26.88%
-13.21%
-26.54%
5.90%
-10.35%
-5.18%
-6.77%
-6.32%
-11.60%
18.11%
ROE
40.47%
-19.94%
-41.01%
8.81%
-13.71%
-6.34%
-7.87%
-7.05%
-12.88%
21.35%
ROCE
41.53%
-12.43%
-46.36%
24.89%
-8.79%
-5.56%
-7.32%
-6.50%
-10.90%
20.98%
Fixed Asset Turnover
1.67
1.07
1.43
2.34
1.40
1.36
1.36
1.26
1.40
1.96
Receivable days
68.82
75.15
80.89
56.78
71.36
78.93
104.29
117.08
107.75
68.75
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
31.52
31.90
25.28
24.54
42.26
36.51
34.52
29.31
21.19
32.63
Cash Conversion Cycle
37.31
43.24
55.61
32.24
29.09
42.42
69.77
87.77
86.56
36.13
Total Debt/Equity
0.09
0.23
0.21
0.05
0.02
0.03
0.02
0.00
0.00
0.00
Interest Cover
19.77
-6.56
-7.02
4.99
-12.45
-13.72
-24.21
-22.75
-63.58
57.26

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.