Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

IT - Software

Rating :
67/99

BSE: 532774 | NSE: INSPIRISYS

62.15
-1.30 (-2.05%)
16-Nov-2018 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.75
  •  63.80
  •  62.00
  •  63.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8745
  •  5.44
  •  90.40
  •  35.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 183.78
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 357.28
  • N/A
  • 18.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.00%
  • 17.24%
  • 19.83%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.00%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.71
  • 6.13
  • 7.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.89
  • -15.20
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.77
  • 83.46
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.07
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.20
  • 3.11
  • 4.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 12.55
  • 7.54

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
156.96
-100.00%
0.00
133.93
-100.00%
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.12
-100.00%
0.00
124.78
-100.00%
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.84
-100.00%
0.00
9.15
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
7.54%
0.00%
6.83%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.36
-100.00%
0.00
0.42
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.69
-100.00%
0.00
6.40
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.51
-100.00%
0.00
3.32
-100.00%
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
-100.00%
0.00
-0.15
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.06
-100.00%
0.00
2.65
-100.00%
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.94
-100.00%
0.00
-2.80
-
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.60%
0.00%
-2.09%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.67
-
0.00
-2.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
509.49
588.73
511.05
485.87
421.34
397.86
495.11
403.23
270.38
296.60
Net Sales Growth
-
-13.46%
15.20%
5.18%
15.32%
5.90%
-19.64%
22.79%
49.13%
-8.84%
 
Cost Of Goods Sold
-
229.76
253.82
223.52
165.92
178.88
165.53
251.88
255.35
178.48
174.09
Gross Profit
-
279.73
334.91
287.53
319.95
242.46
232.33
243.23
147.88
91.90
122.50
GP Margin
-
54.90%
56.89%
56.26%
65.85%
57.54%
58.39%
49.13%
36.67%
33.99%
41.30%
Total Expenditure
-
504.53
560.53
584.60
451.73
385.83
368.13
463.77
379.19
259.23
278.30
Power & Fuel Cost
-
2.19
2.37
2.45
5.81
2.75
2.61
2.36
1.17
1.05
1.46
% Of Sales
-
0.43%
0.40%
0.48%
1.20%
0.65%
0.66%
0.48%
0.29%
0.39%
0.49%
Employee Cost
-
145.66
166.88
138.66
117.41
93.94
86.32
76.12
46.29
45.82
54.39
% Of Sales
-
28.59%
28.35%
27.13%
24.16%
22.30%
21.70%
15.37%
11.48%
16.95%
18.34%
Manufacturing Exp.
-
63.68
72.83
74.39
92.99
58.96
61.36
65.71
37.43
3.32
3.82
% Of Sales
-
12.50%
12.37%
14.56%
19.14%
13.99%
15.42%
13.27%
9.28%
1.23%
1.29%
General & Admin Exp.
-
40.51
43.71
42.61
38.10
42.13
39.25
36.33
18.56
18.31
23.88
% Of Sales
-
7.95%
7.42%
8.34%
7.84%
10.00%
9.87%
7.34%
4.60%
6.77%
8.05%
Selling & Distn. Exp.
-
4.61
4.08
4.11
4.69
0.00
6.43
23.26
11.45
7.24
8.36
% Of Sales
-
0.90%
0.69%
0.80%
0.97%
0%
1.62%
4.70%
2.84%
2.68%
2.82%
Miscellaneous Exp.
-
18.12
16.84
98.86
26.81
9.17
6.63
8.10
8.94
5.01
8.36
% Of Sales
-
3.56%
2.86%
19.34%
5.52%
2.18%
1.67%
1.64%
2.22%
1.85%
4.15%
EBITDA
-
4.96
28.20
-73.55
34.14
35.51
29.73
31.34
24.04
11.15
18.30
EBITDA Margin
-
0.97%
4.79%
-14.39%
7.03%
8.43%
7.47%
6.33%
5.96%
4.12%
6.17%
Other Income
-
7.37
2.18
1.88
1.48
6.91
3.52
2.08
1.24
6.36
3.62
Interest
-
19.23
24.90
20.83
22.55
26.16
19.95
17.74
6.66
4.26
6.17
Depreciation
-
8.33
14.64
12.62
12.03
11.07
10.68
9.91
5.88
5.78
6.20
PBT
-
-15.23
-9.16
-105.12
1.04
5.19
2.62
5.77
12.74
7.46
9.55
Tax
-
13.38
3.77
3.70
-2.16
0.70
1.43
2.00
2.54
1.56
2.66
Tax Rate
-
52.51%
-35.90%
-2.78%
-207.69%
13.49%
54.58%
34.66%
19.94%
20.91%
27.85%
PAT
-
9.86
-24.36
-145.04
-0.94
3.37
1.19
3.77
10.19
5.90
6.89
PAT before Minority Interest
-
12.10
-14.27
-136.82
3.20
4.49
1.19
3.77
10.19
5.90
6.89
Minority Interest
-
-2.24
-10.09
-8.22
-4.14
-1.12
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.94%
-4.14%
-28.38%
-0.19%
0.80%
0.30%
0.76%
2.53%
2.18%
2.32%
PAT Growth
-
-
-
-
-
183.19%
-68.44%
-63.00%
72.71%
-14.37%
 
Unadjusted EPS
-
3.31
-8.18
-48.73
-0.32
1.32
0.49
1.56
4.53
2.62
2.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-37.21
-48.04
-22.70
120.95
122.49
98.85
97.52
115.04
108.95
106.75
Share Capital
29.76
29.76
29.76
29.76
29.76
24.26
24.26
22.51
22.51
22.51
Total Reserves
-66.97
-77.80
-52.46
91.19
92.73
74.59
73.25
92.53
86.44
84.24
Non-Current Liabilities
48.48
74.07
76.68
76.14
37.28
18.58
16.16
4.49
48.94
39.27
Secured Loans
0.08
1.62
1.68
1.75
16.82
10.46
9.65
0.14
44.10
34.01
Unsecured Loans
41.75
62.11
64.62
68.95
13.66
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.65
9.05
9.43
6.05
3.09
4.86
3.23
1.48
0.00
0.00
Current Liabilities
271.44
346.02
281.11
248.76
211.24
236.55
230.72
174.89
65.95
61.26
Trade Payables
64.13
68.31
64.52
66.32
58.86
105.55
106.79
105.29
45.25
35.82
Other Current Liabilities
62.92
88.13
75.68
54.02
40.00
36.50
31.47
32.26
19.29
23.90
Short Term Borrowings
140.50
185.45
138.29
127.44
111.57
93.29
87.34
32.09
0.00
0.00
Short Term Provisions
3.89
4.13
2.62
0.98
0.81
1.21
5.11
5.25
1.42
1.54
Total Liabilities
282.71
398.95
353.34
454.85
377.22
357.97
344.40
294.42
223.84
207.28
Net Block
25.18
39.20
46.30
66.43
62.13
46.45
45.83
19.99
30.65
32.43
Gross Block
46.37
52.12
125.80
128.06
109.37
85.68
87.63
46.13
49.30
47.08
Accumulated Depreciation
21.19
12.92
79.50
61.63
47.24
39.23
41.80
26.14
18.66
14.65
Non Current Assets
98.17
100.88
101.38
136.82
125.15
78.95
80.24
57.74
31.08
34.13
Capital Work in Progress
0.41
0.00
0.00
0.99
0.20
13.67
13.53
6.49
0.13
1.40
Non Current Investment
0.00
0.00
0.00
0.00
0.30
0.30
0.30
0.30
0.30
0.30
Long Term Loans & Adv.
57.30
52.06
45.57
57.22
59.96
18.53
20.57
30.95
0.00
0.00
Other Non Current Assets
15.28
9.62
9.51
12.18
2.56
0.00
0.00
0.00
0.00
0.00
Current Assets
184.54
298.07
251.96
318.03
252.07
279.02
264.15
236.67
192.76
173.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.24
38.21
36.47
40.94
41.06
43.87
39.75
26.97
20.00
22.96
Sundry Debtors
125.51
166.43
152.69
201.03
143.32
149.07
161.50
137.66
99.70
98.81
Cash & Bank
8.93
49.29
35.76
40.35
19.37
26.81
11.71
28.93
35.77
19.49
Other Current Assets
34.86
37.94
23.92
31.30
48.32
59.27
51.18
43.11
37.30
31.89
Short Term Loans & Adv.
6.62
6.20
3.12
4.41
11.34
48.82
43.63
43.11
37.30
31.89
Net Current Assets
-86.90
-47.95
-29.15
69.27
40.83
42.47
33.43
61.79
126.81
111.89
Total Assets
282.71
398.95
353.34
454.85
377.22
357.97
344.39
294.41
223.84
207.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
48.80
8.40
12.67
30.88
-2.14
30.36
-2.90
-44.58
15.42
5.89
PBT
-15.23
-9.16
-133.12
1.04
5.19
2.62
5.77
12.74
7.46
9.55
Adjustment
35.11
51.34
161.42
44.38
37.46
23.94
24.36
13.12
7.87
24.61
Changes in Working Capital
37.00
-26.73
-18.15
-18.00
-31.65
3.80
-33.02
-62.09
1.12
-26.89
Cash after chg. in Working capital
56.88
15.45
10.15
27.42
11.00
30.36
-2.90
-36.23
16.45
7.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.08
-7.05
2.52
3.46
-13.14
0.00
0.00
-8.36
-1.03
-1.38
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
5.45
-8.00
-9.45
-18.01
-12.50
-11.98
-59.16
-1.77
-1.09
5.65
Net Fixed Assets
-3.44
61.30
12.31
-16.81
-7.07
-1.97
-29.42
-3.15
-0.84
8.29
Net Investments
7.75
0.00
2.41
0.30
-3.17
-7.03
-8.54
-0.14
0.00
4.35
Others
1.14
-69.30
-24.17
-1.50
-2.26
-2.98
-21.20
1.52
-0.25
-6.99
Cash from Financing Activity
-93.04
15.74
-10.52
15.96
12.24
-2.86
44.64
39.52
1.95
-8.92
Net Cash Inflow / Outflow
-38.79
16.14
-7.30
28.83
-2.40
15.52
-17.41
-6.83
16.28
2.62
Opening Cash & Equivalents
47.05
34.16
38.85
11.61
19.70
11.71
28.93
35.77
19.49
16.87
Closing Cash & Equivalent
8.90
47.05
34.15
38.84
11.61
26.81
11.71
28.93
35.77
19.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-12.50
-16.14
-7.63
40.64
41.16
40.75
40.19
51.11
48.40
47.43
ROA
3.55%
-3.79%
-33.86%
0.77%
1.22%
0.34%
1.18%
3.93%
2.74%
3.14%
ROE
0.00%
0.00%
-278.51%
2.63%
4.06%
1.21%
3.55%
9.10%
5.47%
6.58%
ROCE
25.28%
7.37%
-44.78%
7.89%
12.92%
11.13%
13.60%
12.91%
7.98%
11.33%
Fixed Asset Turnover
10.37
6.62
4.03
4.10
4.32
4.60
7.42
8.70
5.82
5.96
Receivable days
104.33
98.85
126.05
129.22
126.56
142.33
110.07
104.29
129.17
126.94
Inventory Days
19.10
23.13
27.58
30.77
36.76
38.32
24.55
20.64
27.95
30.05
Payable days
53.67
46.85
52.74
57.11
86.98
114.66
89.40
75.20
61.37
62.09
Cash Conversion Cycle
69.77
75.14
100.89
102.87
76.35
65.99
45.21
49.72
95.76
94.91
Total Debt/Equity
-4.90
-5.34
-9.02
1.64
1.27
1.10
1.03
0.28
0.40
0.32
Interest Cover
2.33
0.58
-5.39
1.05
1.20
1.13
1.33
2.91
2.75
2.55

Annual Reports:

News Update:


No Latest News!

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.