Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

IT - Software

Rating :
69/99

BSE: 534758 | NSE: CIGNITITEC

324.85
2.80 (0.87%)
22-Mar-2019 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  325.30
  •  329.85
  •  323.35
  •  322.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33304
  •  108.19
  •  491.70
  •  224.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 891.64
  • 6.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,004.69
  • N/A
  • 7.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.51%
  • 4.56%
  • 55.67%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.20%
  • 3.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.30
  • 21.76
  • 5.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.86
  • 7.77
  • -11.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 80.30
  • 4.72
  • -13.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.31
  • 23.04
  • 14.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.68
  • 2.57
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.42
  • 11.15
  • 2.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
209.97
177.14
18.53%
204.96
169.02
21.26%
194.71
168.48
15.57%
178.65
127.33
40.30%
Expenses
171.27
160.38
6.79%
167.81
155.05
8.23%
166.52
169.06
-1.50%
154.89
194.05
-20.18%
EBITDA
38.70
16.76
130.91%
37.14
13.96
166.05%
28.19
-0.57
-
23.75
-66.72
-
EBIDTM
18.43%
9.46%
18.12%
8.26%
14.48%
-0.34%
13.30%
-52.40%
Other Income
-3.00
-4.04
-
23.38
2.34
899.15%
5.92
0.01
59,100.00%
0.41
-0.08
-
Interest
2.73
3.96
-31.06%
3.56
4.74
-24.89%
3.85
4.25
-9.41%
4.02
6.92
-41.91%
Depreciation
0.90
0.66
36.36%
0.70
0.68
2.94%
0.70
0.73
-4.11%
0.65
8.63
-92.47%
PBT
32.07
8.10
295.93%
56.27
10.89
416.71%
29.56
-5.54
-
19.49
-414.42
-
Tax
3.28
-0.15
-
6.74
1.09
518.35%
-9.59
0.14
-
-0.31
-12.54
-
PAT
28.79
8.25
248.97%
49.53
9.81
404.89%
39.16
-5.68
-
19.80
-401.89
-
PATM
13.71%
4.66%
24.16%
5.80%
20.11%
-3.37%
11.08%
-315.63%
EPS
10.46
3.11
236.33%
18.03
3.70
387.30%
14.25
-2.14
-
7.27
-151.60
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
788.29
693.28
619.26
594.84
378.88
259.10
150.88
33.76
Net Sales Growth
22.79%
11.95%
4.11%
57.00%
46.23%
71.73%
346.92%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
788.28
693.28
619.26
594.84
378.88
259.10
150.88
33.76
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
660.49
641.55
646.43
497.22
341.17
223.52
142.11
30.74
Power & Fuel Cost
-
4.92
5.86
0.02
1.82
0.85
0.61
0.24
% Of Sales
-
0.71%
0.95%
0.00%
0.48%
0.33%
0.40%
0.71%
Employee Cost
-
470.10
451.33
390.29
217.16
126.70
66.38
25.08
% Of Sales
-
67.81%
72.88%
65.61%
57.32%
48.90%
44.00%
74.29%
Manufacturing Exp.
-
70.95
75.65
11.23
60.73
18.88
2.59
0.20
% Of Sales
-
10.23%
12.22%
1.89%
16.03%
7.29%
1.72%
0.59%
General & Admin Exp.
-
76.02
92.56
83.50
52.83
32.23
28.95
4.28
% Of Sales
-
10.97%
14.95%
14.04%
13.94%
12.44%
19.19%
12.68%
Selling & Distn. Exp.
-
4.94
3.57
5.67
4.94
1.30
1.27
0.88
% Of Sales
-
0.71%
0.58%
0.95%
1.30%
0.50%
0.84%
2.61%
Miscellaneous Exp.
-
7.24
11.01
4.58
2.65
0.01
0.01
0.02
% Of Sales
-
1.04%
1.78%
0.77%
0.70%
0.00%
0.01%
0.06%
EBITDA
127.78
51.73
-27.17
97.62
37.71
35.58
8.77
3.02
EBITDA Margin
16.21%
7.46%
-4.39%
16.41%
9.95%
13.73%
5.81%
8.95%
Other Income
26.71
0.89
5.34
3.74
1.56
0.90
0.03
0.08
Interest
14.16
16.98
16.10
6.03
2.94
1.19
0.31
0.33
Depreciation
2.95
2.71
16.96
11.29
5.42
2.43
1.57
0.98
PBT
137.39
32.94
-54.89
84.03
30.90
32.85
6.92
1.78
Tax
0.12
0.77
7.86
34.36
5.54
7.30
1.91
0.60
Tax Rate
0.09%
2.34%
-2.03%
40.89%
17.93%
22.22%
27.60%
33.71%
PAT
137.28
32.17
-394.83
49.68
25.35
25.54
5.00
1.18
PAT before Minority Interest
137.28
32.17
-394.83
49.68
25.35
25.54
5.00
1.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.41%
4.64%
-63.76%
8.35%
6.69%
9.86%
3.31%
3.50%
PAT Growth
135.24%
-
-
95.98%
-0.74%
410.80%
323.73%
 
Unadjusted EPS
50.01
12.08
-151.13
19.89
11.04
12.27
2.66
0.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
6.88
-40.81
359.62
269.08
112.42
55.85
38.08
Share Capital
27.25
26.51
25.50
24.74
20.82
18.85
16.89
Total Reserves
-40.41
-102.11
300.96
214.61
87.42
37.01
21.19
Non-Current Liabilities
21.31
20.64
2.18
5.38
1.95
1.46
5.25
Secured Loans
14.81
20.37
0.00
3.62
0.19
0.42
0.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.64
Long Term Provisions
6.49
5.23
0.00
1.43
0.94
0.30
0.17
Current Liabilities
209.85
243.11
274.12
109.62
70.53
41.48
24.78
Trade Payables
54.24
52.30
93.47
36.03
12.92
12.22
8.44
Other Current Liabilities
26.59
41.34
14.96
10.18
12.94
0.56
3.77
Short Term Borrowings
111.01
118.85
127.05
38.26
25.20
18.63
10.88
Short Term Provisions
18.00
30.63
38.65
25.15
19.48
10.06
1.69
Total Liabilities
238.04
222.94
635.92
384.08
184.90
98.79
68.11
Net Block
61.72
63.70
141.40
71.12
68.57
31.83
28.93
Gross Block
68.68
67.92
172.24
90.68
81.79
42.61
38.14
Accumulated Depreciation
6.96
4.22
30.84
19.55
13.22
10.78
9.21
Non Current Assets
66.68
68.92
334.48
142.18
97.35
46.41
33.55
Capital Work in Progress
0.00
0.00
64.34
55.04
9.99
9.99
3.51
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.80
4.98
128.74
16.01
18.80
4.60
1.09
Other Non Current Assets
0.16
0.24
0.00
0.00
0.00
0.00
0.01
Current Assets
171.36
154.02
281.24
241.59
87.28
52.14
34.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
114.68
103.49
175.82
134.70
63.86
40.13
20.44
Cash & Bank
18.34
16.26
4.17
33.89
5.65
1.99
1.40
Other Current Assets
38.36
10.92
63.75
23.12
17.76
10.02
12.72
Short Term Loans & Adv.
25.18
23.34
37.51
49.87
15.93
9.09
12.14
Net Current Assets
-38.49
-89.09
7.12
131.97
16.75
10.66
9.78
Total Assets
238.04
222.94
635.93
384.08
184.89
98.79
68.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
34.96
-48.28
115.30
-28.11
24.49
-1.39
0.00
PBT
32.94
-386.97
84.03
31.25
32.85
6.92
0.00
Adjustment
38.98
392.89
48.27
33.70
1.31
1.96
0.00
Changes in Working Capital
-29.36
-34.06
-17.01
-93.06
-9.67
-10.27
0.00
Cash after chg. in Working capital
42.57
-28.14
115.30
-28.11
24.49
-1.39
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.60
-20.14
0.00
0.00
0.00
0.00
0.00
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
-2.83
-3.13
-203.36
-51.16
-53.37
-14.45
0.00
Net Fixed Assets
-0.50
85.93
-21.55
-50.61
-6.51
-1.57
Net Investments
0.39
0.00
-3.04
-13.63
-30.51
0.00
Others
-2.72
-89.06
-178.77
13.08
-16.35
-12.88
Cash from Financing Activity
-28.80
52.97
52.21
107.51
32.54
16.43
0.00
Net Cash Inflow / Outflow
3.34
1.56
-35.86
28.24
3.66
0.59
0.00
Opening Cash & Equivalents
0.65
1.77
33.89
5.65
1.99
1.40
0.00
Closing Cash & Equivalent
1.96
0.65
3.97
33.89
5.65
1.99
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-4.83
-28.52
120.10
96.62
51.87
29.51
22.55
ROA
13.96%
-91.94%
9.74%
8.91%
18.01%
6.00%
1.73%
ROE
0.00%
-342.37%
18.22%
14.61%
31.23%
10.68%
3.10%
ROCE
41.37%
-130.24%
23.14%
15.05%
31.97%
11.44%
4.13%
Fixed Asset Turnover
10.15
5.16
4.52
4.39
4.17
3.74
0.88
Receivable days
57.43
82.31
95.27
95.65
73.25
73.26
221.04
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
35.05
48.01
54.81
30.38
29.54
49.90
111.84
Cash Conversion Cycle
22.39
34.30
40.46
65.27
43.70
23.37
109.21
Total Debt/Equity
-9.98
-1.90
0.41
0.18
0.24
0.35
0.34
Interest Cover
2.94
-23.04
14.93
11.50
28.51
23.09
6.42

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.