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

BPO/ITeS

Rating :
53/99

BSE: 532927 | NSE: ECLERX

1142.30
-30.25 (-2.58%)
16-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1165.05
  •  1179.50
  •  1125.10
  •  1172.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8137
  •  92.95
  •  1609.00
  •  1015.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,401.72
  • 17.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,967.80
  • 0.09%
  • 3.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.57%
  • 0.51%
  • 5.02%
  • FII
  • DII
  • Others
  • 0.02%
  • 16.84%
  • 27.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.34
  • 10.17
  • 1.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.75
  • 0.72
  • -5.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.72
  • 2.55
  • -5.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.35
  • 16.01
  • 15.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 5.05
  • 4.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.41
  • 10.70
  • 10.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
355.90
330.88
7.56%
351.94
333.17
5.63%
361.13
331.51
8.93%
339.89
324.66
4.69%
Expenses
272.70
234.88
16.10%
274.96
234.19
17.41%
279.77
229.24
22.04%
256.76
220.37
16.51%
EBITDA
83.20
96.00
-13.33%
76.98
98.97
-22.22%
81.36
102.28
-20.45%
83.13
104.29
-20.29%
EBIDTM
23.38%
29.01%
21.87%
29.71%
22.53%
30.85%
24.46%
32.12%
Other Income
19.19
13.44
42.78%
19.82
9.63
105.82%
16.09
2.04
688.73%
7.92
11.34
-30.16%
Interest
0.01
0.01
0.00%
0.01
0.00
0.00
0.01
-0.01
-
0.03
0.02
50.00%
Depreciation
10.28
11.92
-13.76%
9.35
10.88
-14.06%
12.86
13.65
-5.79%
12.59
13.36
-5.76%
PBT
92.11
117.90
-21.87%
87.45
97.72
-10.51%
85.46
90.67
-5.75%
78.44
102.25
-23.29%
Tax
22.08
29.42
-24.95%
27.40
18.49
48.19%
20.73
15.87
30.62%
20.94
16.19
29.34%
PAT
70.03
88.48
-20.85%
60.05
79.24
-24.22%
64.73
74.81
-13.47%
57.49
86.06
-33.20%
PATM
19.68%
26.74%
17.06%
23.78%
17.92%
22.57%
16.92%
26.51%
EPS
18.42
22.36
-17.62%
15.79
19.98
-20.97%
16.90
18.88
-10.49%
14.52
21.67
-32.99%

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
1,408.86
1,365.06
1,330.03
1,314.32
942.12
840.99
660.53
472.88
342.10
257.02
197.28
Net Sales Growth
6.71%
2.63%
1.20%
39.51%
12.03%
27.32%
39.68%
38.23%
33.10%
30.28%
 
Cost Of Goods Sold
0.00
1.92
2.18
2.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,408.86
1,363.14
1,327.86
1,311.65
942.12
840.99
660.53
472.88
342.10
257.02
197.28
GP Margin
100.00%
99.86%
99.84%
99.80%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,084.19
997.62
869.04
833.40
625.96
486.44
432.68
283.15
207.57
172.63
125.55
Power & Fuel Cost
-
9.37
10.02
11.44
10.10
7.35
7.07
4.55
2.80
2.98
3.84
% Of Sales
-
0.69%
0.75%
0.87%
1.07%
0.87%
1.07%
0.96%
0.82%
1.16%
1.95%
Employee Cost
-
692.46
593.51
573.06
439.81
346.64
295.29
203.87
147.65
104.31
72.72
% Of Sales
-
50.73%
44.62%
43.60%
46.68%
41.22%
44.71%
43.11%
43.16%
40.58%
36.86%
Manufacturing Exp.
-
3.72
3.70
2.82
2.21
12.39
0.61
0.93
0.46
0.48
0.91
% Of Sales
-
0.27%
0.28%
0.21%
0.23%
1.47%
0.09%
0.20%
0.13%
0.19%
0.46%
General & Admin Exp.
-
201.24
179.91
175.79
147.24
112.12
95.55
68.74
54.70
47.30
34.35
% Of Sales
-
14.74%
13.53%
13.37%
15.63%
13.33%
14.47%
14.54%
15.99%
18.40%
17.41%
Selling & Distn. Exp.
-
7.67
7.87
7.08
6.77
6.13
6.11
3.15
1.17
0.94
0.80
% Of Sales
-
0.56%
0.59%
0.54%
0.72%
0.73%
0.93%
0.67%
0.34%
0.37%
0.41%
Miscellaneous Exp.
-
11.12
17.80
8.66
5.72
1.82
28.05
1.90
0.79
16.62
0.80
% Of Sales
-
0.81%
1.34%
0.66%
0.61%
0.22%
4.25%
0.40%
0.23%
6.47%
6.55%
EBITDA
324.67
367.44
460.99
480.92
316.16
354.55
227.85
189.73
134.53
84.39
71.73
EBITDA Margin
23.04%
26.92%
34.66%
36.59%
33.56%
42.16%
34.50%
40.12%
39.32%
32.83%
36.36%
Other Income
63.02
40.23
28.20
36.95
32.46
11.02
8.62
22.30
24.06
5.42
5.05
Interest
0.06
1.17
1.57
1.08
0.66
0.98
0.00
0.00
0.00
0.00
0.04
Depreciation
45.08
48.24
51.80
56.54
50.02
33.03
25.54
12.89
9.13
6.99
7.31
PBT
343.46
358.26
435.83
460.24
297.93
331.57
210.94
199.15
149.47
82.81
69.43
Tax
91.15
89.58
81.90
118.50
68.26
75.91
39.34
39.38
16.76
9.28
7.65
Tax Rate
26.54%
23.60%
18.79%
25.75%
22.91%
22.89%
18.65%
19.77%
12.04%
11.21%
11.02%
PAT
252.30
289.98
354.03
341.49
229.68
255.66
171.60
159.77
122.44
73.54
61.78
PAT before Minority Interest
252.09
289.94
353.93
341.74
229.68
255.66
171.60
159.77
122.44
73.54
61.78
Minority Interest
-0.21
0.04
0.10
-0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.91%
21.24%
26.62%
25.98%
24.38%
30.40%
25.98%
33.79%
35.79%
28.61%
31.32%
PAT Growth
-23.22%
-18.09%
3.67%
48.68%
-10.16%
48.99%
7.40%
30.49%
66.49%
19.04%
 
Unadjusted EPS
65.63
73.23
87.35
83.99
56.87
85.14
58.33
55.14
42.65
25.82
32.67

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
1,204.75
1,215.35
1,092.74
715.00
588.95
438.33
343.20
238.38
199.88
165.65
Share Capital
38.14
39.71
40.79
30.35
30.18
29.88
29.06
28.85
19.03
18.93
Total Reserves
1,147.61
1,160.61
1,051.80
683.85
557.97
407.53
313.31
209.19
180.60
146.63
Non-Current Liabilities
50.87
46.20
54.06
16.30
14.78
-1.28
3.75
1.83
-0.72
-0.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.60
0.67
3.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.63
15.76
11.72
11.05
6.94
0.00
4.51
2.51
0.00
0.00
Current Liabilities
162.75
136.15
140.73
220.90
183.94
162.82
113.72
111.91
47.11
48.17
Trade Payables
20.47
12.86
13.83
1.72
1.09
22.54
16.09
10.30
6.65
5.32
Other Current Liabilities
51.95
41.41
49.96
35.40
23.60
6.77
5.06
4.76
15.34
17.75
Short Term Borrowings
5.74
0.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
84.58
81.48
76.94
183.78
159.26
133.50
92.57
96.86
25.12
25.11
Total Liabilities
1,418.91
1,398.15
1,288.12
952.20
787.67
599.87
460.67
352.12
246.27
213.11
Net Block
343.43
325.06
365.00
167.03
154.77
134.79
44.37
30.47
30.05
30.94
Gross Block
488.20
423.47
416.43
322.35
259.99
206.39
88.06
63.93
54.69
49.10
Accumulated Depreciation
144.77
98.41
51.43
155.31
105.22
71.60
43.69
33.46
24.65
18.16
Non Current Assets
381.42
386.04
413.98
233.21
219.55
147.74
57.11
43.35
32.25
31.03
Capital Work in Progress
0.09
1.85
0.00
1.15
1.08
0.73
4.50
6.53
2.21
0.10
Non Current Investment
0.24
0.24
0.24
0.00
0.00
0.03
0.03
0.03
0.00
0.00
Long Term Loans & Adv.
22.06
12.50
9.95
19.25
18.00
12.18
8.21
6.32
0.00
0.00
Other Non Current Assets
15.61
46.38
38.80
45.77
45.71
0.00
0.00
0.00
0.00
0.00
Current Assets
1,037.48
1,012.11
874.13
718.99
568.12
452.13
403.56
308.77
214.02
182.07
Current Investments
165.03
251.40
219.14
155.29
115.48
35.16
99.88
27.83
77.46
85.07
Inventories
0.44
0.25
0.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
232.85
213.83
186.09
126.14
98.73
65.48
42.18
65.94
39.23
45.06
Cash & Bank
440.27
355.65
328.46
286.57
240.56
234.85
168.66
151.53
47.22
21.28
Other Current Assets
198.89
174.57
123.03
146.81
113.35
116.65
92.83
63.48
50.12
30.66
Short Term Loans & Adv.
10.73
16.41
16.95
4.18
2.17
5.25
4.38
6.14
9.89
6.99
Net Current Assets
874.73
875.96
733.40
498.09
384.17
289.31
289.84
196.86
166.91
133.91
Total Assets
1,418.90
1,398.15
1,288.11
952.20
787.67
599.87
460.67
352.12
246.27
213.10

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
305.00
312.43
417.72
243.17
194.86
153.29
172.05
102.02
60.54
41.19
PBT
379.52
435.83
460.24
297.93
331.57
210.94
199.15
139.19
82.81
69.43
Adjustment
22.75
26.10
53.92
27.44
20.66
17.48
0.00
11.85
1.81
3.06
Changes in Working Capital
-2.69
-46.84
16.18
-14.62
-80.64
-34.81
11.34
-32.41
-12.99
-24.09
Cash after chg. in Working capital
399.58
415.09
530.34
310.76
271.59
193.61
210.49
118.64
71.64
48.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-94.58
-102.67
-112.62
-67.59
-76.73
-40.32
-38.44
-16.61
-11.10
-7.22
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
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
16.99
-169.53
-164.65
-62.29
-133.72
-34.86
-83.24
33.15
4.08
-27.42
Net Fixed Assets
-10.25
-16.66
53.58
-49.95
-12.28
-13.95
-20.93
-23.44
-7.78
-8.56
Net Investments
82.18
-23.14
-214.36
-35.38
-50.32
-61.11
-72.05
62.28
7.61
-19.70
Others
-54.94
-129.73
-3.87
23.04
-71.12
40.20
9.74
-5.69
4.25
0.84
Cash from Financing Activity
-303.51
-245.29
-165.01
-115.43
-83.54
-52.68
-72.44
-30.98
-38.40
-13.96
Net Cash Inflow / Outflow
18.48
-102.40
88.06
65.44
-22.40
65.75
16.37
104.20
26.23
-0.20
Opening Cash & Equivalents
175.23
283.47
197.58
131.84
149.30
168.66
151.53
47.22
21.28
22.16
Closing Cash & Equivalent
203.03
175.23
283.47
197.58
131.85
234.85
168.66
151.53
47.22
21.08

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.)
310.89
302.27
267.86
176.48
146.17
109.81
88.37
61.88
52.45
43.74
ROA
20.58%
26.35%
30.51%
26.40%
36.85%
32.36%
39.31%
40.92%
32.02%
32.54%
ROE
24.30%
30.87%
37.83%
35.27%
49.86%
44.01%
55.05%
55.95%
40.27%
41.43%
ROCE
31.37%
37.83%
50.94%
45.80%
64.74%
53.98%
68.49%
63.52%
45.31%
45.94%
Fixed Asset Turnover
2.99
3.17
3.56
3.24
3.61
4.49
6.22
5.77
4.95
4.95
Receivable days
59.72
54.88
43.36
43.56
35.63
29.75
41.73
56.10
59.85
65.38
Inventory Days
0.09
0.10
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
7.95
7.26
4.33
1.00
10.61
21.02
21.27
19.11
18.22
25.60
Cash Conversion Cycle
51.86
47.71
39.15
42.56
25.03
8.73
20.45
36.99
41.62
39.78
Total Debt/Equity
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
324.82
278.95
425.97
451.73
341.07
0.00
0.00
0.00
0.00
1929.67

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.