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

IT - Software

Rating :
69/99

BSE: 532129 | NSE: HEXAWARE

309.20
-6.30 (-2.00%)
16-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  316.75
  •  316.80
  •  305.00
  •  315.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2101702
  •  6498.46
  •  557.70
  •  305.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,166.15
  • 15.78
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,636.39
  • 1.30%
  • 3.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.79%
  • 1.69%
  • 6.09%
  • FII
  • DII
  • Others
  • 0.3%
  • 8.11%
  • 21.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.09
  • 11.52
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.05
  • 6.54
  • 4.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.81
  • 5.66
  • 8.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.24
  • 17.68
  • 17.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.85
  • 4.74
  • 4.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 12.30
  • 12.58

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
1,209.62
993.07
21.81%
1,136.73
983.58
15.57%
1,048.99
960.53
9.21%
1,004.83
940.87
6.80%
Expenses
1,007.30
819.79
22.87%
959.45
823.78
16.47%
886.42
798.29
11.04%
844.99
777.17
8.73%
EBITDA
202.32
173.28
16.76%
177.28
159.80
10.94%
162.57
162.25
0.20%
159.83
163.70
-2.36%
EBIDTM
16.73%
17.45%
15.60%
16.25%
15.50%
16.89%
15.91%
17.40%
Other Income
26.44
17.88
47.87%
32.71
14.68
122.82%
20.34
2.84
616.20%
13.14
13.94
-5.74%
Interest
0.01
0.04
-75.00%
0.01
0.05
-80.00%
0.00
0.01
-100.00%
0.02
0.01
100.00%
Depreciation
15.91
16.02
-0.69%
18.19
15.66
16.16%
15.13
15.72
-3.75%
15.87
13.82
14.83%
PBT
212.84
175.10
21.55%
191.79
158.77
20.80%
167.77
149.36
12.33%
157.08
163.82
-4.11%
Tax
40.58
33.16
22.38%
38.39
36.32
5.70%
33.57
35.46
-5.33%
36.12
40.81
-11.49%
PAT
172.26
141.94
21.36%
153.40
122.45
25.28%
134.20
113.90
17.82%
120.97
123.01
-1.66%
PATM
14.24%
14.29%
13.50%
12.45%
12.79%
11.86%
12.04%
13.07%
EPS
5.80
4.79
21.09%
5.17
4.13
25.18%
4.52
3.84
17.71%
4.08
4.07
0.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
4,400.17
3,942.01
3,534.90
3,123.52
2,581.68
2,285.35
1,948.18
1,450.51
1,054.56
1,038.56
1,151.91
Net Sales Growth
13.46%
11.52%
13.17%
20.99%
12.97%
17.31%
34.31%
37.55%
1.54%
-9.84%
 
Cost Of Goods Sold
925.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,474.85
3,942.01
3,534.90
3,123.52
2,581.68
2,285.35
1,948.18
1,450.51
1,054.56
1,038.56
1,151.91
GP Margin
78.97%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,698.16
3,285.47
2,960.30
2,586.71
2,138.61
1,807.06
1,556.76
1,208.55
996.19
910.96
1,075.80
Power & Fuel Cost
-
23.69
21.37
19.52
17.81
17.20
17.99
14.26
10.40
9.62
11.59
% Of Sales
-
0.60%
0.60%
0.62%
0.69%
0.75%
0.92%
0.98%
0.99%
0.93%
1.01%
Employee Cost
-
2,168.65
1,994.39
1,773.22
1,459.63
1,221.88
1,060.56
821.03
673.65
570.45
686.54
% Of Sales
-
55.01%
56.42%
56.77%
56.54%
53.47%
54.44%
56.60%
63.88%
54.93%
59.60%
Manufacturing Exp.
-
66.53
56.78
47.97
31.19
21.65
18.24
16.49
13.93
9.91
16.45
% Of Sales
-
1.69%
1.61%
1.54%
1.21%
0.95%
0.94%
1.14%
1.32%
0.95%
1.43%
General & Admin Exp.
-
226.50
207.78
176.75
168.64
143.00
129.87
113.03
108.84
109.49
139.87
% Of Sales
-
5.75%
5.88%
5.66%
6.53%
6.26%
6.67%
7.79%
10.32%
10.54%
12.14%
Selling & Distn. Exp.
-
30.44
28.76
15.06
14.41
2.53
2.64
3.26
2.92
3.39
3.88
% Of Sales
-
0.77%
0.81%
0.48%
0.56%
0.11%
0.14%
0.22%
0.28%
0.33%
0.34%
Miscellaneous Exp.
-
30.47
21.14
21.59
46.82
52.91
27.45
30.66
33.39
88.36
3.88
% Of Sales
-
0.77%
0.60%
0.69%
1.81%
2.32%
1.41%
2.11%
3.17%
8.51%
5.47%
EBITDA
702.00
656.54
574.60
536.81
443.07
478.29
391.42
241.96
58.37
127.60
76.11
EBITDA Margin
15.95%
16.65%
16.26%
17.19%
17.16%
20.93%
20.09%
16.68%
5.54%
12.29%
6.61%
Other Income
92.63
48.54
42.19
17.16
27.41
41.04
46.08
93.33
63.50
46.64
29.95
Interest
0.04
1.50
1.14
1.11
1.82
1.23
1.13
3.06
3.23
2.62
3.16
Depreciation
65.10
63.28
55.25
48.25
43.97
38.60
32.41
24.70
24.23
27.09
28.42
PBT
729.48
640.31
560.40
504.61
424.68
479.50
403.96
307.53
94.41
144.54
74.49
Tax
148.66
141.06
141.23
111.40
97.97
100.36
76.31
40.50
9.23
10.36
15.50
Tax Rate
20.38%
22.03%
25.20%
22.08%
23.43%
20.93%
18.89%
13.17%
7.90%
7.17%
20.81%
PAT
580.83
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
58.98
PAT before Minority Interest
580.83
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
58.98
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.20%
12.67%
11.86%
12.59%
12.40%
16.59%
16.82%
18.41%
10.20%
12.92%
5.12%
PAT Growth
15.86%
19.11%
6.60%
22.82%
-15.56%
15.71%
22.70%
148.19%
-19.82%
127.50%
 
Unadjusted EPS
19.57
16.79
13.89
13.05
10.66
12.70
11.09
9.13
3.72
9.34
4.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
2,007.28
1,740.91
1,433.21
1,290.60
1,199.25
1,203.86
1,016.18
965.47
849.72
662.54
Share Capital
59.36
60.41
60.31
60.19
59.98
59.31
58.67
29.04
28.73
28.73
Total Reserves
1,874.61
1,635.70
1,349.63
1,230.37
1,139.19
1,144.10
956.82
935.24
818.55
632.25
Non-Current Liabilities
-112.50
-95.30
9.74
14.37
26.22
27.01
16.26
-5.68
5.25
11.08
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
16.29
19.48
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
17.93
26.80
32.27
28.78
20.48
26.57
20.17
0.00
0.00
0.00
Current Liabilities
516.99
540.14
552.04
431.10
582.97
327.24
400.61
278.45
270.89
371.11
Trade Payables
220.42
195.86
98.19
68.03
49.40
53.26
53.89
43.11
26.46
57.20
Other Current Liabilities
219.31
237.02
298.50
214.57
176.03
175.53
222.93
104.40
173.39
243.55
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
77.26
107.26
155.35
148.49
357.54
98.45
123.79
130.94
71.04
70.36
Total Liabilities
2,411.77
2,185.75
1,994.99
1,736.07
1,808.44
1,558.11
1,433.05
1,238.24
1,125.86
1,044.73
Net Block
541.37
478.66
532.82
513.83
515.04
444.27
397.18
310.94
310.03
290.04
Gross Block
938.73
823.30
832.49
772.98
733.71
643.55
566.90
462.89
450.46
410.26
Accumulated Depreciation
397.36
344.64
299.67
259.14
218.67
199.28
169.72
151.95
140.43
120.22
Non Current Assets
958.25
952.47
850.24
722.04
684.28
646.28
629.43
407.84
435.80
449.76
Capital Work in Progress
256.31
323.32
116.03
35.05
22.04
75.68
79.87
96.89
125.76
159.72
Non Current Investment
2.42
2.15
0.46
0.46
0.46
0.46
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
57.78
55.35
181.33
139.89
129.07
108.88
80.78
0.00
0.00
0.00
Other Non Current Assets
100.38
92.98
19.61
32.81
17.67
17.00
71.61
0.00
0.00
0.00
Current Assets
1,453.51
1,233.29
1,144.74
1,014.02
1,124.16
911.83
803.62
830.40
690.06
594.98
Current Investments
18.92
18.85
40.93
185.10
337.81
234.98
22.88
39.71
126.91
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
536.03
437.60
440.58
365.64
323.58
364.91
299.30
191.90
152.59
206.52
Cash & Bank
529.77
426.40
386.45
286.50
301.05
196.90
376.92
435.57
284.87
284.91
Other Current Assets
368.79
338.47
199.85
123.00
161.72
115.04
104.52
163.21
125.69
103.54
Short Term Loans & Adv.
12.69
11.97
76.94
53.79
48.34
50.87
47.93
97.55
93.02
87.79
Net Current Assets
936.52
693.15
592.70
582.93
541.19
584.59
403.01
551.95
419.18
223.87
Total Assets
2,411.76
2,185.76
1,994.98
1,736.06
1,808.44
1,558.11
1,433.05
1,238.24
1,125.86
1,044.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
476.24
472.98
393.20
412.92
335.81
219.90
141.34
12.23
151.08
68.50
PBT
640.58
560.40
504.61
418.12
479.50
403.96
307.53
116.82
144.54
74.49
Adjustment
100.50
76.94
86.14
139.77
-56.23
-13.20
-34.58
-42.15
5.59
17.70
Changes in Working Capital
-90.08
-19.65
-75.50
-30.89
14.03
-79.09
-68.28
-48.94
20.13
90.10
Cash after chg. in Working capital
651.00
617.69
515.26
527.00
437.30
311.67
204.68
25.73
170.26
182.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-174.76
-144.71
-122.06
-114.08
-101.49
-91.77
-63.34
-13.50
-19.18
-23.69
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
-93.80
-199.86
14.15
119.27
-116.18
-248.38
-17.47
168.17
-122.18
110.97
Net Fixed Assets
-55.49
-216.81
-101.93
-88.99
-12.24
-60.92
-59.94
13.68
-5.84
-84.98
Net Investments
-3.17
24.07
136.00
155.46
-98.14
-206.13
14.28
83.88
-124.03
230.49
Others
-35.14
-7.12
-19.92
52.80
-5.80
18.67
28.19
70.61
7.69
-34.54
Cash from Financing Activity
-279.58
-249.42
-314.21
-535.32
-125.54
-189.73
-145.49
-27.50
-22.29
6.92
Net Cash Inflow / Outflow
102.86
23.70
93.14
-3.14
94.09
-218.21
-21.62
152.90
6.61
186.40
Opening Cash & Equivalents
412.64
386.45
285.98
289.11
195.02
413.23
434.86
283.34
276.73
90.33
Closing Cash & Equivalent
514.74
412.64
379.12
285.98
289.11
195.02
413.23
436.24
283.34
276.73

Financial Ratios

Consolidated /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
65.16
56.16
46.75
42.89
39.99
40.58
34.62
33.21
29.49
23.01
ROA
21.72%
20.05%
21.08%
18.06%
22.52%
21.91%
19.99%
9.10%
12.36%
5.82%
ROE
27.51%
26.99%
29.12%
25.72%
31.56%
29.53%
26.98%
11.88%
17.79%
8.63%
ROCE
34.25%
35.38%
37.13%
33.73%
40.01%
36.49%
31.17%
13.03%
19.01%
11.19%
Fixed Asset Turnover
4.47
4.27
3.89
3.43
3.32
3.22
2.82
2.31
2.41
3.09
Receivable days
45.08
45.34
47.11
48.72
54.98
62.22
61.80
59.62
63.11
66.94
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
32.22
24.82
15.89
13.63
14.33
17.22
20.06
17.40
24.44
21.55
Cash Conversion Cycle
12.86
20.52
31.22
35.09
40.65
45.01
41.75
42.21
38.67
45.39
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.03
Interest Cover
429.30
494.31
453.97
230.61
390.52
359.44
101.47
37.18
56.21
24.59

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.