Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

IT - Software

Rating :
72/99

BSE: 532129 | NSE: HEXAWARE

351.05
-5.10 (-1.43%)
24-May-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  356.30
  •  357.45
  •  349.45
  •  356.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  626074
  •  2197.83
  •  557.70
  •  294.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,579.46
  • 18.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,758.96
  • 2.39%
  • 4.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 1.11%
  • 6.25%
  • FII
  • DII
  • Others
  • 0.02%
  • 12.32%
  • 17.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 12.48
  • 9.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.15
  • 10.69
  • 5.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 12.75
  • 11.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 18.06
  • 17.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.01
  • 4.83
  • 4.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 12.74
  • 12.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
1,264.02
1,048.99
20.50%
1,252.42
1,004.83
24.64%
1,209.62
993.07
21.81%
1,136.73
983.58
15.57%
Expenses
1,083.61
886.42
22.25%
1,085.56
844.99
28.47%
1,007.30
819.79
22.87%
959.45
823.78
16.47%
EBITDA
180.41
162.57
10.97%
166.86
159.83
4.40%
202.32
173.28
16.76%
177.28
159.80
10.94%
EBIDTM
14.27%
15.50%
13.32%
15.91%
16.73%
17.45%
15.60%
16.25%
Other Income
4.07
20.34
-79.99%
3.00
13.14
-77.17%
26.44
17.88
47.87%
32.71
14.68
122.82%
Interest
0.01
0.00
0.00
0.02
0.02
0.00%
0.01
0.04
-75.00%
0.01
0.05
-80.00%
Depreciation
14.83
15.13
-1.98%
15.82
15.87
-0.32%
15.91
16.02
-0.69%
18.19
15.66
16.16%
PBT
169.65
167.77
1.12%
154.01
157.08
-1.95%
212.84
175.10
21.55%
191.79
158.77
20.80%
Tax
31.23
33.57
-6.97%
30.58
36.12
-15.34%
40.58
33.16
22.38%
38.39
36.32
5.70%
PAT
138.42
134.20
3.14%
123.43
120.97
2.03%
172.26
141.94
21.36%
153.40
122.45
25.28%
PATM
10.95%
12.79%
9.86%
12.04%
14.24%
14.29%
13.50%
12.45%
EPS
4.65
4.52
2.88%
4.15
4.08
1.72%
5.80
4.79
21.09%
5.17
4.13
25.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
4,862.79
4,647.76
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
Net Sales Growth
20.65%
17.90%
11.52%
13.17%
20.99%
12.97%
17.31%
34.31%
37.55%
1.54%
 
Cost Of Goods Sold
1,118.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,744.18
4,647.76
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
GP Margin
77.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,135.92
3,911.63
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
Power & Fuel Cost
-
24.92
23.69
21.37
19.52
17.81
17.20
17.99
14.26
10.40
9.62
% Of Sales
-
0.54%
0.60%
0.60%
0.62%
0.69%
0.75%
0.92%
0.98%
0.99%
0.93%
Employee Cost
-
2,479.95
2,168.65
1,994.39
1,773.22
1,459.63
1,221.88
1,060.56
821.03
673.65
570.45
% Of Sales
-
53.36%
55.01%
56.42%
56.77%
56.54%
53.47%
54.44%
56.60%
63.88%
54.93%
Manufacturing Exp.
-
70.32
66.53
56.78
47.97
31.19
21.65
18.24
16.49
13.93
9.91
% Of Sales
-
1.51%
1.69%
1.61%
1.54%
1.21%
0.95%
0.94%
1.14%
1.32%
0.95%
General & Admin Exp.
-
247.96
226.50
207.78
176.75
168.64
143.00
129.87
113.03
108.84
109.49
% Of Sales
-
5.34%
5.75%
5.88%
5.66%
6.53%
6.26%
6.67%
7.79%
10.32%
10.54%
Selling & Distn. Exp.
-
33.01
30.44
28.76
15.06
14.41
2.53
2.64
3.26
2.92
3.39
% Of Sales
-
0.71%
0.77%
0.81%
0.48%
0.56%
0.11%
0.14%
0.22%
0.28%
0.33%
Miscellaneous Exp.
-
30.43
30.47
21.14
21.59
46.82
52.91
27.45
30.66
33.39
3.39
% Of Sales
-
0.65%
0.77%
0.60%
0.69%
1.81%
2.32%
1.41%
2.11%
3.17%
8.51%
EBITDA
726.87
736.13
656.54
574.60
536.81
443.07
478.29
391.42
241.96
58.37
127.60
EBITDA Margin
14.95%
15.84%
16.65%
16.26%
17.19%
17.16%
20.93%
20.09%
16.68%
5.54%
12.29%
Other Income
66.22
57.86
48.54
42.19
17.16
27.41
41.04
46.08
93.33
63.50
46.64
Interest
0.05
2.52
1.50
1.14
1.11
1.82
1.23
1.13
3.06
3.23
2.62
Depreciation
64.75
65.06
63.28
55.25
48.25
43.97
38.60
32.41
24.70
24.23
27.09
PBT
728.29
726.41
640.31
560.40
504.61
424.68
479.50
403.96
307.53
94.41
144.54
Tax
140.78
143.12
141.06
141.23
111.40
97.97
100.36
76.31
40.50
9.23
10.36
Tax Rate
19.33%
19.70%
22.03%
25.20%
22.08%
23.43%
20.93%
18.89%
13.17%
7.90%
7.17%
PAT
587.51
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
PAT before Minority Interest
587.51
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
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
12.08%
12.55%
12.67%
11.86%
12.59%
12.40%
16.59%
16.82%
18.41%
10.20%
12.92%
PAT Growth
13.08%
16.83%
19.11%
6.60%
22.82%
-15.56%
15.71%
22.70%
148.19%
-19.82%
 
Unadjusted EPS
19.77
19.65
16.79
13.89
13.05
10.66
12.70
11.09
9.13
3.72
9.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
2,391.86
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
Share Capital
59.47
59.36
60.41
60.31
60.19
59.98
59.31
58.67
29.04
28.73
Total Reserves
2,233.18
1,874.61
1,635.70
1,349.63
1,230.37
1,139.19
1,144.10
956.82
935.24
818.55
Non-Current Liabilities
-147.81
-112.50
-95.30
9.74
14.37
26.22
27.01
16.26
-5.68
5.25
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
16.29
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
23.04
17.93
26.80
32.27
28.78
20.48
26.57
20.17
0.00
0.00
Current Liabilities
711.00
516.99
540.14
552.04
431.10
582.97
327.24
400.61
278.45
270.89
Trade Payables
329.99
220.42
195.86
98.19
68.03
49.40
53.26
53.89
43.11
26.46
Other Current Liabilities
292.90
219.31
237.02
298.50
214.57
176.03
175.53
222.93
104.40
173.39
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
88.11
77.26
107.26
155.35
148.49
357.54
98.45
123.79
130.94
71.04
Total Liabilities
2,955.05
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
Net Block
574.15
541.37
478.66
532.82
513.83
515.04
444.27
397.18
310.94
310.03
Gross Block
1,019.23
938.73
823.30
832.49
772.98
733.71
643.55
566.90
462.89
450.46
Accumulated Depreciation
445.08
397.36
344.64
299.67
259.14
218.67
199.28
169.72
151.95
140.43
Non Current Assets
968.12
958.25
952.47
850.24
722.04
684.28
646.28
629.43
407.84
435.80
Capital Work in Progress
224.44
256.31
323.32
116.03
35.05
22.04
75.68
79.87
96.89
125.76
Non Current Investment
2.59
2.42
2.15
0.46
0.46
0.46
0.46
0.00
0.00
0.00
Long Term Loans & Adv.
67.05
57.78
55.35
181.33
139.89
129.07
108.88
80.78
0.00
0.00
Other Non Current Assets
99.89
100.38
92.98
19.61
32.81
17.67
17.00
71.61
0.00
0.00
Current Assets
1,986.93
1,453.51
1,233.29
1,144.74
1,014.02
1,124.16
911.83
803.62
830.40
690.06
Current Investments
10.13
18.92
18.85
40.93
185.10
337.81
234.98
22.88
39.71
126.91
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
803.10
536.03
437.60
440.58
365.64
323.58
364.91
299.30
191.90
152.59
Cash & Bank
820.49
529.77
426.40
386.45
286.50
301.05
196.90
376.92
435.57
284.87
Other Current Assets
353.21
356.10
338.47
199.85
176.79
161.72
115.04
104.52
163.21
125.69
Short Term Loans & Adv.
10.81
12.69
11.97
76.94
53.79
48.34
50.87
47.93
97.55
93.02
Net Current Assets
1,275.93
936.52
693.15
592.70
582.93
541.19
584.59
403.01
551.95
419.18
Total Assets
2,955.05
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
548.70
476.24
472.98
393.20
412.92
335.81
219.90
141.34
12.23
151.08
PBT
726.58
640.58
560.40
504.61
418.12
479.50
403.96
307.53
116.82
144.54
Adjustment
97.92
100.50
76.94
86.14
139.77
-56.23
-13.20
-34.58
-42.15
5.59
Changes in Working Capital
-116.64
-90.08
-19.65
-75.50
-30.89
14.03
-79.09
-68.28
-48.94
20.13
Cash after chg. in Working capital
707.87
651.00
617.69
515.26
527.00
437.30
311.67
204.68
25.73
170.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-159.17
-174.76
-144.71
-122.06
-114.08
-101.49
-91.77
-63.34
-13.50
-19.18
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
-45.45
-93.80
-199.86
14.15
119.27
-116.18
-248.38
-17.47
168.17
-122.18
Net Fixed Assets
-40.87
-55.49
-216.81
-101.93
-88.99
-12.24
-60.92
-59.94
13.68
-5.84
Net Investments
21.70
-3.17
24.07
136.00
155.46
-98.14
-206.13
14.28
83.88
-124.03
Others
-26.28
-35.14
-7.12
-19.92
52.80
-5.80
18.67
28.19
70.61
7.69
Cash from Financing Activity
-250.22
-279.58
-249.42
-314.21
-535.32
-125.54
-189.73
-145.49
-27.50
-22.29
Net Cash Inflow / Outflow
253.03
102.86
23.70
93.14
-3.14
94.09
-218.21
-21.62
152.90
6.61
Opening Cash & Equivalents
514.74
412.64
386.45
285.98
289.11
195.02
413.23
434.86
283.34
276.73
Closing Cash & Equivalent
805.05
514.74
412.64
379.12
285.98
289.11
195.02
413.23
436.24
283.34

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
77.10
65.16
56.16
46.75
42.89
39.99
40.58
34.62
33.21
29.49
ROA
21.74%
21.72%
20.05%
21.08%
18.06%
22.52%
21.91%
19.99%
9.10%
12.36%
ROE
27.60%
27.51%
26.99%
29.12%
25.72%
31.56%
29.53%
26.98%
11.88%
17.79%
ROCE
33.14%
34.25%
35.38%
37.13%
33.73%
40.01%
36.49%
31.17%
13.03%
19.01%
Fixed Asset Turnover
4.75
4.47
4.27
3.89
3.43
3.32
3.22
2.82
2.31
2.41
Receivable days
52.58
45.08
45.34
47.11
48.72
54.98
62.22
61.80
59.62
63.11
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
37.49
32.22
24.82
15.89
13.63
14.33
17.22
20.06
17.40
24.44
Cash Conversion Cycle
15.09
12.86
20.52
31.22
35.09
40.65
45.01
41.75
42.21
38.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.02
Interest Cover
288.69
429.30
494.31
453.97
230.61
390.52
359.44
101.47
37.18
56.21

News Update:


  • Hexaware Technologies reports 3% rise in Q1 consolidated net profit
    24th Apr 2019, 14:39 PM

    Total consolidated income of the company rose 17.82% at Rs 1259.84 crore for quarter

    Read More
  • Hexaware Tech. - Quarterly Results
    24th Apr 2019, 14:16 PM

    Read More

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.