Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

IT - Software

Rating :
N/A

BSE: 531524 | NSE: ICSA

1.10
0.00 (0%)
19-Nov-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.15
  •  1.15
  •  1.05
  •  1.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6935
  •  0.08
  •  6.70
  •  0.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5.05
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,171.67
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 6.20%
  • 0.00%
  • 73.20%
  • FII
  • DII
  • Others
  • 1.57%
  • 5.80%
  • 13.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -100.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 67.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 89.52

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.10
  • -
  • -0.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.41
  • 64.45
  • 108.88

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
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
914.76
1,403.88
1,237.45
1,122.24
672.09
332.48
Net Sales Growth
-
-34.84%
13.45%
10.27%
66.98%
102.14%
 
Cost Of Goods Sold
-
435.26
438.06
411.82
541.97
441.73
229.67
Gross Profit
-
479.51
965.83
825.63
580.28
230.35
102.80
GP Margin
-
52.42%
68.80%
66.72%
51.71%
34.27%
30.92%
Total Expenditure
-
980.31
1,117.30
992.01
853.07
491.24
249.83
Power & Fuel Cost
-
0.63
0.66
0.60
0.45
0.13
0.10
% Of Sales
-
0.07%
0.05%
0.05%
0.04%
0.02%
0.03%
Employee Cost
-
22.53
35.08
30.56
16.64
10.50
3.40
% Of Sales
-
2.46%
2.50%
2.47%
1.48%
1.56%
1.02%
Manufacturing Exp.
-
398.29
565.58
485.88
243.00
16.32
8.01
% Of Sales
-
43.54%
40.29%
39.26%
21.65%
2.43%
2.41%
General & Admin Exp.
-
18.82
29.40
19.49
19.35
9.23
5.66
% Of Sales
-
2.06%
2.09%
1.58%
1.72%
1.37%
1.70%
Selling & Distn. Exp.
-
15.54
40.95
36.84
26.63
2.23
0.84
% Of Sales
-
1.70%
2.92%
2.98%
2.37%
0.33%
0.25%
Miscellaneous Exp.
-
89.25
7.57
6.81
5.03
11.10
2.14
% Of Sales
-
9.76%
0.54%
0.55%
0.45%
1.65%
0.64%
EBITDA
-
-65.55
286.58
245.44
269.17
180.85
82.65
EBITDA Margin
-
-7.17%
20.41%
19.83%
23.99%
26.91%
24.86%
Other Income
-
26.60
11.03
8.53
1.77
7.86
0.77
Interest
-
118.95
98.38
62.42
53.85
27.12
8.03
Depreciation
-
20.60
20.30
21.40
12.11
3.47
1.66
PBT
-
-178.50
178.93
170.14
204.98
158.12
73.73
Tax
-
-0.41
53.50
48.63
53.77
46.63
14.81
Tax Rate
-
0.23%
29.90%
28.58%
26.23%
29.49%
20.09%
PAT
-
-178.10
125.43
121.51
151.21
111.49
58.92
PAT before Minority Interest
-
-178.10
125.43
121.51
151.21
111.49
58.92
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-19.47%
8.93%
9.82%
13.47%
16.59%
17.72%
PAT Growth
-
-
3.23%
-19.64%
35.63%
89.22%
 
Unadjusted EPS
-
-37.07
26.40
25.80
33.34
25.33
86.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
673.53
845.14
710.01
596.17
374.49
111.68
Share Capital
9.63
9.55
9.46
9.39
8.80
6.82
Total Reserves
657.66
818.71
690.31
566.87
357.08
99.82
Non-Current Liabilities
499.19
175.66
625.66
405.88
218.18
148.89
Secured Loans
288.82
31.19
432.55
300.11
109.88
47.59
Unsecured Loans
214.67
143.63
181.43
91.50
91.50
98.45
Long Term Provisions
0.48
0.43
0.00
0.00
0.00
0.00
Current Liabilities
938.39
1,102.68
288.73
142.14
137.14
89.93
Trade Payables
259.67
268.78
128.89
89.72
82.06
59.09
Other Current Liabilities
147.80
108.00
105.15
11.90
23.42
14.06
Short Term Borrowings
529.48
656.63
0.00
0.00
0.00
0.00
Short Term Provisions
1.43
69.28
54.69
40.53
31.66
16.79
Total Liabilities
2,111.11
2,123.48
1,624.40
1,144.19
729.81
350.55
Net Block
155.82
174.83
190.04
174.24
92.30
10.68
Gross Block
236.87
235.28
230.20
193.01
98.96
13.86
Accumulated Depreciation
81.05
60.45
40.16
18.77
6.66
3.19
Non Current Assets
721.79
676.88
190.04
174.24
92.30
10.68
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.02
0.02
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
426.57
383.38
0.00
0.00
0.00
0.00
Other Non Current Assets
139.38
118.66
0.00
0.00
0.00
0.00
Current Assets
1,367.56
1,417.49
1,398.03
926.41
603.69
322.52
Current Investments
0.00
0.00
0.02
0.61
0.61
0.00
Inventories
481.50
487.38
203.27
42.68
64.90
28.88
Sundry Debtors
652.95
623.99
535.46
509.53
320.40
173.65
Cash & Bank
6.12
66.57
64.36
60.79
58.61
87.36
Other Current Assets
226.98
1.91
47.64
32.76
159.16
32.63
Short Term Loans & Adv.
225.77
237.64
547.28
280.03
110.93
13.01
Net Current Assets
429.17
314.81
1,109.30
784.26
466.55
232.59
Total Assets
2,111.11
2,123.48
1,624.40
1,144.20
729.82
350.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-153.53
-132.13
-117.65
-114.72
-134.98
PBT
-183.29
173.41
170.14
204.98
158.12
Adjustment
120.53
122.32
87.75
49.23
4.83
Changes in Working Capital
-36.32
-382.05
-336.20
-324.40
-276.97
Cash after chg. in Working capital
-99.08
-86.32
-78.30
-70.19
-114.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.45
-45.81
-39.35
-44.53
-20.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.75
-1.50
-33.32
-92.38
-78.61
Net Fixed Assets
-1.60
-5.09
-37.43
-94.06
Net Investments
0.00
0.00
0.59
0.00
Others
3.35
3.59
3.52
1.68
Cash from Financing Activity
91.34
135.84
154.53
227.59
184.84
Net Cash Inflow / Outflow
-60.45
2.21
3.56
20.49
-28.74
Opening Cash & Equivalents
66.57
64.36
60.79
58.61
87.36
Closing Cash & Equivalent
6.12
66.57
64.36
60.79
58.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
134.10
167.36
140.30
113.46
75.45
26.18
ROA
-8.41%
6.69%
8.78%
16.14%
20.64%
16.81%
ROE
-24.66%
17.15%
20.32%
34.97%
52.92%
66.00%
ROCE
-3.57%
18.86%
20.84%
34.83%
47.35%
34.01%
Fixed Asset Turnover
3.88
6.04
5.85
7.70
11.91
23.99
Receivable days
254.70
150.48
153.96
134.81
134.16
190.64
Inventory Days
193.25
89.64
36.24
17.48
25.47
31.70
Payable days
107.88
65.38
40.09
36.95
49.93
87.69
Cash Conversion Cycle
340.07
174.74
150.10
115.33
109.69
134.64
Total Debt/Equity
1.60
1.05
0.93
0.74
0.61
1.64
Interest Cover
-0.50
2.82
3.73
4.81
6.83
10.19

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.