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

BPO/ITeS

Rating :
36/99

BSE: 533181 | NSE: ISFT

156.75
-6.90 (-4.22%)
16-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  155.50
  •  160.00
  •  155.50
  •  163.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38571
  •  60.46
  •  854.00
  •  108.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 229.52
  • 31.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 285.61
  • 1.28%
  • 1.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.52%
  • 11.11%
  • 23.58%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 17.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.21
  • 51.13
  • 17.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • -2.73
  • 17.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.92
  • 46.14
  • -30.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.15
  • 35.08
  • 34.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 4.34
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.19
  • 39.68
  • 36.21

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
215.83
286.99
-24.80%
258.29
260.16
-0.72%
284.45
216.11
31.62%
338.26
281.76
20.05%
Expenses
215.42
280.71
-23.26%
257.18
256.23
0.37%
282.88
216.90
30.42%
331.03
273.01
21.25%
EBITDA
0.40
6.28
-93.63%
1.11
3.94
-71.83%
1.58
-0.78
-
7.24
8.76
-17.35%
EBIDTM
0.19%
2.19%
0.43%
1.51%
0.56%
-0.36%
2.14%
3.11%
Other Income
1.17
1.34
-12.69%
0.71
1.87
-62.03%
1.45
1.83
-20.77%
0.45
1.40
-67.86%
Interest
1.05
0.47
123.40%
1.12
0.32
250.00%
0.84
0.80
5.00%
1.02
1.17
-12.82%
Depreciation
0.45
0.50
-10.00%
0.45
0.50
-10.00%
0.47
0.49
-4.08%
0.48
0.46
4.35%
PBT
0.07
6.66
-98.95%
0.25
4.99
-94.99%
1.71
-0.25
-
6.18
8.52
-27.46%
Tax
-0.82
2.71
-
0.09
1.38
-93.48%
0.61
0.53
15.09%
1.11
2.15
-48.37%
PAT
0.89
3.95
-77.47%
0.16
3.61
-95.57%
1.10
-0.78
-
5.07
6.36
-20.28%
PATM
0.41%
1.38%
0.06%
1.39%
0.39%
-0.36%
1.50%
2.26%
EPS
0.60
2.68
-77.61%
0.11
2.45
-95.51%
0.75
-0.53
-
3.44
4.32
-20.37%

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
1,096.83
1,169.87
939.01
716.88
343.33
148.40
88.24
66.28
42.75
29.20
21.39
Net Sales Growth
4.96%
24.59%
30.99%
108.80%
131.35%
68.18%
33.13%
55.04%
46.40%
36.51%
 
Cost Of Goods Sold
769.11
791.45
602.75
467.64
208.16
104.16
56.31
31.27
14.16
2.85
0.00
Gross Profit
327.72
378.41
336.26
249.23
135.16
44.23
31.93
35.01
28.58
26.36
21.39
GP Margin
29.88%
32.35%
35.81%
34.77%
39.37%
29.80%
36.19%
52.82%
66.85%
90.27%
100%
Total Expenditure
1,086.51
1,150.98
922.25
708.45
337.97
151.41
82.52
53.18
33.42
19.75
16.76
Power & Fuel Cost
-
0.52
0.49
0.49
0.45
0.41
0.24
0.17
0.13
0.13
0.22
% Of Sales
-
0.04%
0.05%
0.07%
0.13%
0.28%
0.27%
0.26%
0.30%
0.45%
1.03%
Employee Cost
-
20.39
23.41
22.79
17.82
11.52
4.47
4.28
3.12
3.14
2.98
% Of Sales
-
1.74%
2.49%
3.18%
5.19%
7.76%
5.07%
6.46%
7.30%
10.75%
13.93%
Manufacturing Exp.
-
0.71
0.64
0.48
0.32
0.43
0.46
0.35
0.31
0.37
0.16
% Of Sales
-
0.06%
0.07%
0.07%
0.09%
0.29%
0.52%
0.53%
0.73%
1.27%
0.75%
General & Admin Exp.
-
6.96
7.73
5.86
4.15
3.98
3.27
3.27
3.20
4.05
2.36
% Of Sales
-
0.59%
0.82%
0.82%
1.21%
2.68%
3.71%
4.93%
7.49%
13.87%
11.03%
Selling & Distn. Exp.
-
149.53
135.73
100.61
50.04
21.19
12.12
9.26
7.40
4.35
7.31
% Of Sales
-
12.78%
14.45%
14.03%
14.57%
14.28%
13.74%
13.97%
17.31%
14.90%
34.17%
Miscellaneous Exp.
-
1.39
2.00
1.76
2.69
6.58
3.02
2.55
3.13
2.62
7.31
% Of Sales
-
0.12%
0.21%
0.25%
0.78%
4.43%
3.42%
3.85%
7.32%
8.97%
6.26%
EBITDA
10.33
18.89
16.76
8.43
5.36
-3.01
5.72
13.10
9.33
9.45
4.63
EBITDA Margin
0.94%
1.61%
1.78%
1.18%
1.56%
-2.03%
6.48%
19.76%
21.82%
32.36%
21.65%
Other Income
3.78
5.25
7.46
4.60
4.11
5.75
3.29
6.03
5.13
1.70
1.96
Interest
4.03
2.64
3.56
2.37
1.16
0.90
0.70
0.47
0.09
0.30
0.06
Depreciation
1.85
1.96
1.87
1.60
1.47
4.02
7.05
2.77
2.16
1.82
0.98
PBT
8.21
19.54
18.79
9.06
6.85
-2.18
1.27
15.90
12.21
9.04
5.54
Tax
0.99
5.81
5.51
1.96
0.88
-4.24
-1.78
4.91
2.13
0.21
0.21
Tax Rate
12.06%
29.73%
29.32%
4.51%
12.85%
194.50%
-140.16%
30.88%
17.44%
2.32%
3.79%
PAT
7.22
13.73
13.28
41.51
5.96
2.06
3.05
10.99
10.08
8.83
5.33
PAT before Minority Interest
7.22
13.73
13.28
41.51
5.96
2.06
3.05
10.99
10.08
8.83
5.33
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
0.66%
1.17%
1.41%
5.79%
1.74%
1.39%
3.46%
16.58%
23.58%
30.24%
24.92%
PAT Growth
-45.05%
3.39%
-68.01%
596.48%
189.32%
-32.46%
-72.25%
9.03%
14.16%
65.67%
 
Unadjusted EPS
4.90
9.32
9.02
28.18
4.05
1.40
2.07
7.46
6.87
8.00
4.83

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
141.86
131.34
118.07
79.51
77.40
95.07
108.60
99.18
100.80
40.95
Share Capital
14.73
14.73
14.73
14.73
14.73
14.73
14.73
14.73
11.03
20.94
Total Reserves
127.13
116.61
103.34
64.78
62.67
80.34
93.87
84.45
36.12
20.01
Non-Current Liabilities
65.84
4.25
34.63
3.09
2.92
4.45
6.13
2.14
6.74
2.22
Secured Loans
79.47
16.21
33.13
2.12
2.40
0.00
0.09
0.14
6.35
2.02
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
1.55
3.61
0.44
0.83
0.48
0.37
0.33
0.27
0.00
0.00
Current Liabilities
60.14
39.77
54.17
24.99
38.67
42.45
33.94
19.28
399.05
4.18
Trade Payables
35.04
17.44
32.43
12.67
4.95
1.73
1.30
1.15
2.41
2.82
Other Current Liabilities
13.80
16.76
13.99
10.53
4.89
2.67
5.60
1.88
393.87
1.17
Short Term Borrowings
0.00
0.00
3.30
0.00
19.00
28.14
25.32
10.49
0.00
0.00
Short Term Provisions
11.29
5.58
4.45
1.79
9.83
9.91
1.72
5.76
2.78
0.19
Total Liabilities
267.84
175.36
206.87
107.59
118.99
141.97
148.67
120.60
506.59
47.35
Net Block
21.54
19.87
19.66
17.62
18.45
39.39
66.71
15.71
6.23
4.77
Gross Block
23.90
21.48
26.39
22.89
24.04
48.58
78.20
24.55
12.92
10.44
Accumulated Depreciation
2.36
1.60
6.73
5.27
5.59
9.18
11.49
8.84
6.68
5.66
Non Current Assets
41.40
32.02
47.22
64.15
74.51
94.77
102.02
80.18
19.76
16.19
Capital Work in Progress
0.00
0.00
0.04
26.35
26.83
26.35
0.00
16.47
12.53
10.42
Non Current Investment
13.72
4.99
4.96
8.96
29.13
28.70
34.69
46.38
1.00
1.00
Long Term Loans & Adv.
6.05
7.07
18.39
7.78
0.11
0.33
0.62
1.62
0.00
0.00
Other Non Current Assets
0.08
0.09
4.17
3.44
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
226.44
143.34
159.65
43.44
44.49
47.20
46.66
40.42
477.15
27.20
Current Investments
58.16
67.00
53.62
0.00
0.00
11.00
7.16
0.00
0.00
0.00
Inventories
123.90
41.25
55.30
12.13
1.30
0.59
3.70
1.70
0.25
0.00
Sundry Debtors
12.30
9.50
9.01
3.17
5.12
3.28
7.75
5.47
6.48
5.07
Cash & Bank
23.38
19.36
15.93
13.33
8.33
4.02
5.61
3.11
465.25
18.75
Other Current Assets
8.69
1.77
0.58
1.85
29.73
28.31
22.44
30.14
5.17
3.39
Short Term Loans & Adv.
7.58
4.46
25.21
12.96
24.81
23.78
18.72
27.84
4.95
3.06
Net Current Assets
166.30
103.57
105.47
18.45
5.82
4.75
12.71
21.15
78.10
23.01
Total Assets
267.84
175.36
206.87
107.59
119.00
141.97
148.68
120.60
506.60
47.36

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
-54.60
39.35
-41.74
2.58
1.83
9.24
8.53
2.36
10.04
6.17
PBT
19.54
18.79
43.47
6.85
-2.18
1.27
15.90
12.21
9.04
5.54
Adjustment
0.03
-0.95
-33.83
-1.40
2.41
6.15
-2.13
-0.96
2.32
0.80
Changes in Working Capital
-69.11
23.33
-41.67
-1.96
1.99
2.76
-2.35
-4.30
0.46
0.69
Cash after chg. in Working capital
-49.54
41.18
-32.04
3.48
2.22
10.18
11.42
6.95
11.82
7.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.07
-1.82
-9.70
-0.91
-0.39
-0.94
-2.89
-4.58
-1.77
-0.86
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
0.74
-8.15
15.15
24.42
11.48
-11.24
-19.48
-75.20
-7.56
-9.35
Net Fixed Assets
0.70
5.34
24.16
1.66
24.09
3.04
-37.01
-15.46
-4.63
-5.52
Net Investments
-0.12
-15.27
-55.26
20.17
10.57
2.15
4.53
-47.28
0.00
0.00
Others
0.16
1.78
46.25
2.59
-23.18
-16.43
13.00
-12.46
-2.93
-3.83
Cash from Financing Activity
57.07
-27.52
28.84
-22.34
-9.22
0.32
13.45
-389.30
444.01
1.80
Net Cash Inflow / Outflow
3.21
3.68
2.25
4.66
4.10
-1.68
2.50
-462.13
446.50
-1.38
Opening Cash & Equivalents
17.83
14.79
12.51
7.68
3.58
5.26
3.11
465.25
18.75
20.13
Closing Cash & Equivalent
21.29
17.83
15.36
12.51
7.68
3.58
5.61
3.11
465.25
18.75

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.)
96.29
89.16
80.14
53.97
52.54
64.53
73.72
67.33
33.96
18.79
ROA
6.20%
6.95%
26.40%
5.26%
1.58%
2.10%
8.16%
3.21%
3.19%
12.58%
ROE
10.05%
10.65%
42.02%
7.60%
2.39%
3.00%
10.58%
14.75%
32.20%
32.22%
ROCE
12.03%
14.79%
38.48%
8.75%
-1.15%
1.53%
13.39%
11.86%
13.69%
15.05%
Fixed Asset Turnover
51.56
39.23
29.09
14.63
4.09
1.39
1.29
2.28
2.50
2.37
Receivable days
3.40
3.60
3.10
4.41
10.33
22.81
36.41
51.04
72.18
79.01
Inventory Days
25.76
18.76
17.17
7.14
2.33
8.87
14.87
8.32
3.08
0.00
Payable days
9.93
11.90
13.86
11.55
8.52
7.08
8.89
22.15
72.26
52.49
Cash Conversion Cycle
19.24
10.47
6.40
-0.01
4.13
24.60
42.39
37.21
3.00
26.52
Total Debt/Equity
0.56
0.12
0.31
0.05
0.28
0.30
0.24
0.11
0.17
0.05
Interest Cover
8.39
6.28
19.34
6.92
-1.42
2.83
35.02
133.86
31.47
86.72

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.