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

IT - Software

Rating :
66/99

BSE: 531209 | NSE: NUCLEUS

363.75
-1.10 (-0.30%)
16-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  364.50
  •  368.00
  •  362.50
  •  364.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4424
  •  16.09
  •  602.00
  •  335.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,050.11
  • 14.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 980.56
  • 2.21%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.59%
  • 2.30%
  • 18.55%
  • FII
  • DII
  • Others
  • 0.42%
  • 1.27%
  • 9.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 3.53
  • 5.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.38
  • -2.48
  • 14.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • -0.56
  • 24.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 15.57
  • 17.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.87
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 8.81
  • 10.58

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
121.49
100.45
20.95%
112.61
94.32
19.39%
111.03
93.69
18.51%
106.02
93.14
13.83%
Expenses
101.56
86.64
17.22%
94.17
84.01
12.09%
95.20
79.26
20.11%
87.31
78.53
11.18%
EBITDA
19.93
13.81
44.32%
18.44
10.31
78.86%
15.83
14.43
9.70%
18.71
14.62
27.98%
EBIDTM
16.40%
13.74%
16.38%
10.93%
14.26%
15.40%
17.65%
15.69%
Other Income
6.80
8.23
-17.38%
6.93
7.60
-8.82%
7.49
6.90
8.55%
5.43
10.25
-47.02%
Interest
0.13
0.15
-13.33%
0.14
0.13
7.69%
0.12
0.14
-14.29%
0.12
0.13
-7.69%
Depreciation
1.93
1.73
11.56%
1.74
1.77
-1.69%
1.73
1.89
-8.47%
1.80
3.24
-44.44%
PBT
24.67
20.15
22.43%
23.49
16.01
46.72%
21.47
19.30
11.24%
22.23
21.50
3.40%
Tax
5.53
4.49
23.16%
5.90
4.50
31.11%
4.21
-1.09
-
4.11
3.61
13.85%
PAT
19.14
15.66
22.22%
17.59
11.51
52.82%
17.26
20.39
-15.35%
18.11
17.88
1.29%
PATM
15.75%
15.59%
15.62%
12.20%
15.55%
21.76%
17.08%
19.20%
EPS
6.59
5.39
22.26%
6.06
3.55
70.70%
5.94
6.30
-5.71%
6.24
5.52
13.04%

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
451.15
411.81
372.39
348.70
353.14
346.22
293.76
282.25
270.48
291.78
328.40
Net Sales Growth
18.23%
10.59%
6.79%
-1.26%
2.00%
17.86%
4.08%
4.35%
-7.30%
-11.15%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
4.95
0.00
0.00
0.00
0.00
0.00
Gross Profit
451.15
411.81
372.39
348.70
353.14
341.27
293.76
282.25
270.48
291.78
328.40
GP Margin
100.00%
100%
100%
100%
100%
98.57%
100%
100%
100%
100%
100%
Total Expenditure
378.24
353.16
319.01
318.57
287.29
279.73
247.59
246.38
240.54
245.79
293.68
Power & Fuel Cost
-
4.70
4.69
4.66
4.68
4.49
4.03
3.36
2.81
2.69
3.09
% Of Sales
-
1.14%
1.26%
1.34%
1.33%
1.30%
1.37%
1.19%
1.04%
0.92%
0.94%
Employee Cost
-
276.97
244.55
224.73
200.43
179.86
162.53
156.23
149.92
145.83
164.04
% Of Sales
-
67.26%
65.67%
64.45%
56.76%
51.95%
55.33%
55.35%
55.43%
49.98%
49.95%
Manufacturing Exp.
-
7.51
6.93
25.31
24.45
23.83
4.32
3.67
20.80
13.69
20.87
% Of Sales
-
1.82%
1.86%
7.26%
6.92%
6.88%
1.47%
1.30%
7.69%
4.69%
6.36%
General & Admin Exp.
-
39.31
39.31
37.58
32.65
29.67
48.67
43.09
27.38
50.09
54.83
% Of Sales
-
9.55%
10.56%
10.78%
9.25%
8.57%
16.57%
15.27%
10.12%
17.17%
16.70%
Selling & Distn. Exp.
-
2.59
1.30
3.11
4.83
3.02
2.10
2.81
4.02
1.51
3.02
% Of Sales
-
0.63%
0.35%
0.89%
1.37%
0.87%
0.71%
1.00%
1.49%
0.52%
0.92%
Miscellaneous Exp.
-
6.16
7.40
9.01
6.62
8.79
7.82
7.71
8.38
10.00
3.02
% Of Sales
-
1.50%
1.99%
2.58%
1.87%
2.54%
2.66%
2.73%
3.10%
3.43%
6.58%
EBITDA
72.91
58.65
53.38
30.13
65.85
66.49
46.17
35.87
29.94
45.99
34.72
EBITDA Margin
16.16%
14.24%
14.33%
8.64%
18.65%
19.20%
15.72%
12.71%
11.07%
15.76%
10.57%
Other Income
26.65
28.76
32.64
26.59
33.31
25.16
20.42
20.21
9.51
9.62
13.71
Interest
0.51
0.51
0.55
0.62
0.54
0.51
0.44
0.33
0.31
0.37
0.30
Depreciation
7.20
7.04
11.22
12.22
11.97
7.94
6.09
7.45
9.28
11.33
13.28
PBT
91.86
79.86
74.25
43.88
86.65
83.20
60.05
48.30
29.87
43.91
34.85
Tax
19.75
17.31
8.09
11.41
21.94
18.86
14.89
12.96
3.53
5.51
2.60
Tax Rate
21.50%
21.68%
10.90%
26.00%
25.32%
22.67%
24.80%
26.83%
11.82%
12.55%
7.46%
PAT
72.10
62.55
66.16
32.47
64.71
64.34
45.17
35.34
26.34
38.40
32.26
PAT before Minority Interest
72.10
62.55
66.16
32.47
64.71
64.34
45.17
35.34
26.34
38.40
32.26
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
15.98%
15.19%
17.77%
9.31%
18.32%
18.58%
15.38%
12.52%
9.74%
13.16%
9.82%
PAT Growth
10.18%
-5.46%
103.76%
-49.82%
0.58%
42.44%
27.82%
34.17%
-31.41%
19.03%
 
Unadjusted EPS
24.83
20.47
20.43
10.03
19.98
19.87
13.95
10.91
8.13
11.86
9.97

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
461.30
534.96
456.89
438.37
397.01
349.99
314.14
288.17
271.41
240.91
Share Capital
29.04
32.39
32.39
32.39
32.39
32.39
32.38
32.38
32.37
32.37
Total Reserves
432.26
502.57
424.51
405.98
364.62
317.60
281.74
254.95
237.88
206.70
Non-Current Liabilities
-2.95
-5.75
5.19
3.43
4.85
5.28
5.60
19.10
-3.01
-1.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.24
6.09
4.12
4.74
11.60
11.36
11.26
24.36
0.00
0.00
Current Liabilities
176.94
130.39
116.60
115.71
107.22
100.23
88.15
69.22
86.71
91.50
Trade Payables
54.06
35.24
27.73
25.89
24.13
25.34
30.08
24.84
31.81
38.07
Other Current Liabilities
119.15
85.75
81.94
65.74
49.24
55.95
42.47
29.73
14.79
21.99
Short Term Borrowings
0.00
0.00
1.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.73
9.40
5.64
24.08
33.85
18.95
15.61
14.65
40.11
31.44
Total Liabilities
635.29
659.60
578.68
557.51
509.08
455.50
407.89
376.49
355.11
330.90
Net Block
48.34
47.96
54.48
58.16
60.65
50.69
48.91
47.08
54.23
63.90
Gross Block
66.38
59.18
154.16
144.34
136.97
123.53
119.22
110.32
112.64
112.02
Accumulated Depreciation
18.04
11.22
99.68
86.18
76.33
72.83
70.31
63.25
58.41
48.12
Non Current Assets
318.10
272.87
216.78
147.13
108.13
73.09
70.54
88.94
55.00
64.46
Capital Work in Progress
0.00
0.32
1.10
0.79
1.26
0.00
0.00
2.53
0.52
0.31
Non Current Investment
241.31
202.76
119.90
68.88
24.32
0.25
0.25
0.25
0.25
0.25
Long Term Loans & Adv.
19.70
19.62
29.60
17.63
20.67
21.20
19.31
37.83
0.00
0.00
Other Non Current Assets
8.75
2.21
11.70
1.66
1.24
0.95
2.06
1.26
0.00
0.00
Current Assets
317.19
386.73
360.92
410.37
400.95
382.41
337.36
287.55
300.11
266.44
Current Investments
145.42
238.15
124.77
100.66
199.27
154.74
104.13
125.76
95.65
16.04
Inventories
0.00
0.00
0.00
0.00
0.00
4.95
0.00
0.00
0.00
0.00
Sundry Debtors
79.06
60.93
85.95
84.61
41.72
69.80
87.83
46.90
57.68
80.10
Cash & Bank
69.55
62.21
112.71
180.60
98.75
111.99
92.03
61.75
66.75
106.14
Other Current Assets
23.16
15.55
28.25
34.42
61.22
40.94
53.38
53.14
80.03
64.16
Short Term Loans & Adv.
4.36
9.89
9.24
10.09
7.23
6.06
10.34
12.60
43.88
30.91
Net Current Assets
140.25
256.34
244.32
294.66
293.73
282.18
249.21
218.33
213.40
174.93
Total Assets
635.29
659.60
578.68
557.50
509.08
455.50
407.90
376.49
355.11
330.90

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
76.93
95.11
32.51
36.81
65.73
74.77
13.47
31.74
45.45
37.52
PBT
79.86
74.25
43.88
86.65
83.20
60.05
48.30
29.87
44.34
34.85
Adjustment
-18.85
-20.01
-8.33
-17.46
-12.98
-10.24
-4.36
6.03
6.79
11.91
Changes in Working Capital
33.71
54.37
7.15
-15.46
10.58
37.97
-25.17
9.28
4.79
-0.08
Cash after chg. in Working capital
94.72
108.61
42.69
53.73
80.80
87.78
18.77
45.17
55.92
46.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.79
-13.50
-10.18
-16.92
-15.06
-13.02
-5.31
-13.43
-10.47
-9.16
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
60.92
-77.31
6.60
-13.94
-57.08
-65.87
-4.27
-26.57
-75.19
62.46
Net Fixed Assets
-6.66
78.96
-5.12
-6.17
-16.01
-4.75
-1.66
3.36
-0.31
-7.74
Net Investments
53.56
-193.89
-82.68
55.70
-62.27
-47.45
23.19
-39.50
-70.72
65.89
Others
14.02
37.62
94.40
-63.47
21.20
-13.67
-25.80
9.57
-4.16
4.31
Cash from Financing Activity
-134.71
-1.29
-35.68
-22.73
-9.77
-9.41
-9.40
-10.17
-9.43
-11.32
Net Cash Inflow / Outflow
3.14
16.51
3.43
0.14
-1.12
-0.51
-0.20
-5.00
-39.17
88.66
Opening Cash & Equivalents
39.55
23.54
19.36
20.74
20.31
21.30
21.20
66.75
106.14
17.50
Closing Cash & Equivalent
42.28
39.55
23.54
19.36
20.74
20.31
21.30
61.75
66.75
106.14

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.)
158.85
165.16
140.79
135.37
122.59
108.08
97.00
88.73
83.49
73.85
ROA
9.66%
10.69%
5.71%
12.13%
13.34%
10.46%
9.01%
7.20%
11.20%
10.37%
ROE
12.56%
13.35%
7.26%
15.49%
17.23%
13.60%
11.75%
9.45%
15.08%
14.23%
ROCE
16.13%
15.08%
9.94%
20.88%
22.41%
18.22%
16.15%
10.78%
17.29%
15.39%
Fixed Asset Turnover
6.56
3.49
2.34
2.51
2.66
2.42
2.46
2.43
2.60
3.17
Receivable days
62.04
71.98
89.26
65.28
58.78
97.93
87.12
70.57
86.18
82.20
Inventory Days
0.00
0.00
0.00
0.00
0.00
6.15
0.00
0.00
0.00
0.00
Payable days
54.22
42.47
35.69
36.58
40.71
55.80
57.06
54.69
71.42
56.63
Cash Conversion Cycle
7.81
29.51
53.58
28.70
18.07
48.28
30.06
15.87
14.76
25.57
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
157.59
136.00
72.16
160.11
162.62
136.87
148.23
98.87
120.19
116.60

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.