Nifty
Sensex
:
:
10884.25
36313.62
-2.55 (-0.02%)
-4.71 (-0.01%)

IT - Software

Rating :
43/99

BSE: 532172 | NSE: ADROITINFO

18.40
0.15 (0.82%)
16-Jan-2019 | 2:03PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  19.95
  •  19.95
  •  17.80
  •  18.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3544
  •  0.65
  •  47.40
  •  17.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33.34
  • 11.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33.76
  • N/A
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.14%
  • 7.23%
  • 37.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 293.94
  • 27.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 44.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 73.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.56
  • 9.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.17
  • 3.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.81
  • 14.25

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
5.16
9.41
-45.16%
5.01
12.00
-58.25%
7.15
10.46
-31.64%
9.39
14.98
-37.32%
Expenses
4.36
6.04
-27.81%
6.32
7.52
-15.96%
5.47
7.15
-23.50%
7.19
9.89
-27.30%
EBITDA
0.79
3.37
-76.56%
-1.31
4.48
-
1.68
3.31
-49.24%
2.20
5.09
-56.78%
EBIDTM
15.40%
35.84%
-26.10%
37.30%
23.51%
31.62%
23.42%
33.99%
Other Income
0.06
0.01
500.00%
0.00
0.00
0.00
0.07
0.06
16.67%
0.02
0.00
0.00
Interest
0.06
0.01
500.00%
0.04
0.08
-50.00%
0.07
0.13
-46.15%
0.03
0.04
-25.00%
Depreciation
0.13
0.04
225.00%
0.14
0.04
250.00%
0.29
0.10
190.00%
0.06
0.03
100.00%
PBT
0.66
3.32
-80.12%
-1.49
4.36
-
1.40
3.14
-55.41%
2.14
5.01
-57.29%
Tax
0.00
0.45
-100.00%
0.00
0.49
-100.00%
-0.69
-0.64
-
0.49
0.87
-43.68%
PAT
0.66
2.87
-77.00%
-1.49
3.88
-
2.09
3.78
-44.71%
1.65
4.15
-60.24%
PATM
12.84%
30.49%
-29.63%
32.30%
29.18%
36.15%
17.53%
27.68%
EPS
0.36
1.59
-77.36%
-0.81
2.15
-
1.15
2.09
-44.98%
0.91
2.29
-60.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
26.71
37.95
52.95
18.23
19.10
0.04
Net Sales Growth
-42.99%
-28.33%
190.46%
-4.55%
47650.0%
 
Cost Of Goods Sold
4.34
7.79
18.87
5.69
6.17
0.00
Gross Profit
22.37
30.16
34.08
12.55
12.92
0.04
GP Margin
83.76%
79.47%
64.36%
68.84%
67.64%
100%
Total Expenditure
23.34
26.20
33.56
16.36
16.83
0.09
Power & Fuel Cost
-
0.21
0.16
0.11
0.00
0.00
% Of Sales
-
0.55%
0.30%
0.60%
0%
0%
Employee Cost
-
10.90
9.11
7.73
7.07
0.06
% Of Sales
-
28.72%
17.20%
42.40%
37.02%
150.0%
Manufacturing Exp.
-
0.54
0.00
0.00
0.00
0.00
% Of Sales
-
1.42%
0%
0%
0%
0%
General & Admin Exp.
-
6.56
5.26
2.59
3.59
0.03
% Of Sales
-
17.29%
9.93%
14.21%
18.80%
75.00%
Selling & Distn. Exp.
-
0.14
0.10
0.18
0.00
0.00
% Of Sales
-
0.37%
0.19%
0.99%
0%
0%
Miscellaneous Exp.
-
0.06
0.05
0.03
0.00
0.00
% Of Sales
-
0.16%
0.09%
0.16%
0%
0%
EBITDA
3.36
11.75
19.39
1.87
2.27
-0.05
EBITDA Margin
12.58%
30.96%
36.62%
10.26%
11.88%
-125.00%
Other Income
0.15
0.10
0.08
0.65
0.14
0.00
Interest
0.20
0.20
0.30
0.18
0.09
0.00
Depreciation
0.62
0.42
0.21
0.36
1.18
0.10
PBT
2.71
11.22
18.96
1.98
1.13
-0.15
Tax
-0.20
0.74
3.36
-0.01
0.44
0.00
Tax Rate
-7.38%
6.60%
17.72%
-0.51%
78.57%
0.00%
PAT
2.91
10.48
15.60
1.99
0.13
-0.15
PAT before Minority Interest
2.91
10.48
15.60
1.99
0.13
-0.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.89%
27.62%
29.46%
10.92%
0.68%
-375.00%
PAT Growth
-80.18%
-32.82%
683.92%
1,430.77%
-
 
Unadjusted EPS
1.61
5.74
8.64
1.14
0.08
-0.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
44.61
38.13
20.27
16.85
15.95
Share Capital
18.27
18.07
17.47
17.47
17.47
Total Reserves
26.35
20.06
1.55
-0.62
-1.52
Non-Current Liabilities
0.01
0.06
2.12
4.80
-0.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
1.31
3.96
0.00
Long Term Provisions
0.13
0.16
0.90
0.85
0.00
Current Liabilities
11.05
8.13
2.11
2.75
0.23
Trade Payables
0.79
0.59
0.20
0.36
0.14
Other Current Liabilities
7.60
5.27
0.42
0.83
0.09
Short Term Borrowings
0.63
0.26
0.67
0.44
0.00
Short Term Provisions
2.03
2.00
0.81
1.13
0.00
Total Liabilities
55.67
46.32
24.50
24.40
15.85
Net Block
4.33
3.52
3.39
3.28
2.23
Gross Block
7.09
5.87
5.47
3.28
2.46
Accumulated Depreciation
2.77
2.35
2.08
0.00
0.23
Non Current Assets
4.77
4.02
11.75
3.51
2.25
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
6.25
0.00
0.00
Long Term Loans & Adv.
0.44
0.50
2.11
0.23
0.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
50.90
42.29
12.74
20.89
13.60
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
4.46
9.89
Sundry Debtors
15.03
16.92
9.15
12.22
1.52
Cash & Bank
0.20
7.26
0.22
0.37
0.26
Other Current Assets
35.67
15.90
1.25
0.00
1.94
Short Term Loans & Adv.
2.21
2.22
2.12
3.84
1.79
Net Current Assets
39.85
34.16
10.64
18.14
13.37
Total Assets
55.67
46.31
24.49
24.40
15.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-1.71
2.52
8.47
2.46
-0.05
PBT
11.22
18.96
1.98
0.34
-0.15
Adjustment
0.52
0.29
0.96
1.77
0.10
Changes in Working Capital
-13.46
-16.73
5.53
0.95
0.00
Cash after chg. in Working capital
-1.71
2.52
8.47
3.06
-0.05
Interest Paid
0.00
0.00
0.00
-0.03
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
-0.57
0.00
Cash From Investing Activity
-1.33
3.31
-7.32
-2.68
0.00
Net Fixed Assets
-2.89
0.00
-0.07
-1.67
Net Investments
0.10
6.23
-6.25
-0.10
Others
1.46
-2.92
-1.00
-0.91
Cash from Financing Activity
-4.01
1.20
-1.29
0.00
0.00
Net Cash Inflow / Outflow
-7.05
7.03
-0.14
-0.22
-0.05
Opening Cash & Equivalents
7.26
0.22
0.37
0.59
0.30
Closing Cash & Equivalent
0.20
7.26
0.22
0.37
0.26

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
24.42
21.10
10.89
9.65
9.13
ROA
20.55%
44.07%
8.13%
0.66%
-0.92%
ROE
25.33%
54.60%
11.09%
0.81%
-0.91%
ROCE
27.32%
63.52%
9.95%
3.53%
-0.91%
Fixed Asset Turnover
5.86
9.34
4.17
6.66
0.02
Receivable days
153.66
89.86
213.84
131.26
0.00
Inventory Days
0.00
0.00
0.00
137.13
0.00
Payable days
12.62
5.10
7.25
6.26
314.74
Cash Conversion Cycle
141.04
84.75
206.59
262.13
-314.74
Total Debt/Equity
0.01
0.01
0.10
0.26
0.00
Interest Cover
56.29
64.23
11.84
7.38
-232.81

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.