Nifty
Sensex
:
:
11354.25
37808.91
-102.65 (-0.90%)
-355.70 (-0.93%)

IT - Software

Rating :
49/99

BSE: 517562 | NSE: TRIGYN

73.40
-1.05 (-1.41%)
25-Mar-2019 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  73.15
  •  75.30
  •  72.80
  •  74.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29746
  •  21.83
  •  166.45
  •  62.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 226.84
  • 5.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104.72
  • N/A
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.38%
  • 6.29%
  • 44.42%
  • FII
  • DII
  • Others
  • 0.36%
  • 0.00%
  • 2.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.55
  • 8.67
  • 3.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.08
  • 7.26
  • -0.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.74
  • -13.34
  • 0.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 6.73
  • 8.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.79
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 3.22
  • 3.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
221.64
176.63
25.48%
214.88
165.29
30.00%
186.34
163.83
13.74%
178.77
168.32
6.21%
Expenses
200.59
161.20
24.44%
193.44
149.65
29.26%
169.20
148.47
13.96%
163.97
152.61
7.44%
EBITDA
21.06
15.42
36.58%
21.44
15.63
37.17%
17.14
15.36
11.59%
14.80
15.71
-5.79%
EBIDTM
9.50%
8.73%
9.98%
9.46%
9.20%
9.37%
8.28%
9.33%
Other Income
-0.74
-0.64
-
0.87
0.38
128.95%
0.33
0.16
106.25%
0.62
0.17
264.71%
Interest
0.19
0.17
11.76%
0.21
0.24
-12.50%
0.33
0.17
94.12%
0.21
0.27
-22.22%
Depreciation
0.31
0.28
10.71%
0.30
0.25
20.00%
0.30
0.25
20.00%
0.30
0.23
30.43%
PBT
17.55
14.33
22.47%
21.80
15.52
40.46%
16.84
15.10
11.52%
14.91
15.38
-3.06%
Tax
9.37
4.37
114.42%
8.09
5.10
58.63%
4.75
5.83
-18.52%
5.08
6.18
-17.80%
PAT
8.18
9.96
-17.87%
13.71
10.42
31.57%
12.09
9.27
30.42%
9.83
9.21
6.73%
PATM
3.69%
5.64%
6.38%
6.30%
6.49%
5.66%
5.50%
5.47%
EPS
2.66
3.33
-20.12%
4.57
3.48
31.32%
4.04
3.10
30.32%
3.29
3.10
6.13%

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
801.63
684.51
679.15
624.54
492.89
451.71
348.32
273.94
234.55
194.62
161.35
Net Sales Growth
18.92%
0.79%
8.74%
26.71%
9.12%
29.68%
27.15%
16.79%
20.52%
20.62%
 
Cost Of Goods Sold
20.17
8.19
1.75
2.95
0.31
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
781.46
676.33
677.40
621.59
492.59
451.71
348.32
273.94
234.55
194.62
161.35
GP Margin
97.48%
98.80%
99.74%
99.53%
99.94%
100%
100%
100%
100%
100%
100%
Total Expenditure
727.20
623.63
613.92
563.01
456.57
408.83
326.11
258.12
222.98
184.13
149.80
Power & Fuel Cost
-
0.62
0.51
0.50
0.53
0.55
0.51
0.45
0.49
0.49
0.43
% Of Sales
-
0.09%
0.08%
0.08%
0.11%
0.12%
0.15%
0.16%
0.21%
0.25%
0.27%
Employee Cost
-
459.75
456.17
394.35
334.01
295.38
119.21
93.45
72.34
147.58
120.14
% Of Sales
-
67.16%
67.17%
63.14%
67.77%
65.39%
34.22%
34.11%
30.84%
75.83%
74.46%
Manufacturing Exp.
-
1.30
1.21
1.72
105.13
98.53
195.35
156.31
138.86
24.82
22.28
% Of Sales
-
0.19%
0.18%
0.28%
21.33%
21.81%
56.08%
57.06%
59.20%
12.75%
13.81%
General & Admin Exp.
-
150.88
148.74
159.70
10.51
10.40
6.85
5.77
5.56
5.69
4.49
% Of Sales
-
22.04%
21.90%
25.57%
2.13%
2.30%
1.97%
2.11%
2.37%
2.92%
2.78%
Selling & Distn. Exp.
-
0.65
1.02
0.19
0.83
1.77
1.31
0.66
1.24
0.15
0.25
% Of Sales
-
0.09%
0.15%
0.03%
0.17%
0.39%
0.38%
0.24%
0.53%
0.08%
0.15%
Miscellaneous Exp.
-
2.24
4.53
3.60
5.25
2.20
2.87
1.48
4.49
5.39
0.25
% Of Sales
-
0.33%
0.67%
0.58%
1.07%
0.49%
0.82%
0.54%
1.91%
2.77%
1.37%
EBITDA
74.44
60.88
65.23
61.53
36.32
42.88
22.21
15.82
11.57
10.49
11.55
EBITDA Margin
9.29%
8.89%
9.60%
9.85%
7.37%
9.49%
6.38%
5.77%
4.93%
5.39%
7.16%
Other Income
1.08
0.85
2.65
2.58
3.54
5.11
2.99
5.22
4.76
1.98
4.60
Interest
0.94
0.80
0.92
1.30
0.70
0.72
0.50
0.43
0.35
0.40
0.30
Depreciation
1.21
1.08
0.68
0.54
0.64
0.78
0.82
1.00
0.96
1.03
1.02
PBT
71.10
59.85
66.28
62.27
38.53
46.48
23.89
19.61
15.03
11.04
14.82
Tax
27.29
20.38
27.24
23.54
15.69
17.41
8.23
4.83
4.06
1.47
0.59
Tax Rate
38.38%
34.05%
41.10%
38.03%
39.07%
17.74%
34.45%
31.04%
8.78%
13.32%
3.98%
PAT
43.81
39.47
39.04
38.35
24.48
80.74
15.65
10.74
42.16
9.57
14.23
PAT before Minority Interest
43.81
39.47
39.04
38.35
24.48
80.74
15.65
10.74
42.16
9.57
14.23
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
5.47%
5.77%
5.75%
6.14%
4.97%
17.87%
4.49%
3.92%
17.97%
4.92%
8.82%
PAT Growth
12.74%
1.10%
1.80%
56.66%
-69.68%
415.91%
45.72%
-74.53%
340.54%
-32.75%
 
Unadjusted EPS
14.56
13.22
13.15
13.03
8.32
27.51
5.33
5.08
15.89
3.82
5.69

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
370.44
327.08
289.40
247.28
222.37
98.14
81.29
66.01
24.77
11.90
Share Capital
29.90
29.74
29.45
29.42
29.37
29.35
29.35
27.90
26.50
25.01
Total Reserves
335.74
294.64
258.59
217.60
192.73
68.52
51.67
37.16
-3.33
-13.41
Non-Current Liabilities
11.85
11.86
10.55
-0.41
-0.15
-0.42
-0.24
0.50
0.79
0.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.34
0.30
0.00
0.00
0.00
0.52
0.49
0.43
0.79
0.86
Long Term Provisions
13.03
12.93
11.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
72.65
55.76
55.32
50.67
48.18
41.38
33.88
28.75
22.32
27.50
Trade Payables
52.62
36.77
32.69
26.62
18.23
15.71
12.91
7.87
5.09
4.65
Other Current Liabilities
12.34
15.42
18.43
21.31
22.78
19.35
18.94
17.51
15.15
21.84
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
7.70
3.58
4.20
2.73
7.17
6.32
2.03
3.37
2.09
1.00
Total Liabilities
454.94
394.70
355.27
297.54
270.40
139.10
114.93
95.26
82.59
74.97
Net Block
90.31
88.58
87.83
90.92
91.76
1.67
1.73
1.66
2.31
2.63
Gross Block
96.81
93.99
92.60
99.43
104.90
14.15
24.29
23.19
30.76
30.63
Accumulated Depreciation
6.50
5.42
4.77
8.51
13.14
12.48
22.56
21.52
28.45
28.01
Non Current Assets
166.32
150.94
135.65
125.19
120.10
26.44
24.43
12.13
2.32
3.36
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.02
0.00
0.00
Non Current Investment
1.18
1.36
1.26
0.31
0.31
0.01
0.01
0.01
0.01
0.73
Long Term Loans & Adv.
36.99
36.64
33.62
21.23
17.56
14.80
14.17
2.79
0.00
0.00
Other Non Current Assets
37.84
24.37
12.93
12.73
10.47
9.94
8.51
7.64
0.00
0.00
Current Assets
288.62
243.76
219.62
172.35
150.30
112.66
90.50
83.13
80.27
71.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
138.25
127.00
142.80
153.95
129.67
95.72
72.54
56.48
39.36
35.50
Cash & Bank
123.00
109.62
66.97
11.19
9.42
12.23
13.13
22.69
26.62
31.35
Other Current Assets
17.45
0.12
1.22
1.71
11.22
4.71
4.83
3.96
14.29
4.76
Short Term Loans & Adv.
17.36
7.02
8.63
5.51
5.95
2.99
2.48
1.78
14.23
4.76
Net Current Assets
215.97
188.00
164.30
121.69
102.12
71.28
56.62
54.38
57.95
44.11
Total Assets
454.94
394.70
355.27
297.54
270.40
139.10
114.93
95.26
82.59
74.97

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
15.39
46.17
51.98
0.04
-4.48
-1.21
-4.11
-5.76
0.36
11.97
PBT
59.85
66.28
61.90
38.53
46.48
23.89
19.61
15.03
11.04
14.82
Adjustment
4.88
2.87
1.24
4.75
5.24
0.98
-3.71
0.15
-0.28
0.29
Changes in Working Capital
-25.79
4.70
12.55
-27.58
-34.49
-20.85
-10.38
-14.37
-8.11
-1.71
Cash after chg. in Working capital
38.94
73.85
75.69
15.70
17.23
4.01
5.53
0.80
2.65
13.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.55
-27.68
-23.71
-15.66
-21.71
-5.21
-9.65
-6.57
-2.28
-1.43
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
-1.89
1.06
0.48
0.52
-0.41
-0.42
-9.65
9.61
-9.65
-2.32
Net Fixed Assets
-2.80
-1.38
-0.53
4.99
-0.42
10.26
-1.03
-0.63
-0.70
-1.14
Net Investments
0.18
-1.13
-1.72
0.00
-45.06
0.00
0.00
0.00
0.00
2.26
Others
0.73
3.57
2.73
-4.47
45.07
-10.68
-8.62
10.24
-8.95
-3.44
Cash from Financing Activity
-0.63
-0.63
-1.28
-2.36
-0.62
-0.47
1.68
1.26
3.88
0.22
Net Cash Inflow / Outflow
12.87
46.60
51.18
-1.81
-5.51
-2.10
-12.08
5.10
-5.41
9.86
Opening Cash & Equivalents
109.62
66.97
11.19
8.96
11.82
12.72
22.30
20.07
25.73
14.61
Closing Cash & Equivalent
123.00
109.62
66.97
11.16
8.96
11.82
12.72
22.30
19.67
25.73

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.)
122.28
109.07
97.82
83.96
75.62
33.35
27.61
23.32
8.74
4.64
ROA
9.29%
10.41%
11.75%
8.62%
39.43%
12.32%
10.22%
47.41%
12.15%
22.87%
ROE
11.44%
12.75%
14.34%
10.43%
50.47%
17.50%
14.70%
95.56%
55.09%
358.03%
ROCE
17.36%
21.78%
23.55%
17.40%
61.60%
27.03%
21.58%
101.23%
59.69%
308.07%
Fixed Asset Turnover
7.18
7.28
6.50
4.82
7.59
18.12
11.54
8.70
6.34
5.31
Receivable days
70.72
72.50
86.71
105.01
91.06
88.16
85.95
74.57
70.20
67.70
Inventory Days
5.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
33.10
26.84
26.56
18.50
15.55
16.40
15.03
11.02
10.17
10.38
Cash Conversion Cycle
42.90
45.66
60.16
86.51
75.51
71.76
70.92
63.56
60.03
57.32
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.03
0.07
Interest Cover
76.10
73.08
48.44
58.71
136.68
49.19
37.28
133.70
28.82
49.78

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.