Nifty

:

18114.90

Sensex

:

60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Login

Nifty
Sensex

:
:

18114.90
60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

3I Infotech Ltd.

IT - Software Services

Rating :

60/99

BSE: 532628 | NSE: 3IINFOLTD

Watchlist

NSE BSE

31.00

22-Oct-2021

Open
High
Low
Previous Close

29.55
31.00
29.55
8.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

96393
29.87
31.00
2.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

508.57
2.98
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,270.55
N/A
1.90

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.80
0.28
4.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-10.29
11.05
1.92

PAT CAGR (%)

10 Years
5 Years
3 Years

-12.35
-
-1.34

P:E (Median)

8 Years
5 Years
3 Years

3.85
6.65
6.55

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.66
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.60
8.49
7.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 53.10 49.57 7.12% 52.22 54.45 -4.10% 86.72 91.60 -5.33% 86.33 80.98 6.61%
Expenses 40.09 41.38 -3.12% 86.22 1.97 4,276.65% 55.92 66.94 -16.46% 72.48 55.56 30.45%
EBITDA 13.01 8.19 58.85% -34.00 52.48 - 30.80 24.66 24.90% 13.85 25.42 -45.52%
EBIDTM 24.50% 16.52% -65.11% 96.38% 35.52% 26.92% 16.04% 31.39%
Other Income 18.77 15.02 24.97% 9.13 2.12 330.66% 2.72 20.77 -86.90% 3.24 17.98 -81.98%
Interest 1.93 9.71 -80.12% 8.35 10.65 -21.60% 9.42 11.09 -15.06% 9.97 11.18 -10.82%
Depreciation 2.45 4.16 -41.11% 2.63 4.01 -34.41% 4.33 4.34 -0.23% 4.35 4.06 7.14%
PBT 21.75 9.34 132.87% 254.66 39.94 537.61% 19.77 30.00 -34.10% 2.77 28.16 -90.16%
Tax 0.00 0.06 -100.00% 0.01 0.07 -85.71% -0.12 0.00 - 0.19 0.00 0
PAT 21.75 9.28 134.38% 254.65 39.87 538.70% 19.89 30.00 -33.70% 2.58 28.16 -90.84%
PATM 40.96% 18.72% 487.65% 73.22% 22.94% 32.75% 2.99% 34.77%
EPS 1.35 0.57 136.84% 15.75 2.47 537.65% 1.23 1.86 -33.87% 0.16 1.74 -90.80%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 159.86 149.52 6.92% 149.18 157.59 -5.34% 273.31 287.34 -4.88% 250.80 296.15 -15.31%
Expenses 159.78 154.53 3.40% 224.22 163.90 36.80% 235.64 253.41 -7.01% 220.38 261.78 -15.81%
EBITDA 0.08 -5.01 - -75.04 -6.31 - 37.67 33.93 11.02% 30.42 34.37 -11.49%
EBIDTM 0.05% -3.35% -50.30% -4.00% 13.78% 11.81% 12.13% 11.61%
Other Income 3.27 6.04 -45.86% 11.35 1.49 661.74% 3.36 14.46 -76.76% 3.56 2.41 47.72%
Interest 1.60 9.99 -83.98% 8.85 11.11 -20.34% 9.25 11.49 -19.50% 9.95 12.01 -17.15%
Depreciation 2.90 4.87 -40.45% 3.39 -2.37 - 4.98 5.74 -13.24% 5.06 5.50 -8.00%
PBT -6.80 -13.83 - 314.45 -13.56 - 26.80 31.16 -13.99% 18.97 19.27 -1.56%
Tax 1.07 1.55 -30.97% 12.93 2.47 423.48% 4.93 3.96 24.49% 3.66 4.64 -21.12%
PAT -7.87 -15.38 - 301.52 -16.03 - 21.87 27.20 -19.60% 15.31 14.63 4.65%
PATM -4.92% -10.29% 202.12% -10.17% 8.00% 9.47% 6.10% 4.94%
EPS -0.05 0.06 - 2.69 0.15 1,693.33% 0.14 0.17 -17.65% 0.09 0.08 12.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 278.37 338.27 283.93 237.51 279.07 345.09 400.72 326.50 365.47 514.16 550.25 Net Sales Growth 0.64% 19.14% 19.54% -14.89% -19.13% -13.88% 22.73% -10.66% -28.92% -6.56% Cost Of Goods Sold 52.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 226.01 338.27 283.93 237.51 279.07 345.09 400.72 326.50 365.47 514.16 550.25 GP Margin 81.19% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 254.71 213.38 168.89 291.47 159.21 280.64 329.80 305.88 287.38 420.08 291.34 Power & Fuel Cost - 6.58 6.37 5.95 6.13 6.24 7.82 8.59 9.70 11.85 12.20 % Of Sales - 1.95% 2.24% 2.51% 2.20% 1.81% 1.95% 2.63% 2.65% 2.30% 2.22% Employee Cost - 128.69 88.63 77.95 86.16 120.82 217.68 210.87 210.73 235.72 94.07 % Of Sales - 38.04% 31.22% 32.82% 30.87% 35.01% 54.32% 64.58% 57.66% 45.85% 17.10% Manufacturing Exp. - 50.43 34.10 24.57 39.88 59.76 0.55 1.15 1.60 0.44 0.79 % Of Sales - 14.91% 12.01% 10.34% 14.29% 17.32% 0.14% 0.35% 0.44% 0.09% 0.14% General & Admin Exp. - 17.76 32.52 28.05 20.68 30.88 54.31 54.50 55.80 135.55 148.52 % Of Sales - 5.25% 11.45% 11.81% 7.41% 8.95% 13.55% 16.69% 15.27% 26.36% 26.99% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 9.92 7.27 154.95 6.36 62.94 49.44 30.77 9.55 36.52 0.00 % Of Sales - 2.93% 2.56% 65.24% 2.28% 18.24% 12.34% 9.42% 2.61% 7.10% 6.50% EBITDA 23.66 124.89 115.04 -53.96 119.86 64.45 70.92 20.62 78.09 94.08 258.91 EBITDA Margin 8.50% 36.92% 40.52% -22.72% 42.95% 18.68% 17.70% 6.32% 21.37% 18.30% 47.05% Other Income 33.86 105.99 223.19 57.21 65.80 84.29 3.09 98.01 51.20 36.82 34.37 Interest 29.67 86.62 80.56 82.80 87.26 163.66 194.69 300.22 284.10 206.14 133.38 Depreciation 13.76 16.30 6.82 7.16 7.31 210.62 222.88 236.33 224.64 90.01 51.75 PBT 298.95 127.96 250.85 -86.71 91.09 -225.54 -343.56 -417.92 -379.45 -165.25 108.15 Tax 0.08 0.07 0.00 0.00 -1.17 91.70 23.57 -13.55 8.87 59.26 -11.24 Tax Rate 0.03% 0.05% 0.00% 0.00% -1.28% -20.47% -2.28% 2.99% -3.60% -23.47% -10.39% PAT 298.87 127.89 250.85 -86.71 92.26 -539.70 -1,057.75 -440.22 -255.36 -311.73 119.39 PAT before Minority Interest 298.87 127.89 250.85 -86.71 92.26 -539.70 -1,057.75 -440.22 -255.36 -311.73 119.39 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 107.36% 37.81% 88.35% -36.51% 33.06% -156.39% -263.96% -134.83% -69.87% -60.63% 21.70% PAT Growth 178.51% -49.02% - - - - - - - - EPS 18.48 7.91 15.51 -5.36 5.71 -33.38 -65.41 -27.22 -15.79 -19.28 7.38

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 833.15 1,141.32 1,121.75 991.19 1,003.79 1,125.58 1,344.00 1,307.89 1,311.36 1,681.02 2,569.75 Net Sales Growth -6.45% 1.74% 13.17% -1.26% -10.82% -16.25% 2.76% -0.26% -21.99% -34.58% Cost Of Goods Sold 77.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 755.83 1,141.32 1,121.75 991.19 1,003.79 1,125.58 1,344.00 1,307.89 1,311.36 1,681.02 2,569.75 GP Margin 90.72% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 840.02 969.92 977.35 835.37 846.86 1,024.08 1,172.03 1,246.26 1,211.54 1,486.25 2,061.95 Power & Fuel Cost - 7.44 7.32 6.82 7.07 6.93 9.84 12.26 13.14 14.78 16.08 % Of Sales - 0.65% 0.65% 0.69% 0.70% 0.62% 0.73% 0.94% 1.00% 0.88% 0.63% Employee Cost - 658.09 604.35 528.04 572.33 639.23 1,002.27 1,026.02 983.24 1,141.08 1,687.03 % Of Sales - 57.66% 53.88% 53.27% 57.02% 56.79% 74.57% 78.45% 74.98% 67.88% 65.65% Manufacturing Exp. - 179.65 242.75 204.78 168.93 204.33 0.00 2.60 2.20 1.50 6.92 % Of Sales - 15.74% 21.64% 20.66% 16.83% 18.15% 0% 0.20% 0.17% 0.09% 0.27% General & Admin Exp. - 94.23 104.99 87.84 84.20 97.36 126.99 151.87 165.45 223.60 289.10 % Of Sales - 8.26% 9.36% 8.86% 8.39% 8.65% 9.45% 11.61% 12.62% 13.30% 11.25% Selling & Distn. Exp. - 4.23 0.00 0.00 0.00 0.00 1.99 2.74 7.00 5.68 16.72 % Of Sales - 0.37% 0% 0% 0% 0% 0.15% 0.21% 0.53% 0.34% 0.65% Miscellaneous Exp. - 26.28 17.94 7.89 14.33 76.23 30.94 50.77 40.51 99.61 16.72 % Of Sales - 2.30% 1.60% 0.80% 1.43% 6.77% 2.30% 3.88% 3.09% 5.93% 1.79% EBITDA -6.87 171.40 144.40 155.82 156.93 101.50 171.97 61.63 99.82 194.77 507.80 EBITDA Margin -0.82% 15.02% 12.87% 15.72% 15.63% 9.02% 12.80% 4.71% 7.61% 11.59% 19.76% Other Income 21.54 19.54 21.05 19.24 52.12 7.10 5.18 160.16 55.04 74.76 34.67 Interest 29.65 90.40 84.23 86.65 92.97 175.29 211.40 321.10 307.62 232.90 180.76 Depreciation 16.33 19.08 2.11 8.93 13.50 203.04 229.10 256.42 230.82 109.17 100.50 PBT 353.42 81.46 79.11 79.48 102.58 -269.73 -263.35 -355.73 -383.58 -72.54 261.21 Tax 22.59 13.43 10.96 8.37 8.51 113.15 39.54 1.33 14.06 80.77 7.64 Tax Rate 6.39% 16.49% 13.85% 10.53% 8.30% -25.80% -4.22% -0.37% -2.99% -31.80% 2.92% PAT 330.83 67.61 67.25 70.40 94.73 -548.96 -976.27 -357.56 -485.40 -337.36 252.51 PAT before Minority Interest 330.83 68.03 68.15 71.11 94.07 -551.75 -976.06 -357.06 -483.91 -334.73 253.57 Minority Interest 0.00 -0.42 -0.90 -0.71 0.66 2.79 -0.21 -0.50 -1.49 -2.63 -1.06 PAT Margin 39.71% 5.92% 6.00% 7.10% 9.44% -48.77% -72.64% -27.34% -37.02% -20.07% 9.83% PAT Growth 3,074.95% 0.54% -4.47% -25.68% - - - - - - EPS 20.46 4.18 4.16 4.35 5.86 -33.95 -60.38 -22.11 -30.02 -20.86 15.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 533.31 402.40 147.90 220.31 163.36 -251.36 597.30 1,033.66 1,009.04 1,068.24 Share Capital 1,616.65 1,616.64 1,615.36 1,183.65 640.80 668.75 637.64 636.55 291.99 291.99 Total Reserves -1,089.44 -1,217.03 -1,469.57 -965.25 -1,486.99 -953.61 -40.34 397.11 372.29 776.25 Non-Current Liabilities 802.51 832.54 969.95 1,042.42 1,008.98 2,930.75 2,943.91 2,820.69 2,056.57 1,090.62 Secured Loans 227.30 305.96 361.94 470.51 478.91 1,257.04 1,349.37 1,276.19 1,250.98 466.44 Unsecured Loans 512.30 506.19 592.99 559.08 512.50 738.72 713.56 724.91 706.02 572.38 Long Term Provisions 15.37 15.39 15.02 12.83 17.57 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1,240.45 1,223.12 1,226.63 1,223.11 1,329.03 916.55 814.55 468.97 436.68 1,007.63 Trade Payables 42.34 66.96 93.96 91.39 122.94 146.76 138.51 159.27 169.66 122.49 Other Current Liabilities 1,183.25 1,142.08 1,119.43 1,118.09 1,191.35 608.09 470.24 255.60 186.44 318.03 Short Term Borrowings 13.08 12.13 11.34 11.33 11.69 140.16 185.19 34.06 24.97 509.29 Short Term Provisions 1.78 1.95 1.90 2.30 3.05 21.54 20.61 20.04 55.61 57.82 Total Liabilities 2,576.27 2,458.06 2,344.48 2,485.84 2,501.37 3,595.94 4,355.76 4,323.32 3,502.29 3,166.49 Net Block 406.67 363.30 366.25 368.29 374.16 1,363.27 1,426.48 1,501.97 798.63 217.83 Gross Block 1,475.22 1,415.61 1,414.40 1,413.00 1,411.88 2,287.20 2,151.43 2,068.47 1,105.99 440.13 Accumulated Depreciation 1,068.55 1,052.31 1,048.15 1,044.71 1,037.72 923.93 724.95 566.50 307.36 222.30 Non Current Assets 1,775.45 1,682.66 1,680.92 1,793.02 1,837.72 2,946.29 3,669.95 3,743.03 2,905.56 2,304.54 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.71 0.00 0.00 Non Current Investment 1,199.84 1,167.21 1,127.59 1,236.89 1,215.49 1,432.55 1,533.87 1,533.88 2,019.00 1,969.78 Long Term Loans & Adv. 168.44 149.22 186.59 186.98 247.10 148.27 695.79 655.05 76.55 91.68 Other Non Current Assets 0.50 2.93 0.49 0.86 0.97 2.20 13.81 19.42 11.38 25.25 Current Assets 800.82 775.40 663.56 692.82 663.65 643.60 685.81 580.29 596.73 861.95 Current Investments 0.00 0.00 0.00 0.00 12.50 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.37 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 653.04 629.00 580.71 560.41 603.32 575.19 609.96 486.33 82.06 196.84 Cash & Bank 67.24 79.47 32.95 96.55 21.18 12.34 16.50 13.87 40.26 108.86 Other Current Assets 80.54 57.13 36.39 26.49 26.28 56.07 59.35 80.09 474.41 556.25 Short Term Loans & Adv. 6.15 9.80 13.51 9.37 8.76 10.47 15.91 43.30 140.11 445.00 Net Current Assets -439.63 -447.72 -563.07 -530.29 -665.38 -272.95 -128.74 111.32 160.05 -145.68 Total Assets 2,576.27 2,458.06 2,344.48 2,485.84 2,501.37 3,595.94 4,355.76 4,323.32 3,502.29 3,166.49

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 391.47 323.21 251.77 177.45 111.28 -350.75 595.73 914.58 1,163.28 1,290.16 Share Capital 1,616.65 1,616.64 1,615.36 1,183.65 640.80 668.75 637.64 636.55 291.99 291.99 Total Reserves -1,231.28 -1,296.22 -1,365.70 -1,008.11 -1,539.07 -1,053.00 -41.91 278.03 526.53 998.17 Non-Current Liabilities 824.67 830.32 841.83 917.80 894.79 1,752.50 1,950.80 1,922.67 2,102.29 1,485.30 Secured Loans 268.58 324.82 379.74 490.02 489.88 1,257.04 1,349.45 1,278.14 1,310.78 882.40 Unsecured Loans 497.33 488.88 444.94 412.92 382.95 603.29 709.44 723.88 692.10 567.93 Long Term Provisions 19.62 20.28 20.39 17.93 25.96 0.00 0.00 0.00 0.00 0.00 Current Liabilities 308.65 330.07 269.99 281.62 328.91 1,121.47 1,126.83 826.34 689.46 1,352.25 Trade Payables 51.19 80.96 112.60 119.49 157.66 211.36 184.68 203.59 230.26 280.25 Other Current Liabilities 241.49 199.50 119.96 116.36 116.45 716.31 628.56 446.78 306.76 459.45 Short Term Borrowings 0.00 31.70 21.91 23.80 46.49 164.67 285.77 149.34 119.66 548.97 Short Term Provisions 15.97 17.91 15.52 21.97 8.31 29.13 27.82 26.63 32.78 63.58 Total Liabilities 1,524.79 1,488.00 1,367.09 1,379.68 1,338.44 2,529.46 3,679.38 3,669.11 3,959.06 4,129.11 Net Block 850.75 806.33 803.03 806.39 814.69 1,941.17 2,946.07 2,934.50 2,487.65 2,175.19 Gross Block 2,195.50 2,134.86 2,098.74 2,098.58 1,949.74 2,845.61 3,706.41 3,550.16 2,804.48 2,528.46 Accumulated Depreciation 1,344.75 1,328.53 1,295.71 1,292.19 1,135.05 904.44 760.34 615.66 316.83 353.27 Non Current Assets 1,005.95 959.70 964.15 962.53 994.01 2,144.02 3,200.87 3,209.92 2,805.34 2,737.05 Capital Work in Progress 0.00 0.00 0.00 0.00 0.01 0.03 15.50 32.71 0.00 0.00 Non Current Investment 0.16 0.16 0.16 0.16 0.16 25.16 25.16 25.17 25.11 28.63 Long Term Loans & Adv. 154.53 144.52 154.12 155.01 171.72 165.51 175.59 177.89 281.13 488.83 Other Non Current Assets 0.51 8.69 6.84 0.97 7.43 12.15 38.55 39.65 11.45 44.40 Current Assets 518.84 528.30 402.94 417.15 344.43 379.39 478.51 459.19 1,153.72 1,392.06 Current Investments 0.00 0.00 0.00 0.00 12.50 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.60 0.99 0.92 0.82 1.44 1.36 1.12 1.60 4.86 Sundry Debtors 191.72 244.40 212.07 203.03 180.12 179.28 209.85 216.05 455.72 643.36 Cash & Bank 91.00 104.72 51.67 123.62 51.78 22.88 61.21 51.09 107.51 202.81 Other Current Assets 236.12 158.37 116.62 73.23 99.21 175.79 206.09 190.93 588.89 541.03 Short Term Loans & Adv. 21.51 20.21 21.59 16.35 32.17 67.93 56.46 46.74 155.77 182.49 Net Current Assets 210.19 198.23 132.95 135.53 15.52 -742.08 -648.32 -367.15 464.26 39.81 Total Assets 1,524.79 1,488.00 1,367.09 1,379.68 1,338.44 2,529.46 3,679.38 3,669.11 3,959.06 4,129.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 92.96 86.52 82.20 113.86 35.39 73.99 -72.54 36.45 -81.36 233.73 PBT 127.96 250.85 -86.71 91.09 -448.00 -343.56 -417.92 -379.45 -165.25 108.15 Adjustment -7.15 -132.05 194.61 47.55 350.67 475.63 472.94 452.72 277.81 187.30 Changes in Working Capital -16.03 -59.04 -22.59 -61.52 117.64 -33.28 -104.66 -19.38 -161.68 -45.47 Cash after chg. in Working capital 104.78 59.76 85.31 77.12 20.31 98.79 -49.64 53.89 -49.12 249.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.82 26.76 -3.11 36.74 15.08 -24.80 -22.90 -17.44 -32.24 -16.25 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 16.68 2.64 1.29 16.61 2.76 -3.19 77.63 -39.79 -16.35 -152.96 Net Fixed Assets -59.61 -1.21 -1.40 -1.12 875.32 -135.77 -50.25 -995.19 -665.86 -14.84 Net Investments -32.63 -39.62 109.30 -8.90 204.56 101.32 0.01 485.12 -49.22 -244.94 Others 108.92 43.47 -106.61 26.63 -1,077.12 31.26 127.87 470.28 698.73 106.82 Cash from Financing Activity -121.87 -41.91 -146.08 -56.31 -25.33 -79.32 1.90 -15.03 43.35 -21.28 Net Cash Inflow / Outflow -12.23 47.25 -62.59 74.16 12.82 -8.52 6.99 -18.37 -54.36 59.49 Opening Cash & Equivalents 79.47 32.22 94.81 20.65 7.83 13.01 6.02 24.39 78.75 19.26 Closing Cash & Equivalent 67.24 79.47 32.22 94.81 20.65 4.49 13.01 6.02 24.39 78.75

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 168.59 137.03 92.74 129.40 199.06 -51.32 49.76 49.48 -154.46 299.16 PBT 81.46 79.11 79.48 102.58 -269.73 -263.35 -355.73 -383.58 -72.54 261.21 Adjustment 79.35 76.54 84.99 70.90 433.68 456.09 471.03 504.28 321.31 285.79 Changes in Working Capital 26.59 -24.84 -55.36 -81.99 61.17 -208.07 -41.09 -39.66 -355.08 -201.24 Cash after chg. in Working capital 187.40 130.81 109.11 91.49 225.12 -15.33 74.21 81.04 -106.31 345.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.81 6.22 -16.37 37.91 -26.06 -35.99 -24.45 -31.56 -48.15 -46.60 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 -5.87 5.57 -2.50 15.61 4.78 313.68 -18.98 -39.76 495.28 -116.80 Net Fixed Assets -59.61 -1.21 -1.40 -1.12 875.32 -135.77 -50.25 -995.19 -665.86 -14.84 Net Investments -32.63 -39.62 109.30 -8.90 204.56 101.32 0.01 485.12 -49.22 -244.94 Others 86.37 46.40 -110.40 25.63 -1,075.10 348.13 31.26 470.31 1,210.36 142.98 Cash from Financing Activity -174.38 -90.30 -160.38 -74.19 -170.41 -302.64 -16.77 -60.35 -384.29 -205.00 Net Cash Inflow / Outflow -11.66 52.30 -70.14 70.82 33.43 -40.28 14.01 -50.63 -43.47 -22.64 Opening Cash & Equivalents 101.19 48.90 119.05 48.23 14.80 51.75 37.74 88.37 157.92 180.56 Closing Cash & Equivalent 89.53 101.20 48.91 119.05 48.23 11.47 51.75 37.74 88.37 157.92

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 3.26 2.47 0.90 1.85 -13.21 -7.97 9.30 16.95 29.39 50.43 ROA 5.08% 10.45% -3.59% 3.70% -17.70% -26.60% -10.14% -6.53% -9.35% 3.99% ROE 27.60% 91.99% -47.62% 0.00% 0.00% -4157.01% -58.66% -33.32% -40.68% 12.65% ROCE 16.21% 27.73% -0.33% 14.47% -17.03% -31.94% -4.82% 1.18% -1.54% 8.72% Fixed Asset Turnover 0.23 0.20 0.17 0.20 0.19 0.18 0.15 0.23 0.67 1.27 Receivable days 691.67 777.56 876.82 761.03 623.25 539.75 612.78 283.83 98.99 148.23 Inventory Days 0.00 0.00 0.00 0.00 0.39 0.00 0.00 0.00 0.00 0.00 Payable days 96.98 210.76 285.50 274.03 99.66 76.49 73.96 86.00 110.96 191.14 Cash Conversion Cycle 594.69 566.79 591.32 487.00 523.98 463.26 538.82 197.83 -11.97 -42.91 Total Debt/Equity 1.59 2.18 6.63 4.77 -1.23 -6.05 4.23 2.14 3.17 1.72 Interest Cover 2.48 4.11 -0.05 2.04 -1.74 -4.31 -0.51 0.13 -0.22 1.81

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 2.38 1.98 1.55 1.48 -14.02 -9.62 9.27 14.86 37.42 61.99 ROA 4.52% 4.77% 5.18% 6.92% -28.53% -31.44% -9.72% -12.69% -8.28% 6.34% ROE 19.28% 23.91% 33.45% 0.00% 0.00% 0.00% -51.74% -61.72% -35.07% 22.97% ROCE 13.96% 14.10% 15.07% 18.27% -17.58% -27.87% -1.06% -4.81% -0.59% 12.72% Fixed Asset Turnover 0.53 0.53 0.47 0.50 0.47 0.41 0.36 0.41 0.63 1.03 Receivable days 69.74 74.26 76.43 69.66 58.27 52.84 59.43 93.49 119.32 84.23 Inventory Days 0.00 0.26 0.35 0.32 0.37 0.38 0.35 0.38 0.70 0.62 Payable days 27.55 40.94 56.09 65.85 63.49 57.75 54.21 63.76 72.78 71.18 Cash Conversion Cycle 42.18 33.58 20.69 4.13 -4.85 -4.53 5.57 30.11 47.24 13.66 Total Debt/Equity 2.21 2.79 3.39 5.29 -1.03 -4.74 4.44 2.60 2.81 1.85 Interest Cover 1.90 1.94 1.92 2.10 -1.50 -3.43 -0.11 -0.53 -0.09 2.45

Top Investors:

srei multiple aset investment trust

canara bank-mumbai

punjab national bank

tata capital financial services limited

foreign companies

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback