Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

IT - Software Services

Rating :
60/99

BSE: 532628 | NSE: 3IINFOLTD

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

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.00%
  • 60.35%
  • FII
  • DII
  • Others
  • 0.18%
  • 0.87%
  • 38.60%

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
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
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
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
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
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

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.