Nifty
Sensex
:
:
13113.75
44828.63
4.70 (0.04%)
210.59 (0.47%)

IT - Software

Rating :
64/99

BSE: 511658 | NSE: Not Listed

63.70
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  64.30
  •  64.45
  •  61.95
  •  63.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122
  •  4.00
  •  68.45
  •  12.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73.02
  • 57.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 87.14
  • N/A
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.17%
  • 6.97%
  • 34.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.10
  • 16.95
  • 43.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.24
  • 4.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.83
  • -13.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 16.43
  • 13.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.92
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.20
  • 14.45
  • 10.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
7.11
8.93
-20.38%
7.22
5.94
21.55%
18.79
5.29
255.20%
13.38
5.07
163.91%
Expenses
7.40
8.10
-8.64%
6.28
4.68
34.19%
17.29
3.09
459.55%
12.27
3.83
220.37%
EBITDA
-0.28
0.84
-
0.94
1.26
-25.40%
1.50
2.19
-31.51%
1.11
1.24
-10.48%
EBIDTM
-3.98%
9.36%
13.09%
21.21%
8.01%
41.45%
8.29%
24.54%
Other Income
0.03
0.19
-84.21%
0.00
1.30
-100.00%
0.00
0.00
0
0.00
0.00
0
Interest
0.42
0.31
35.48%
0.28
0.68
-58.82%
0.34
0.69
-50.72%
0.27
0.34
-20.59%
Depreciation
0.17
0.25
-32.00%
0.14
0.26
-46.15%
0.08
0.34
-76.47%
0.25
0.25
0.00%
PBT
-0.84
0.47
-
0.53
1.61
-67.08%
1.09
1.17
-6.84%
0.60
0.65
-7.69%
Tax
-0.08
0.20
-
0.11
0.43
-74.42%
-0.22
0.78
-
0.29
0.31
-6.45%
PAT
-0.76
0.28
-
0.42
1.18
-64.41%
1.30
0.39
233.33%
0.31
0.34
-8.82%
PATM
-10.64%
3.08%
5.83%
19.85%
6.93%
7.34%
2.29%
6.71%
EPS
-0.66
0.24
-
0.37
1.03
-64.08%
1.13
0.34
232.35%
0.27
0.30
-10.00%

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
46.50
46.80
20.60
15.72
19.00
21.39
10.89
8.63
11.46
8.71
10.52
Net Sales Growth
84.30%
127.18%
31.04%
-17.26%
-11.17%
96.42%
26.19%
-24.69%
31.57%
-17.21%
 
Cost Of Goods Sold
1.16
1.47
0.00
0.00
0.00
0.01
0.00
0.27
1.39
0.01
0.11
Gross Profit
45.34
45.33
20.60
15.72
19.00
21.38
10.88
8.35
10.07
8.70
10.41
GP Margin
97.50%
96.86%
100%
100%
100%
99.95%
99.91%
96.76%
87.87%
99.89%
98.95%
Total Expenditure
43.24
43.56
15.09
13.18
15.29
19.40
11.33
10.82
10.47
9.67
12.25
Power & Fuel Cost
-
0.18
0.28
0.30
0.27
0.24
0.29
0.03
0.22
0.20
0.17
% Of Sales
-
0.38%
1.36%
1.91%
1.42%
1.12%
2.66%
0.35%
1.92%
2.30%
1.62%
Employee Cost
-
9.16
6.55
5.18
5.80
3.65
3.45
3.14
3.01
3.47
3.50
% Of Sales
-
19.57%
31.80%
32.95%
30.53%
17.06%
31.68%
36.38%
26.27%
39.84%
33.27%
Manufacturing Exp.
-
29.20
2.46
2.80
2.38
2.56
2.49
1.80
3.41
2.81
3.80
% Of Sales
-
62.39%
11.94%
17.81%
12.53%
11.97%
22.87%
20.86%
29.76%
32.26%
36.12%
General & Admin Exp.
-
3.19
2.25
4.73
3.51
12.78
4.83
3.98
2.20
3.12
2.65
% Of Sales
-
6.82%
10.92%
30.09%
18.47%
59.75%
44.35%
46.12%
19.20%
35.82%
25.19%
Selling & Distn. Exp.
-
0.09
0.02
0.10
0.07
0.01
0.01
0.01
0.03
0.05
0.00
% Of Sales
-
0.19%
0.10%
0.64%
0.37%
0.05%
0.09%
0.12%
0.26%
0.57%
0%
Miscellaneous Exp.
-
0.26
3.53
0.08
0.21
0.15
0.24
1.59
0.20
0.01
0.00
% Of Sales
-
0.56%
17.14%
0.51%
1.11%
0.70%
2.20%
18.42%
1.75%
0.11%
19.11%
EBITDA
3.27
3.24
5.51
2.54
3.71
1.99
-0.44
-2.19
0.99
-0.96
-1.73
EBITDA Margin
7.03%
6.92%
26.75%
16.16%
19.53%
9.30%
-4.04%
-25.38%
8.64%
-11.02%
-16.44%
Other Income
0.03
1.37
2.88
2.45
1.32
0.87
1.30
3.29
1.54
2.03
0.92
Interest
1.31
1.72
2.91
2.44
1.28
0.78
0.58
0.78
1.19
0.53
0.67
Depreciation
0.64
0.66
0.83
0.63
0.40
0.42
0.45
0.53
0.67
0.75
0.88
PBT
1.38
2.24
4.65
1.91
3.36
1.66
-0.17
-0.22
0.67
-0.20
-2.37
Tax
0.10
0.69
1.58
1.23
0.85
0.00
-0.02
-0.02
0.09
0.07
-0.04
Tax Rate
7.25%
30.80%
33.98%
64.40%
25.30%
0.00%
11.76%
9.09%
13.43%
-35.00%
1.69%
PAT
1.27
1.73
3.20
-6.45
2.35
1.66
-0.16
-0.19
0.58
-0.28
-2.33
PAT before Minority Interest
1.27
1.55
3.08
0.68
2.51
1.66
-0.16
-0.19
0.58
-0.28
-2.33
Minority Interest
0.00
0.18
0.12
-7.13
-0.16
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.73%
3.70%
15.53%
-41.03%
12.37%
7.76%
-1.47%
-2.20%
5.06%
-3.21%
-22.15%
PAT Growth
-42.01%
-45.94%
-
-
41.57%
-
-
-
-
-
 
EPS
1.10
1.50
2.78
-5.61
2.04
1.44
-0.14
-0.17
0.50
-0.24
-2.03

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
31.91
28.14
24.95
22.36
18.88
17.22
17.62
17.84
17.27
17.39
Share Capital
11.46
11.46
11.46
11.46
11.46
11.46
11.46
11.46
11.46
11.46
Total Reserves
20.44
16.68
8.77
6.18
7.41
5.75
6.16
6.38
5.81
5.93
Non-Current Liabilities
13.50
11.06
9.56
2.58
1.78
0.15
0.10
0.79
0.16
2.24
Secured Loans
14.21
11.81
10.46
4.26
1.58
0.11
0.00
0.17
0.40
1.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.43
Long Term Provisions
0.26
0.20
0.15
0.16
0.19
0.17
0.21
0.09
0.08
0.08
Current Liabilities
29.52
21.51
13.41
12.80
11.19
10.94
10.33
12.04
13.83
8.63
Trade Payables
16.39
0.79
1.01
0.64
0.64
0.51
0.59
1.44
1.75
2.91
Other Current Liabilities
8.34
12.69
7.70
7.45
7.13
6.97
7.91
7.82
9.16
4.92
Short Term Borrowings
3.95
6.33
3.74
3.92
3.17
3.41
1.83
2.78
2.92
0.79
Short Term Provisions
0.84
1.70
0.97
0.80
0.25
0.06
0.00
0.00
0.00
0.00
Total Liabilities
81.92
67.88
55.21
37.90
31.85
28.31
28.05
30.67
31.26
28.26
Net Block
11.97
11.91
10.63
3.86
3.63
3.28
2.96
7.17
7.99
7.79
Gross Block
25.16
24.95
22.84
15.42
17.82
17.05
16.14
22.12
22.27
21.42
Accumulated Depreciation
13.19
13.04
12.21
11.56
14.18
13.76
13.19
14.95
14.28
13.63
Non Current Assets
31.08
30.85
26.03
7.56
10.01
5.99
5.57
9.76
10.95
11.31
Capital Work in Progress
18.49
18.39
14.98
3.08
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.37
0.37
0.30
0.43
4.27
0.83
0.83
0.83
0.83
0.13
Long Term Loans & Adv.
0.25
0.18
0.11
0.19
1.92
1.69
1.59
1.55
1.92
3.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.19
0.20
0.20
0.21
0.21
0.21
Current Assets
50.82
37.03
29.19
30.34
21.84
22.31
22.48
20.92
20.31
16.95
Current Investments
0.00
0.00
0.70
0.70
0.00
4.83
4.85
4.64
4.48
0.08
Inventories
12.46
10.64
8.59
8.58
8.77
8.19
8.08
8.36
9.70
8.92
Sundry Debtors
22.84
10.80
7.94
8.69
4.20
2.99
2.53
2.54
1.01
1.18
Cash & Bank
5.53
4.33
4.27
5.09
0.40
0.51
0.49
0.44
0.24
0.24
Other Current Assets
9.99
0.06
0.75
1.41
8.47
5.79
6.52
4.94
4.88
6.52
Short Term Loans & Adv.
9.94
11.19
6.93
5.87
7.98
5.69
6.09
3.65
4.78
6.20
Net Current Assets
21.31
15.52
15.78
17.54
10.65
11.37
12.15
8.88
6.48
8.32
Total Assets
81.90
67.88
55.22
37.90
31.85
28.30
28.05
30.68
31.26
28.26

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
10.38
5.51
2.90
-1.10
0.62
-1.69
1.87
-1.04
2.48
1.59
PBT
2.34
4.65
1.91
3.34
1.66
-0.17
-0.22
0.67
-0.20
-1.70
Adjustment
0.90
2.73
0.92
-0.38
-0.09
0.86
1.24
-0.43
0.44
1.67
Changes in Working Capital
8.40
-0.93
0.95
-4.06
-0.95
-2.38
0.85
-1.28
2.25
1.65
Cash after chg. in Working capital
11.64
6.45
3.78
-1.10
0.62
-1.69
1.87
-1.04
2.48
1.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.26
-0.95
-0.88
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
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
-20.49
-2.75
-6.95
-2.70
-1.97
0.26
-0.87
1.61
-2.57
1.96
Net Fixed Assets
0.15
-2.40
-3.32
-0.02
-0.63
-0.20
-0.07
0.19
-0.50
0.01
Net Investments
-18.90
-0.15
-7.92
0.10
0.00
-1.67
3.57
0.59
-0.32
1.88
Others
-1.74
-0.20
4.29
-2.78
-1.34
2.13
-4.37
0.83
-1.75
0.07
Cash from Financing Activity
11.70
-2.70
3.11
8.49
1.23
1.58
-0.95
-0.37
0.09
-3.78
Net Cash Inflow / Outflow
1.58
0.06
-0.94
4.69
-0.11
0.14
0.05
0.20
0.00
-0.22
Opening Cash & Equivalents
3.95
4.27
5.09
0.40
0.51
0.49
0.44
0.24
0.24
0.46
Closing Cash & Equivalent
5.53
4.33
4.15
5.09
0.40
0.64
0.49
0.44
0.24
0.24

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.)
25.73
22.45
17.65
15.39
16.47
15.02
15.37
15.57
15.07
15.17
ROA
2.07%
5.00%
1.46%
7.19%
5.53%
-0.55%
-0.66%
1.88%
-0.93%
-7.95%
ROE
5.60%
13.39%
3.60%
13.72%
9.21%
-0.90%
-1.09%
3.32%
-1.60%
-13.01%
ROCE
8.44%
17.91%
12.29%
16.98%
11.00%
2.04%
2.78%
8.70%
1.52%
-7.37%
Fixed Asset Turnover
1.87
0.86
0.82
1.14
1.23
0.66
0.45
0.52
0.40
0.47
Receivable days
131.18
166.11
193.16
123.82
61.34
92.46
107.26
56.62
45.97
82.22
Inventory Days
90.07
170.39
199.40
166.64
144.67
272.77
347.79
287.46
390.25
249.10
Payable days
76.75
32.13
32.59
25.81
30.34
29.52
61.91
78.80
116.39
70.95
Cash Conversion Cycle
144.50
304.37
359.97
264.65
175.67
335.70
393.14
265.28
319.83
260.38
Total Debt/Equity
0.67
0.73
0.74
0.49
0.25
0.20
0.10
0.18
0.26
0.25
Interest Cover
2.31
2.60
1.78
3.63
3.13
0.70
0.72
1.56
0.62
-2.53

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.