Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

BPO/ITeS

Rating :
N/A

BSE: 512341 | NSE: Not Listed

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1.60
  • 0.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -73.53
  • N/A
  • 0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 0.00%
  • 25.16%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.59
  • 10.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.91
  • 2.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.16
  • -7.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.04
  • 0.04
  • 0.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.01
  • 0.01
  • 0.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.33
  • -1.43
  • -1.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
115.50
102.86
12.29%
117.96
111.13
6.15%
117.17
112.12
4.50%
118.24
100.34
17.84%
Expenses
109.58
109.40
0.16%
106.79
97.72
9.28%
105.56
99.90
5.67%
108.13
92.27
17.19%
EBITDA
5.92
-6.54
-
11.16
13.41
-16.78%
11.61
12.22
-4.99%
10.12
8.07
25.40%
EBIDTM
5.13%
-6.36%
9.47%
12.07%
9.90%
10.90%
8.56%
8.04%
Other Income
0.99
0.59
67.80%
0.66
1.37
-51.82%
1.20
2.11
-43.13%
0.45
2.15
-79.07%
Interest
0.35
0.27
29.63%
0.08
0.06
33.33%
0.08
0.09
-11.11%
0.07
0.03
133.33%
Depreciation
0.85
1.10
-22.73%
1.13
1.10
2.73%
1.12
1.12
0.00%
1.03
1.09
-5.50%
PBT
5.71
-7.32
-
10.61
13.62
-22.10%
11.60
13.12
-11.59%
9.46
9.09
4.07%
Tax
0.30
-3.63
-
3.27
5.26
-37.83%
3.70
3.76
-1.60%
3.63
3.61
0.55%
PAT
5.41
-3.69
-
7.34
8.36
-12.20%
7.90
9.36
-15.60%
5.83
5.49
6.19%
PATM
4.68%
-3.59%
6.22%
7.52%
6.75%
8.35%
4.93%
5.47%
EPS
1.49
-1.01
-
2.02
2.30
-12.17%
2.17
2.57
-15.56%
1.60
1.51
5.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Net Sales
468.87
426.45
393.45
313.47
278.27
246.48
203.89
225.90
175.70
91.49
103.10
Net Sales Growth
9.95%
8.39%
25.51%
12.65%
12.90%
20.89%
-9.74%
28.57%
92.04%
-11.26%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.35
0.00
Gross Profit
468.87
426.45
393.45
313.47
278.27
246.48
203.89
225.90
175.70
57.14
103.10
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
62.45%
100%
Total Expenditure
430.06
399.12
347.79
288.76
245.47
222.80
185.44
197.91
151.27
81.23
92.76
Power & Fuel Cost
-
1.49
0.65
0.63
1.95
1.83
1.69
1.31
1.09
0.55
0.72
% Of Sales
-
0.35%
0.17%
0.20%
0.70%
0.74%
0.83%
0.58%
0.62%
0.60%
0.70%
Employee Cost
-
215.49
175.98
112.62
173.56
170.74
155.25
173.60
135.08
38.02
83.84
% Of Sales
-
50.53%
44.73%
35.93%
62.37%
69.27%
76.14%
76.85%
76.88%
41.56%
81.32%
Manufacturing Exp.
-
10.77
11.81
5.04
23.42
17.53
14.20
1.44
1.05
0.58
2.82
% Of Sales
-
2.53%
3.00%
1.61%
8.42%
7.11%
6.96%
0.64%
0.60%
0.63%
2.74%
General & Admin Exp.
-
115.64
130.91
153.05
43.95
31.52
13.12
21.03
13.19
6.98
5.22
% Of Sales
-
27.12%
33.27%
48.82%
15.79%
12.79%
6.43%
9.31%
7.51%
7.63%
5.06%
Selling & Distn. Exp.
-
53.46
26.76
16.28
2.36
0.01
0.00
0.03
0.07
0.14
0.02
% Of Sales
-
12.54%
6.80%
5.19%
0.85%
0.00%
0%
0.01%
0.04%
0.15%
0.02%
Miscellaneous Exp.
-
1.01
0.91
0.79
-0.25
1.16
1.18
0.51
0.79
0.60
0.02
% Of Sales
-
0.24%
0.23%
0.25%
-0.09%
0.47%
0.58%
0.23%
0.45%
0.66%
0.13%
EBITDA
38.81
27.33
45.66
24.71
32.80
23.68
18.45
27.99
24.43
10.26
10.34
EBITDA Margin
8.28%
6.41%
11.61%
7.88%
11.79%
9.61%
9.05%
12.39%
13.90%
11.21%
10.03%
Other Income
3.30
6.23
7.19
16.07
1.29
3.18
0.43
0.63
0.23
0.37
0.67
Interest
0.58
0.63
0.30
0.38
0.42
0.82
0.95
1.46
0.74
0.26
0.32
Depreciation
4.13
4.42
5.43
6.59
8.26
7.27
6.08
5.35
3.67
2.09
2.49
PBT
37.38
28.52
47.11
33.80
25.41
18.77
11.86
21.81
20.24
8.29
8.20
Tax
10.90
9.01
11.54
8.15
5.40
6.15
3.60
6.90
5.47
2.86
3.14
Tax Rate
29.16%
31.59%
24.50%
24.11%
21.25%
32.77%
30.35%
31.64%
27.03%
34.50%
38.29%
PAT
26.48
17.83
33.43
22.76
18.04
12.62
8.25
14.90
14.78
5.42
5.06
PAT before Minority Interest
26.48
19.51
35.58
25.65
20.01
12.62
8.25
14.90
14.78
5.42
5.06
Minority Interest
0.00
-1.68
-2.15
-2.89
-1.97
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.65%
4.18%
8.50%
7.26%
6.48%
5.12%
4.05%
6.60%
8.41%
5.92%
4.91%
PAT Growth
35.66%
-46.66%
46.88%
26.16%
42.95%
52.97%
-44.63%
0.81%
172.69%
7.11%
 
EPS
7.27
4.90
9.18
6.25
4.96
3.47
2.27
4.09
4.06
1.49
1.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Shareholder's Funds
176.38
150.66
121.68
99.03
87.69
75.81
71.42
53.23
38.29
32.32
Share Capital
36.40
36.40
36.40
36.40
36.40
1.30
1.30
1.30
1.30
1.30
Total Reserves
139.98
114.27
85.28
62.63
51.29
74.51
70.12
51.93
36.99
22.32
Non-Current Liabilities
22.99
19.36
9.75
5.83
6.27
13.55
20.10
12.90
8.22
4.82
Secured Loans
3.70
3.41
0.25
0.56
0.64
10.17
16.94
0.06
0.06
0.10
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.96
5.96
3.02
Long Term Provisions
16.61
14.08
7.60
3.49
2.41
1.70
2.05
1.69
1.73
1.09
Current Liabilities
101.49
84.90
85.58
64.44
69.68
54.97
42.89
34.45
19.86
22.80
Trade Payables
16.12
22.97
9.32
7.82
6.64
7.35
8.62
9.11
5.64
8.32
Other Current Liabilities
48.29
37.39
51.98
46.96
50.25
20.50
21.77
11.27
2.69
8.87
Short Term Borrowings
8.60
0.00
3.89
0.00
0.00
0.00
0.00
0.00
0.00
1.20
Short Term Provisions
28.47
24.54
20.38
9.66
12.79
27.12
12.50
14.07
11.54
4.41
Total Liabilities
314.09
265.73
225.36
174.36
163.64
144.33
134.41
100.58
66.37
59.87
Net Block
52.91
56.60
61.00
65.52
66.21
55.12
49.45
29.53
20.93
11.02
Gross Block
106.29
105.57
104.54
102.06
94.50
76.14
69.56
44.29
30.15
28.35
Accumulated Depreciation
53.39
48.97
43.54
36.54
28.29
21.02
20.11
14.76
9.22
17.32
Non Current Assets
62.63
64.35
67.50
69.78
67.53
63.93
59.77
37.11
27.77
16.40
Capital Work in Progress
1.56
0.34
0.34
0.25
0.24
7.77
7.09
4.88
3.24
1.46
Non Current Investment
0.00
0.00
1.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.51
3.25
1.25
1.32
1.09
1.05
3.24
2.69
3.60
3.91
Other Non Current Assets
4.66
4.16
3.44
2.69
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
251.46
201.38
157.85
104.58
96.11
80.39
74.65
63.48
38.60
43.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
84.74
71.96
65.80
38.68
35.35
35.05
37.37
27.60
19.72
15.49
Cash & Bank
144.16
111.77
75.39
25.10
24.07
12.01
7.63
10.48
7.39
8.92
Other Current Assets
22.57
4.95
9.19
14.97
36.69
33.33
29.64
25.39
11.48
19.07
Short Term Loans & Adv.
14.75
12.70
7.47
25.83
18.62
20.33
8.77
11.58
5.27
10.71
Net Current Assets
149.97
116.48
72.27
40.14
26.43
25.43
31.76
29.03
18.73
20.68
Total Assets
314.09
265.73
225.35
174.36
163.64
144.32
134.42
100.59
66.37
59.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Cash From Operating Activity
25.17
28.68
49.62
11.46
31.83
25.76
16.06
12.19
8.81
0.00
PBT
28.93
47.11
33.80
25.41
18.77
11.86
21.55
20.24
8.29
0.00
Adjustment
2.69
2.49
5.24
7.42
8.92
6.80
6.81
4.42
2.35
0.00
Changes in Working Capital
2.96
-9.78
18.16
-15.37
10.29
10.70
-5.57
-7.21
0.41
0.00
Cash after chg. in Working capital
34.59
39.83
57.20
17.47
37.98
29.36
22.78
17.45
11.05
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.42
-11.15
-7.58
-6.02
-6.15
-3.60
-6.72
-5.26
-2.24
0.00
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
7.68
7.86
-3.18
-11.12
-19.81
-15.64
-24.17
-13.23
-13.93
0.00
Net Fixed Assets
-1.64
-0.18
-0.26
-0.28
-6.20
-8.96
-13.52
-10.32
-11.11
Net Investments
0.00
0.00
0.00
-1.60
-0.59
0.00
-4.38
0.00
0.00
Others
9.32
8.04
-2.92
-9.24
-13.02
-6.68
-6.27
-2.91
-2.82
Cash from Financing Activity
-0.46
-0.16
3.86
0.69
0.04
-5.74
5.26
4.13
3.60
0.00
Net Cash Inflow / Outflow
32.39
36.38
50.29
1.03
12.06
4.38
-2.85
3.09
-1.53
0.00
Opening Cash & Equivalents
111.77
75.39
25.10
24.07
12.01
7.63
10.48
7.39
8.92
0.00
Closing Cash & Equivalent
144.16
111.77
75.39
25.10
24.07
12.01
7.63
10.48
7.39
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Jun 14
Book Value (Rs.)
48.46
41.39
33.43
27.21
24.09
20.83
19.62
14.62
10.52
6.49
ROA
6.73%
14.49%
12.84%
11.84%
8.20%
5.92%
12.68%
17.70%
8.59%
8.46%
ROE
11.93%
26.13%
23.25%
21.43%
15.44%
11.21%
23.91%
32.29%
17.52%
21.44%
ROCE
17.00%
33.88%
30.33%
27.35%
21.98%
14.15%
29.96%
38.27%
20.57%
23.25%
Fixed Asset Turnover
4.03
3.75
3.03
2.83
2.89
2.80
3.97
4.72
3.13
3.64
Receivable days
67.06
63.90
60.83
48.55
52.13
64.82
52.49
49.15
70.23
54.83
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
12.87
16.35
17.73
19.03
33.36
33.74
Cash Conversion Cycle
67.06
63.90
60.83
48.55
39.26
48.48
34.76
30.13
36.87
21.10
Total Debt/Equity
0.07
0.02
0.03
0.01
0.02
0.17
0.29
0.19
0.21
0.18
Interest Cover
46.20
160.49
89.42
61.87
23.94
13.53
15.94
28.26
33.05
26.34

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.