Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

IT - Software

Rating :
68/99

BSE: 526433 | NSE: Not Listed

163.75
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  163.75
  •  163.75
  •  159.00
  •  160.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53
  •  5.89
  •  185.45
  •  49.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.88
  • 11.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 96.17
  • 1.53%
  • 1.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.84%
  • 1.50%
  • 33.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.92
  • 7.85
  • 3.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.08
  • 27.90
  • -0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.91
  • -27.07
  • -33.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 16.64
  • 18.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.14
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 10.70
  • 13.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
27.36
20.38
34.25%
26.09
23.04
13.24%
22.36
21.52
3.90%
23.18
22.49
3.07%
Expenses
22.02
22.16
-0.63%
20.92
23.48
-10.90%
23.20
20.37
13.89%
23.25
20.23
14.93%
EBITDA
5.33
-1.78
-
5.17
-0.44
-
-0.84
1.14
-
-0.06
2.26
-
EBIDTM
19.50%
-8.76%
14.01%
-1.91%
-3.76%
5.31%
-0.26%
10.04%
Other Income
1.35
0.42
221.43%
2.04
2.00
2.00%
1.26
0.33
281.82%
0.41
1.70
-75.88%
Interest
0.52
0.34
52.94%
0.45
0.18
150.00%
0.48
0.17
182.35%
0.54
0.22
145.45%
Depreciation
0.97
0.71
36.62%
0.68
0.10
580.00%
0.81
0.32
153.12%
0.74
0.54
37.04%
PBT
5.19
-2.42
-
6.08
1.28
375.00%
-0.87
0.99
-
-0.93
3.20
-
Tax
1.48
-0.20
-
1.49
2.15
-30.70%
0.03
-1.36
-
-0.15
0.25
-
PAT
3.71
-2.22
-
4.60
-0.87
-
-0.90
2.35
-
-0.78
2.95
-
PATM
13.56%
-10.91%
7.11%
-3.78%
-4.02%
10.94%
-3.37%
13.11%
EPS
7.42
-4.45
-
9.19
-1.74
-
-1.80
4.71
-
-1.56
5.90
-

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
98.99
92.01
88.03
82.63
81.43
63.05
163.85
166.95
175.21
145.57
111.65
Net Sales Growth
13.22%
4.52%
6.54%
1.47%
29.15%
-61.52%
-1.86%
-4.71%
20.36%
30.38%
 
Cost Of Goods Sold
4,643.01
2.88
5.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-4,544.02
89.13
82.66
82.63
81.43
63.05
163.85
166.95
175.21
145.57
111.65
GP Margin
-4,590.39%
96.87%
93.90%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
89.39
89.65
82.57
80.21
75.34
69.04
147.12
151.43
157.47
128.61
100.88
Power & Fuel Cost
-
0.42
0.35
0.34
0.26
0.21
0.31
0.22
0.24
0.18
0.11
% Of Sales
-
0.46%
0.40%
0.41%
0.32%
0.33%
0.19%
0.13%
0.14%
0.12%
0.10%
Employee Cost
-
64.16
57.31
56.60
56.24
38.39
92.29
88.39
84.83
94.25
63.49
% Of Sales
-
69.73%
65.10%
68.50%
69.07%
60.89%
56.33%
52.94%
48.42%
64.75%
56.87%
Manufacturing Exp.
-
7.38
2.93
0.87
0.46
6.96
38.83
50.19
60.35
26.72
31.71
% Of Sales
-
8.02%
3.33%
1.05%
0.56%
11.04%
23.70%
30.06%
34.44%
18.36%
28.40%
General & Admin Exp.
-
10.15
13.64
13.87
12.42
18.12
14.81
11.52
10.21
6.85
4.44
% Of Sales
-
11.03%
15.49%
16.79%
15.25%
28.74%
9.04%
6.90%
5.83%
4.71%
3.98%
Selling & Distn. Exp.
-
2.30
0.46
0.09
0.22
0.33
0.69
0.61
0.48
0.16
0.24
% Of Sales
-
2.50%
0.52%
0.11%
0.27%
0.52%
0.42%
0.37%
0.27%
0.11%
0.21%
Miscellaneous Exp.
-
1.12
1.93
5.16
5.21
4.63
0.08
0.21
1.15
0.11
0.24
% Of Sales
-
1.22%
2.19%
6.24%
6.40%
7.34%
0.05%
0.13%
0.66%
0.08%
0.39%
EBITDA
9.60
2.36
5.46
2.42
6.09
-5.99
16.73
15.52
17.74
16.96
10.77
EBITDA Margin
9.70%
2.56%
6.20%
2.93%
7.48%
-9.50%
10.21%
9.30%
10.12%
11.65%
9.65%
Other Income
5.06
4.13
5.45
1.94
1.15
12.71
0.08
1.87
1.97
1.97
0.62
Interest
1.99
1.69
0.72
0.23
1.16
3.11
5.38
4.09
3.83
2.90
1.65
Depreciation
3.20
2.94
1.21
1.36
1.74
1.66
1.71
1.32
1.13
0.87
0.74
PBT
9.47
1.87
8.98
2.77
4.36
1.95
9.71
11.98
14.75
15.16
9.00
Tax
2.85
1.17
1.98
3.53
3.07
7.35
4.67
4.07
4.00
3.43
2.31
Tax Rate
30.10%
62.57%
22.05%
127.44%
70.41%
54.77%
48.09%
33.97%
27.29%
22.91%
25.67%
PAT
6.63
1.25
6.96
-0.76
1.28
6.06
5.04
7.90
11.76
11.55
6.28
PAT before Minority Interest
6.69
0.70
7.01
-0.76
1.28
6.06
5.04
7.90
10.66
11.55
6.68
Minority Interest
0.06
0.55
-0.05
0.00
0.00
0.00
0.00
0.00
1.10
0.00
-0.40
PAT Margin
6.70%
1.36%
7.91%
-0.92%
1.57%
9.61%
3.08%
4.73%
6.71%
7.93%
5.62%
PAT Growth
200.00%
-82.04%
-
-
-78.88%
20.24%
-36.20%
-32.82%
1.82%
83.92%
 
EPS
13.26
2.50
13.92
-1.52
2.56
12.12
10.08
15.80
23.52
23.10
12.56

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
50.41
51.46
49.85
53.30
50.68
52.09
50.14
43.30
30.66
20.56
Share Capital
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Total Reserves
45.41
46.46
44.85
48.30
45.68
47.09
45.14
38.30
25.66
15.56
Non-Current Liabilities
2.83
-3.71
-1.40
-2.50
3.57
14.00
19.00
20.82
19.94
10.52
Secured Loans
4.80
0.05
0.17
0.00
1.50
11.15
17.62
18.44
19.10
10.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.09
1.49
0.00
1.36
0.00
0.00
Long Term Provisions
0.26
0.15
2.71
2.60
2.35
1.90
1.64
1.16
1.01
0.00
Current Liabilities
26.27
33.34
15.94
5.01
35.55
51.17
47.74
43.60
35.27
33.72
Trade Payables
3.60
8.55
3.80
0.49
4.61
8.75
8.41
13.38
5.37
5.77
Other Current Liabilities
7.57
10.25
4.47
3.77
1.87
4.29
4.04
4.02
7.25
18.92
Short Term Borrowings
15.10
14.54
7.67
0.75
15.68
30.39
26.69
19.31
14.40
5.76
Short Term Provisions
0.00
0.00
0.00
0.00
13.39
7.74
8.60
6.88
8.25
3.28
Total Liabilities
79.86
81.98
64.39
55.81
89.80
117.26
116.88
107.72
86.87
65.62
Net Block
14.73
10.80
6.56
6.64
8.05
57.44
59.93
56.93
41.32
27.60
Gross Block
21.06
14.96
9.53
8.32
19.39
67.00
66.90
62.59
45.91
33.85
Accumulated Depreciation
6.33
4.15
2.98
1.68
11.34
9.57
6.97
5.67
4.60
6.25
Non Current Assets
32.98
22.50
15.83
11.37
12.04
61.48
63.69
60.62
44.56
29.68
Capital Work in Progress
0.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.09
Non Current Investment
5.17
3.79
5.72
3.09
3.33
3.33
3.33
3.26
2.83
0.00
Long Term Loans & Adv.
11.56
7.13
3.46
1.52
0.66
0.71
0.43
0.44
0.41
0.00
Other Non Current Assets
1.18
0.77
0.09
0.12
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
46.87
59.47
48.56
44.43
77.76
55.79
53.19
47.10
42.31
35.94
Current Investments
7.52
15.48
22.07
14.70
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.78
2.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
21.17
26.99
19.51
10.66
31.43
32.27
33.40
28.84
31.41
22.56
Cash & Bank
6.67
10.45
1.75
7.11
13.12
10.00
8.33
9.35
9.24
6.49
Other Current Assets
7.75
3.06
4.92
5.65
33.21
13.52
11.46
8.91
1.67
6.88
Short Term Loans & Adv.
1.24
1.00
0.32
6.31
26.20
3.22
1.70
0.57
0.16
6.82
Net Current Assets
20.61
26.13
32.62
39.42
42.21
4.62
5.45
3.50
7.04
2.21
Total Assets
79.85
81.97
64.39
55.80
89.80
117.27
116.88
107.72
86.87
65.62

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
-8.45
1.96
0.07
27.83
-41.77
11.61
8.98
19.67
11.85
19.70
PBT
1.87
8.98
2.77
4.44
13.41
9.71
7.90
10.66
11.55
6.28
Adjustment
2.39
0.09
0.24
2.38
-12.20
7.06
3.56
3.19
2.07
2.25
Changes in Working Capital
-6.88
-1.60
1.70
18.50
-35.80
-0.21
-2.48
5.83
-1.77
11.17
Cash after chg. in Working capital
-2.63
7.47
4.72
25.32
-34.58
16.56
8.98
19.67
11.85
19.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.82
-5.51
-4.64
2.51
-7.19
-4.95
0.00
0.00
0.00
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
4.86
-1.32
-4.05
-12.11
16.62
-1.72
-0.62
-15.23
-15.10
-21.92
Net Fixed Assets
-2.53
-0.33
-0.59
8.42
-0.02
-2.38
-1.14
-2.45
2.43
-1.85
Net Investments
8.09
7.08
-10.00
-14.46
0.00
0.00
-0.08
-0.42
-2.83
-3.47
Others
-0.70
-8.07
6.54
-6.07
16.64
0.66
0.60
-12.36
-14.70
-16.60
Cash from Financing Activity
0.21
2.31
4.05
-19.14
-17.02
-8.87
-7.90
-6.03
4.50
6.32
Net Cash Inflow / Outflow
-3.38
2.96
0.07
-3.42
-42.17
1.02
0.46
-1.60
1.25
4.10
Opening Cash & Equivalents
4.68
1.73
1.66
5.08
10.00
8.33
9.35
9.24
6.49
2.77
Closing Cash & Equivalent
1.30
4.68
1.73
1.66
13.12
10.00
8.33
9.35
9.24
6.49

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.)
100.81
102.91
99.70
106.59
101.35
104.19
100.28
86.61
61.31
41.13
ROA
0.86%
9.57%
-1.26%
1.76%
5.85%
4.30%
7.04%
10.95%
15.14%
13.32%
ROE
1.37%
13.83%
-1.47%
2.46%
11.79%
9.85%
16.91%
28.82%
45.09%
36.48%
ROCE
5.16%
15.65%
5.37%
9.03%
20.26%
15.92%
18.17%
25.23%
35.33%
35.02%
Fixed Asset Turnover
5.11
7.19
9.26
5.88
1.46
2.45
2.58
3.23
3.65
4.74
Receivable days
95.52
96.41
66.63
94.31
184.36
73.14
68.04
62.76
67.66
68.93
Inventory Days
12.42
10.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
27.52
33.27
13.19
15.61
49.75
23.19
27.99
23.20
16.56
14.42
Cash Conversion Cycle
80.42
73.44
53.44
78.71
134.61
49.95
40.05
39.55
51.11
54.50
Total Debt/Equity
0.42
0.29
0.16
0.01
0.34
0.83
0.88
0.90
1.09
0.80
Interest Cover
2.11
13.53
13.22
4.77
5.31
2.80
3.93
4.82
6.17
6.45

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.