Nifty
Sensex
:
:
24613.75
80649.97
27.05 (0.11%)
-14.89 (-0.02%)

IT - Software

Rating :
44/99

BSE: 531225 | NSE: Not Listed

40.28
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  40.79
  •  40.79
  •  39.85
  •  39.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29527
  •  1186127
  •  52.08
  •  33.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 535.60
  • 45.88
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 571.89
  • N/A
  • 3.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.94%
  • 0.20%
  • 10.41%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 26.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 109.83
  • 175.09
  • 10.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 181.46
  • 12.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 201.31
  • -14.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.66
  • 32.62
  • 29.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 3.47
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 14.74
  • 22.35

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
50.42
58.09
-13.20%
55.58
63.49
-12.46%
57.89
60.08
-3.65%
53.25
60.31
-11.71%
Expenses
46.47
55.24
-15.88%
48.79
56.37
-13.45%
49.31
53.95
-8.60%
48.69
51.95
-6.28%
EBITDA
3.95
2.85
38.60%
6.79
7.11
-4.50%
8.58
6.14
39.74%
4.55
8.36
-45.57%
EBIDTM
7.83%
4.91%
12.21%
11.20%
14.82%
10.22%
8.55%
13.87%
Other Income
0.09
3.59
-97.49%
-0.06
-0.31
-
-0.45
-0.35
-
1.15
-0.49
-
Interest
0.73
1.38
-47.10%
0.61
1.24
-50.81%
0.66
1.23
-46.34%
0.72
0.59
22.03%
Depreciation
1.95
1.88
3.72%
2.04
1.98
3.03%
2.18
2.01
8.46%
2.86
1.87
52.94%
PBT
1.35
3.18
-57.55%
4.08
3.59
13.65%
5.29
2.55
107.45%
2.12
5.41
-60.81%
Tax
1.25
1.66
-24.70%
0.79
1.63
-51.53%
0.99
0.95
4.21%
0.69
0.37
86.49%
PAT
0.10
1.52
-93.42%
3.29
1.97
67.01%
4.30
1.59
170.44%
1.43
5.05
-71.68%
PATM
0.20%
2.61%
5.92%
3.10%
7.43%
2.65%
2.69%
8.37%
EPS
0.07
0.21
-66.67%
0.35
0.29
20.69%
0.38
0.20
90.00%
0.08
0.48
-83.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
217.14
241.97
216.74
180.94
195.29
Net Sales Growth
-10.26%
11.64%
19.79%
-7.35%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
Gross Profit
217.14
241.97
216.74
180.94
195.29
GP Margin
100.00%
100%
100%
100%
100%
Total Expenditure
193.26
218.47
189.47
167.76
189.56
Power & Fuel Cost
-
0.75
0.38
0.24
0.54
% Of Sales
-
0.31%
0.18%
0.13%
0.28%
Employee Cost
-
205.59
176.83
154.61
173.39
% Of Sales
-
84.97%
81.59%
85.45%
88.79%
Manufacturing Exp.
-
0.68
0.55
0.42
0.25
% Of Sales
-
0.28%
0.25%
0.23%
0.13%
General & Admin Exp.
-
7.46
6.51
7.73
6.59
% Of Sales
-
3.08%
3.00%
4.27%
3.37%
Selling & Distn. Exp.
-
0.48
0.29
0.60
0.79
% Of Sales
-
0.20%
0.13%
0.33%
0.40%
Miscellaneous Exp.
-
0.97
1.17
0.00
1.49
% Of Sales
-
0.40%
0.54%
0%
0.76%
EBITDA
23.87
23.50
27.27
13.18
5.73
EBITDA Margin
10.99%
9.71%
12.58%
7.28%
2.93%
Other Income
0.73
3.41
0.17
0.85
0.47
Interest
2.72
4.43
2.18
1.98
1.13
Depreciation
9.03
7.74
5.27
4.70
1.15
PBT
12.84
14.73
19.99
7.35
3.92
Tax
3.72
4.61
1.54
1.25
0.03
Tax Rate
28.97%
31.30%
7.54%
5.84%
0.77%
PAT
9.12
12.46
20.22
20.17
3.89
PAT before Minority Interest
9.12
12.46
20.22
20.17
3.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.20%
5.15%
9.33%
11.15%
1.99%
PAT Growth
-9.97%
-38.38%
0.25%
418.51%
 
EPS
0.69
0.94
1.52
1.52
0.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
156.09
130.54
76.72
57.31
Share Capital
13.30
13.30
12.00
12.00
Total Reserves
142.79
117.24
64.72
45.31
Non-Current Liabilities
31.61
45.31
42.72
36.74
Secured Loans
28.80
26.73
26.12
15.76
Unsecured Loans
0.00
19.71
18.82
19.98
Long Term Provisions
2.62
2.65
1.49
0.89
Current Liabilities
48.75
67.54
49.70
74.58
Trade Payables
10.44
9.77
9.29
7.38
Other Current Liabilities
38.21
57.35
34.57
52.87
Short Term Borrowings
0.00
0.00
4.73
12.98
Short Term Provisions
0.09
0.43
1.11
1.36
Total Liabilities
236.45
243.39
169.14
168.63
Net Block
105.97
109.61
44.11
41.36
Gross Block
143.97
140.93
69.61
61.69
Accumulated Depreciation
38.00
31.32
25.50
20.33
Non Current Assets
161.04
154.00
103.75
81.26
Capital Work in Progress
18.12
9.84
58.99
39.41
Non Current Investment
36.42
34.09
0.00
0.00
Long Term Loans & Adv.
0.53
0.47
0.64
0.49
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
75.40
89.38
65.39
87.37
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
60.57
62.64
41.24
41.43
Cash & Bank
2.73
13.68
13.04
20.18
Other Current Assets
12.10
2.15
2.41
15.93
Short Term Loans & Adv.
8.88
10.91
8.71
9.83
Net Current Assets
26.65
21.84
15.69
12.79
Total Assets
236.44
243.38
169.14
168.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
5.13
23.68
19.65
16.74
PBT
17.07
21.76
21.42
3.92
Adjustment
1.73
8.82
5.26
4.47
Changes in Working Capital
-14.76
-5.68
-1.39
8.92
Cash after chg. in Working capital
4.04
24.90
25.29
17.31
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
1.09
-1.22
-5.64
-0.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.50
-21.54
-27.27
-65.68
Net Fixed Assets
-6.94
-8.99
-80.16
Net Investments
0.00
-32.76
-44.52
Others
-2.56
20.21
97.41
Cash from Financing Activity
-7.10
-0.73
-1.02
54.71
Net Cash Inflow / Outflow
-11.48
1.41
-8.64
5.76
Opening Cash & Equivalents
11.87
10.46
19.11
13.34
Closing Cash & Equivalent
0.40
11.87
10.46
19.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
11.74
9.82
6.39
4.78
ROA
5.19%
9.80%
11.94%
3.62%
ROE
8.70%
19.51%
30.10%
8.95%
ROCE
11.53%
15.55%
20.14%
7.26%
Fixed Asset Turnover
1.70
2.06
2.76
4.67
Receivable days
92.93
87.47
83.38
45.80
Inventory Days
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
92.93
87.47
83.38
45.80
Total Debt/Equity
0.23
0.39
0.65
0.85
Interest Cover
4.85
10.97
11.80
4.47

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.