Nifty
Sensex
:
:
24613.00
80716.55
26.30 (0.11%)
51.69 (0.06%)

IT - Software

Rating :
46/99

BSE: 531364 | NSE: Not Listed

47.65
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  48.3
  •  52.25
  •  47
  •  48.31
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22451
  •  1094298
  •  80.00
  •  41.56

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72.08
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 121.16
  • N/A
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 50.11%
  • 43.11%
  • FII
  • DII
  • Others
  • 1.62%
  • 0.00%
  • 5.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.48
  • 45.12
  • 9.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.87
  • -
  • 33.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.02
  • -
  • 0.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 6.97
  • 8.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 2.00
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 2.65
  • 8.55

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
23.52
40.46
-41.87%
8.96
5.66
58.30%
5.73
9.54
-39.94%
5.19
11.65
-55.45%
Expenses
18.98
32.00
-40.69%
16.83
7.49
124.70%
6.30
9.08
-30.62%
4.60
11.44
-59.79%
EBITDA
4.54
8.46
-46.34%
-7.87
-1.82
-
-0.56
0.46
-
0.59
0.22
168.18%
EBIDTM
19.30%
20.91%
-87.89%
-32.19%
-9.80%
4.86%
11.34%
1.88%
Other Income
1.63
1.41
15.60%
1.42
4.20
-66.19%
3.21
1.31
145.04%
1.44
1.62
-11.11%
Interest
1.71
3.27
-47.71%
1.89
0.60
215.00%
1.98
0.63
214.29%
1.67
1.11
50.45%
Depreciation
0.04
0.03
33.33%
0.05
0.00
0
0.05
0.08
-37.50%
0.04
0.08
-50.00%
PBT
4.41
6.57
-32.88%
-8.39
1.78
-
0.62
1.07
-42.06%
0.32
0.65
-50.77%
Tax
-0.25
1.92
-
0.25
0.33
-24.24%
0.18
-0.04
-
0.09
0.36
-75.00%
PAT
4.66
4.65
0.22%
-8.65
1.45
-
0.44
1.10
-60.00%
0.23
0.29
-20.69%
PATM
19.83%
11.49%
-96.54%
25.64%
7.62%
11.57%
4.45%
2.45%
EPS
3.09
3.08
0.32%
-5.68
0.96
-
0.26
0.73
-64.38%
0.15
0.19
-21.05%

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
Mar 14
Net Sales
43.40
67.32
49.88
51.72
54.16
10.46
19.88
12.93
19.09
44.81
43.42
Net Sales Growth
-35.52%
34.96%
-3.56%
-4.51%
417.78%
-47.38%
53.75%
-32.27%
-57.40%
3.20%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
43.40
67.32
49.88
51.72
54.16
10.46
19.88
12.93
19.09
44.81
43.42
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
46.71
60.00
54.98
50.01
57.25
19.92
21.47
12.80
20.30
43.99
42.32
Power & Fuel Cost
-
0.01
0.01
0.02
0.03
0.02
0.01
0.01
0.06
0.01
0.00
% Of Sales
-
0.01%
0.02%
0.04%
0.06%
0.19%
0.05%
0.08%
0.31%
0.02%
0%
Employee Cost
-
3.48
6.94
5.88
7.23
6.46
3.51
1.09
1.36
0.92
1.33
% Of Sales
-
5.17%
13.91%
11.37%
13.35%
61.76%
17.66%
8.43%
7.12%
2.05%
3.06%
Manufacturing Exp.
-
0.00
0.00
0.01
0.00
0.00
0.00
0.01
0.03
0.01
40.28
% Of Sales
-
0%
0%
0.02%
0%
0%
0%
0.08%
0.16%
0.02%
92.77%
General & Admin Exp.
-
3.83
3.66
4.03
4.93
3.28
2.11
0.58
2.07
0.89
0.64
% Of Sales
-
5.69%
7.34%
7.79%
9.10%
31.36%
10.61%
4.49%
10.84%
1.99%
1.47%
Selling & Distn. Exp.
-
0.25
0.76
0.41
0.25
0.44
0.54
0.53
0.76
0.05
0.07
% Of Sales
-
0.37%
1.52%
0.79%
0.46%
4.21%
2.72%
4.10%
3.98%
0.11%
0.16%
Miscellaneous Exp.
-
35.24
24.32
38.05
41.98
8.87
0.10
0.17
0.12
0.11
0.07
% Of Sales
-
52.35%
48.76%
73.57%
77.51%
84.80%
0.50%
1.31%
0.63%
0.25%
0%
EBITDA
-3.30
7.32
-5.10
1.71
-3.09
-9.46
-1.59
0.13
-1.21
0.82
1.10
EBITDA Margin
-7.60%
10.87%
-10.22%
3.31%
-5.71%
-90.44%
-8.00%
1.01%
-6.34%
1.83%
2.53%
Other Income
7.70
8.55
18.68
12.89
1.78
3.25
3.34
1.93
2.25
0.82
0.21
Interest
7.25
5.61
4.57
6.48
3.03
1.28
0.12
0.07
0.12
0.00
0.00
Depreciation
0.18
0.20
0.32
0.32
0.33
0.31
0.29
0.29
0.25
0.07
0.02
PBT
-3.04
10.06
8.69
7.79
-4.67
-7.79
1.34
1.70
0.67
1.57
1.29
Tax
0.27
2.57
1.29
0.35
2.00
-1.78
0.29
0.59
0.25
0.54
0.42
Tax Rate
-8.88%
25.55%
14.84%
4.49%
-42.83%
22.85%
21.64%
34.71%
37.31%
34.39%
32.56%
PAT
-3.32
7.49
7.40
7.44
-6.67
-6.01
1.05
1.11
0.42
1.02
0.87
PAT before Minority Interest
-3.32
7.49
7.40
7.44
-6.67
-6.01
1.05
1.11
0.42
1.02
0.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-7.65%
11.13%
14.84%
14.39%
-12.32%
-57.46%
5.28%
8.58%
2.20%
2.28%
2.00%
PAT Growth
-144.33%
1.22%
-0.54%
-
-
-
-5.41%
164.29%
-58.82%
17.24%
 
EPS
-2.20
4.96
4.90
4.93
-4.42
-3.98
0.70
0.74
0.28
0.68
0.58

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
Mar 14
Shareholder's Funds
35.47
32.24
25.27
16.46
29.52
39.44
38.42
38.90
38.48
37.46
Share Capital
15.13
15.13
15.13
15.13
15.13
15.13
15.13
15.13
15.13
15.13
Total Reserves
20.34
17.12
10.14
1.34
14.39
24.31
23.29
23.77
23.35
22.33
Non-Current Liabilities
0.25
0.47
20.56
20.20
23.98
2.86
0.97
1.54
1.75
0.35
Secured Loans
0.12
0.26
0.38
0.42
0.68
0.32
0.32
0.46
0.00
0.00
Unsecured Loans
0.00
0.00
20.02
19.82
25.24
2.65
0.00
0.00
0.00
0.00
Long Term Provisions
0.09
0.12
0.17
0.14
0.01
0.06
0.06
0.05
0.03
0.02
Current Liabilities
75.15
145.52
85.60
32.77
14.49
54.22
49.74
78.07
245.84
1.37
Trade Payables
8.12
12.57
2.73
1.78
0.89
4.89
0.29
0.13
0.05
0.09
Other Current Liabilities
23.72
101.57
82.79
30.91
13.50
49.04
49.45
77.94
244.73
0.08
Short Term Borrowings
43.30
31.33
0.00
0.00
0.00
0.00
0.00
0.00
1.07
1.20
Short Term Provisions
0.01
0.05
0.08
0.09
0.10
0.29
0.00
0.00
0.00
0.00
Total Liabilities
110.87
178.23
131.43
69.43
67.99
96.52
89.13
118.51
286.07
39.18
Net Block
1.04
1.35
1.65
1.60
1.79
1.54
1.83
2.11
1.17
0.57
Gross Block
2.72
3.56
3.53
3.17
3.03
2.47
2.47
2.47
1.27
0.61
Accumulated Depreciation
1.68
2.21
1.89
1.57
1.24
0.93
0.64
0.35
0.10
0.04
Non Current Assets
54.08
90.41
66.19
26.39
26.60
36.25
30.82
37.06
32.93
20.36
Capital Work in Progress
1.25
1.25
1.25
1.25
1.25
1.25
0.00
0.00
0.00
0.00
Non Current Investment
49.99
85.87
63.00
23.29
23.56
23.09
0.76
11.36
12.36
12.35
Long Term Loans & Adv.
0.01
0.01
0.30
0.25
0.00
10.38
26.95
21.29
18.33
7.44
Other Non Current Assets
1.80
1.93
0.00
0.00
0.00
0.00
1.29
2.31
1.08
0.01
Current Assets
56.78
87.83
65.23
43.05
41.38
60.28
58.31
81.46
253.15
18.82
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
17.66
0.53
1.51
1.64
3.36
1.84
2.73
2.46
3.86
5.11
Cash & Bank
1.24
0.24
2.08
3.05
2.55
2.52
0.78
0.29
0.22
0.04
Other Current Assets
37.89
2.51
2.16
2.03
35.48
55.92
54.80
78.70
249.07
13.67
Short Term Loans & Adv.
35.71
84.55
59.48
36.33
33.99
51.78
54.58
78.70
249.07
13.67
Net Current Assets
-18.37
-57.69
-20.37
10.27
26.89
6.05
8.57
3.39
7.30
17.45
Total Assets
110.86
178.24
131.42
69.44
67.98
96.53
89.13
118.52
286.08
39.18

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
Mar 14
Cash From Operating Activity
-44.01
6.48
31.14
17.63
-19.96
19.45
-0.48
-187.83
243.25
-3.33
PBT
10.06
8.69
7.79
-4.67
-7.79
1.34
1.70
0.67
1.57
1.29
Adjustment
-1.18
-11.66
-6.09
12.45
-1.66
-2.93
-1.57
-1.98
-0.73
-0.18
Changes in Working Capital
-51.11
12.93
29.73
9.38
-9.72
23.01
0.14
-186.33
242.92
-4.02
Cash after chg. in Working capital
-42.23
9.97
31.43
17.16
-19.17
21.43
0.27
-187.64
243.75
-2.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.78
-3.48
-0.29
0.48
-0.78
-1.98
-0.75
-0.19
-0.50
-0.41
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
38.78
-7.05
-25.88
-9.39
-1.69
-20.23
1.18
189.27
-244.29
2.37
Net Fixed Assets
0.83
-0.02
-0.26
-0.14
-0.56
-1.25
0.00
-1.20
-0.66
-0.04
Net Investments
35.90
-22.87
-39.71
0.27
-0.47
-22.33
10.60
0.00
-0.01
-1.95
Others
2.05
15.84
14.09
-9.52
-0.66
3.35
-9.42
190.47
-243.62
4.36
Cash from Financing Activity
6.22
0.48
-6.23
-7.74
21.67
2.53
-0.21
-1.36
1.21
0.98
Net Cash Inflow / Outflow
1.00
-0.09
-0.97
0.50
0.02
1.74
0.49
0.07
0.17
0.02
Opening Cash & Equivalents
0.24
0.33
3.05
2.55
2.52
0.78
0.29
0.22
0.04
0.03
Closing Cash & Equivalent
1.24
0.24
2.08
3.05
2.55
2.52
0.78
0.29
0.22
0.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
23.44
21.32
16.70
10.88
19.51
26.07
25.40
25.72
25.44
24.76
ROA
5.18%
4.78%
7.40%
-9.71%
-7.31%
1.13%
1.07%
0.21%
0.63%
2.28%
ROE
22.13%
25.73%
35.63%
-29.01%
-17.44%
2.70%
2.86%
1.09%
2.69%
2.36%
ROCE
21.96%
24.22%
34.65%
-3.57%
-13.32%
3.60%
4.52%
2.00%
4.01%
3.42%
Fixed Asset Turnover
21.43
14.06
15.43
17.47
3.80
8.06
5.24
10.21
47.75
73.79
Receivable days
49.30
7.48
11.13
16.86
90.71
41.96
73.30
60.44
36.54
29.32
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
145.56
216.85
39.97
13.21
23.41
0.61
Cash Conversion Cycle
49.30
7.48
11.13
16.86
-54.85
-174.88
33.33
47.23
13.13
28.70
Total Debt/Equity
1.22
0.98
0.81
1.23
0.88
0.08
0.01
0.01
0.03
0.03
Interest Cover
2.79
2.90
2.20
-0.54
-5.10
11.98
24.42
6.79
5025.84
0.00

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.