Nifty
Sensex
:
:
22387.85
73803.57
51.45 (0.23%)
715.24 (0.98%)

IT - Software

Rating :
62/99

BSE: 532404 | NSE: Not Listed

58.70
22-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  60.00
  •  61.40
  •  56.50
  •  60.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  236
  •  12.02
  •  77.00
  •  36.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.86
  • 26.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54.15
  • 3.41%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.47%
  • 0.65%
  • 45.86%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 7.26
  • 24.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 10.07
  • 19.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 8.77
  • 21.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 12.17
  • 13.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.38
  • 2.38
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 7.53
  • 9.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
68.32
73.70
64.33
51.10
50.07
59.29
60.28
59.34
46.61
31.21
Net Sales Growth
-
-7.30%
14.57%
25.89%
2.06%
-15.55%
-1.64%
1.58%
27.31%
49.34%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.15
Gross Profit
-
68.32
73.70
64.33
51.10
50.07
59.29
60.28
59.34
46.61
31.06
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.52%
Total Expenditure
-
63.67
69.05
60.66
50.37
50.67
60.71
58.79
56.37
43.05
28.92
Power & Fuel Cost
-
0.16
0.15
0.11
0.08
0.06
0.06
0.00
0.00
0.00
0.00
% Of Sales
-
0.23%
0.20%
0.17%
0.16%
0.12%
0.10%
0%
0%
0%
0%
Employee Cost
-
58.02
63.36
55.19
46.57
47.17
56.73
54.84
52.97
40.72
26.91
% Of Sales
-
84.92%
85.97%
85.79%
91.14%
94.21%
95.68%
90.98%
89.27%
87.36%
86.22%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
1.71
1.51
0.67
0.31
% Of Sales
-
0%
0%
0%
0%
0%
0%
2.84%
2.54%
1.44%
0.99%
General & Admin Exp.
-
5.10
5.14
5.01
3.21
3.11
3.20
1.79
1.42
1.26
1.17
% Of Sales
-
7.46%
6.97%
7.79%
6.28%
6.21%
5.40%
2.97%
2.39%
2.70%
3.75%
Selling & Distn. Exp.
-
0.15
0.17
0.14
0.07
0.07
0.04
0.18
0.17
0.13
0.10
% Of Sales
-
0.22%
0.23%
0.22%
0.14%
0.14%
0.07%
0.30%
0.29%
0.28%
0.32%
Miscellaneous Exp.
-
0.24
0.22
0.21
0.43
0.27
0.67
0.26
0.30
0.27
0.10
% Of Sales
-
0.35%
0.30%
0.33%
0.84%
0.54%
1.13%
0.43%
0.51%
0.58%
0.87%
EBITDA
-
4.65
4.65
3.67
0.73
-0.60
-1.42
1.49
2.97
3.56
2.29
EBITDA Margin
-
6.81%
6.31%
5.70%
1.43%
-1.20%
-2.40%
2.47%
5.01%
7.64%
7.34%
Other Income
-
1.14
0.51
0.43
0.17
0.34
0.19
0.15
0.33
0.04
0.26
Interest
-
0.14
0.09
0.11
0.10
0.09
0.11
0.11
0.10
0.07
0.06
Depreciation
-
0.41
0.63
0.44
0.31
0.28
0.61
0.31
0.84
0.35
1.05
PBT
-
5.24
4.45
3.55
0.49
-0.64
-1.96
1.21
2.37
3.17
1.44
Tax
-
2.14
1.65
0.82
0.29
0.01
0.04
0.97
0.48
0.26
0.16
Tax Rate
-
40.84%
34.23%
19.71%
59.18%
-1.56%
-2.04%
80.17%
20.25%
8.20%
11.11%
PAT
-
2.52
2.63
2.91
0.27
-0.31
-1.03
0.06
0.88
2.10
0.74
PAT before Minority Interest
-
3.10
3.17
3.35
0.20
-0.65
-1.99
0.24
1.89
2.91
1.28
Minority Interest
-
-0.58
-0.54
-0.44
0.07
0.34
0.96
-0.18
-1.01
-0.81
-0.54
PAT Margin
-
3.69%
3.57%
4.52%
0.53%
-0.62%
-1.74%
0.10%
1.48%
4.51%
2.37%
PAT Growth
-
-4.18%
-9.62%
977.78%
-
-
-
-93.18%
-58.10%
183.78%
 
EPS
-
2.31
2.41
2.67
0.25
-0.28
-0.94
0.06
0.81
1.93
0.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
18.87
15.70
12.72
9.98
9.70
10.02
11.05
9.51
8.63
6.19
Share Capital
10.88
10.88
10.88
10.88
10.88
10.88
10.88
9.98
9.98
9.98
Total Reserves
8.00
4.82
1.84
-0.90
-1.17
-0.85
0.04
-0.47
-1.52
-3.78
Non-Current Liabilities
0.14
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
Secured Loans
0.08
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
6.49
7.18
6.44
4.86
5.35
6.62
4.61
5.73
3.82
3.49
Trade Payables
3.80
4.45
3.75
2.74
2.80
3.07
3.26
3.75
3.76
3.42
Other Current Liabilities
0.06
0.06
0.02
0.04
2.55
3.55
1.35
1.98
0.06
0.07
Short Term Borrowings
1.40
1.90
1.09
1.78
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.23
0.78
1.59
0.31
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
29.05
27.40
22.39
17.28
17.59
19.90
18.85
18.51
14.44
11.08
Net Block
1.49
1.83
1.57
1.36
1.42
1.42
1.80
1.67
2.04
2.08
Gross Block
6.99
6.92
6.10
5.45
5.20
4.92
4.68
4.26
6.23
5.91
Accumulated Depreciation
5.50
5.10
4.52
4.09
3.78
3.50
2.88
2.60
4.19
3.84
Non Current Assets
2.11
3.00
3.16
2.79
1.42
1.43
1.80
1.67
2.04
2.08
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.41
0.64
0.74
1.43
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.21
0.53
0.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
26.94
24.40
19.23
14.49
16.17
18.48
17.06
16.84
12.39
9.01
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
9.41
10.93
11.58
9.03
8.48
10.73
8.72
9.24
6.98
4.90
Cash & Bank
17.04
13.22
7.53
4.47
4.89
4.77
4.41
3.38
1.59
0.84
Other Current Assets
0.49
0.20
0.05
0.01
2.80
2.98
3.92
4.22
3.82
3.27
Short Term Loans & Adv.
0.05
0.05
0.07
0.98
2.42
2.65
3.34
3.22
3.13
3.22
Net Current Assets
20.45
17.22
12.79
9.63
10.82
11.86
12.44
11.11
8.57
5.51
Total Assets
29.05
27.40
22.39
17.28
17.59
19.91
18.86
18.51
14.43
11.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
3.24
6.34
3.66
-0.19
0.34
0.51
0.49
2.29
1.04
0.78
PBT
5.24
4.82
4.17
0.49
-0.64
-1.96
1.66
2.37
3.17
1.44
Adjustment
0.41
0.74
0.38
0.29
0.22
0.52
0.36
0.88
0.42
1.12
Changes in Working Capital
-0.29
2.42
-0.08
-0.69
0.78
1.98
-0.56
-0.47
-2.29
-1.61
Cash after chg. in Working capital
5.36
7.99
4.47
0.10
0.36
0.54
1.46
2.77
1.30
0.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.12
-1.65
-0.82
-0.29
-0.01
-0.04
-0.97
0.00
-0.26
-0.16
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
0.66
-0.60
-0.51
-0.15
-0.16
-0.07
-0.39
-0.41
-0.31
-0.03
Net Fixed Assets
-0.04
-0.47
-0.54
-0.25
-0.19
-0.07
-0.23
2.15
-0.20
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
0.70
-0.13
0.03
0.10
0.03
0.00
-0.16
-2.56
-0.11
Cash from Financing Activity
-0.08
-0.06
-0.08
-0.08
-0.06
-0.08
0.94
-0.09
0.01
-0.05
Net Cash Inflow / Outflow
3.82
5.69
3.06
-0.42
0.12
0.36
1.04
1.79
0.74
0.70
Opening Cash & Equivalents
13.22
7.53
4.47
4.89
4.77
4.41
3.38
1.59
0.84
0.14
Closing Cash & Equivalent
17.04
13.22
7.53
4.47
4.89
4.77
4.41
3.38
1.59
0.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
17.35
14.43
11.69
9.17
8.92
9.22
10.03
9.53
8.48
6.21
ROA
10.98%
12.74%
16.90%
1.17%
-3.47%
-10.29%
1.27%
11.47%
22.85%
12.61%
ROE
17.93%
22.32%
29.53%
2.07%
-6.59%
-19.04%
2.33%
21.04%
39.78%
22.06%
ROCE
28.22%
31.12%
33.43%
5.53%
-5.51%
-17.49%
12.88%
27.18%
43.12%
24.85%
Fixed Asset Turnover
9.82
11.32
11.14
9.60
9.89
12.35
13.48
11.31
7.68
5.31
Receivable days
54.32
55.73
58.46
62.52
70.01
59.87
54.38
49.89
46.52
46.37
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
25.52
23.16
21.11
21.42
22.45
20.12
22.44
24.70
31.30
40.51
Cash Conversion Cycle
28.80
32.56
37.35
41.10
47.56
39.75
31.94
25.19
15.22
5.86
Total Debt/Equity
0.08
0.13
0.09
0.18
0.00
0.00
0.00
0.00
0.00
0.04
Interest Cover
39.39
54.19
39.28
5.77
-5.91
-16.49
11.63
25.30
44.05
25.25

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.