Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

IT - Software

Rating :
N/A

BSE: 532972 | NSE: Not Listed

9.25
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  9.25
  •  9.25
  •  9.25
  •  9.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18
  •  0.76
  •  86.75
  •  9.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.50
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 40.39
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.69%
  • 3.36%
  • 67.64%
  • FII
  • DII
  • Others
  • 4.24%
  • 0.00%
  • 9.07%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.61
  • 5.10
  • 5.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 25.62
  • 8.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 58.52
  • 31.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 10.44
  • 11.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.63
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.30
  • 4.77
  • 5.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
0.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
31.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-30.71
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-4,813.32%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-33.28
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-33.40
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-5,234.64%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-25.41
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
177.98
161.60
152.94
181.98
138.81
105.73
76.54
52.12
40.78
41.73
Net Sales Growth
-
10.14%
5.66%
-15.96%
31.10%
31.29%
38.14%
46.85%
27.81%
-2.28%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
177.98
161.60
152.94
181.98
138.81
105.73
76.54
52.12
40.78
41.73
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
162.06
144.77
142.22
166.84
133.74
96.86
69.01
37.42
32.23
31.83
Power & Fuel Cost
-
0.27
0.29
0.36
0.40
0.38
0.27
0.18
0.18
0.15
0.10
% Of Sales
-
0.15%
0.18%
0.24%
0.22%
0.27%
0.26%
0.24%
0.35%
0.37%
0.24%
Employee Cost
-
97.83
85.82
83.23
106.52
86.24
59.65
44.54
23.19
24.94
2.91
% Of Sales
-
54.97%
53.11%
54.42%
58.53%
62.13%
56.42%
58.19%
44.49%
61.16%
6.97%
Manufacturing Exp.
-
10.03
9.35
7.98
8.56
9.39
8.89
5.94
5.18
0.00
26.29
% Of Sales
-
5.64%
5.79%
5.22%
4.70%
6.76%
8.41%
7.76%
9.94%
0%
63.00%
General & Admin Exp.
-
42.68
35.14
38.62
35.47
24.69
19.60
14.92
8.84
7.12
2.48
% Of Sales
-
23.98%
21.75%
25.25%
19.49%
17.79%
18.54%
19.49%
16.96%
17.46%
5.94%
Selling & Distn. Exp.
-
7.97
7.78
7.85
6.51
4.61
4.20
2.82
0.01
0.02
0.05
% Of Sales
-
4.48%
4.81%
5.13%
3.58%
3.32%
3.97%
3.68%
0.02%
0.05%
0.12%
Miscellaneous Exp.
-
0.16
3.91
0.35
5.67
2.56
3.36
0.07
0.00
0.01
0.05
% Of Sales
-
0.09%
2.42%
0.23%
3.12%
1.84%
3.18%
0.09%
0%
0.02%
0%
EBITDA
-
15.92
16.83
10.72
15.14
5.07
8.87
7.53
14.70
8.55
9.90
EBITDA Margin
-
8.94%
10.41%
7.01%
8.32%
3.65%
8.39%
9.84%
28.20%
20.97%
23.72%
Other Income
-
5.96
0.78
5.03
0.01
6.47
0.05
0.54
0.09
0.03
0.14
Interest
-
5.11
5.12
4.90
4.77
4.58
4.01
3.08
3.93
2.11
1.90
Depreciation
-
8.29
6.08
5.30
5.11
4.71
4.80
3.46
3.04
2.48
2.75
PBT
-
8.48
6.41
5.54
5.27
2.25
0.11
1.53
7.82
3.98
5.39
Tax
-
-0.53
0.58
1.59
3.81
1.36
0.06
0.80
1.56
1.34
1.31
Tax Rate
-
-6.25%
9.05%
28.70%
72.30%
60.44%
54.55%
52.29%
20.23%
33.67%
24.30%
PAT
-
9.01
5.83
3.96
1.46
0.89
0.05
0.73
6.15
2.64
4.08
PAT before Minority Interest
-
9.01
5.83
3.96
1.46
0.89
0.05
0.73
6.15
2.64
4.08
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.06%
3.61%
2.59%
0.80%
0.64%
0.05%
0.95%
11.80%
6.47%
9.78%
PAT Growth
-
54.55%
47.22%
171.23%
64.04%
1,680.00%
-93.15%
-88.13%
132.95%
-35.29%
 
Unadjusted EPS
-
6.85
5.19
3.52
1.30
0.79
0.05
0.65
7.23
3.11
4.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
107.74
84.25
71.83
67.88
66.43
65.53
65.48
59.13
48.97
46.32
Share Capital
13.15
11.25
11.25
11.25
11.25
11.25
11.25
8.50
8.50
8.50
Total Reserves
90.79
73.00
60.59
56.64
55.19
54.28
54.23
46.62
40.47
37.82
Non-Current Liabilities
6.20
23.25
16.81
12.10
9.53
9.50
7.80
20.63
20.19
13.76
Secured Loans
0.00
0.00
0.00
0.00
3.93
5.25
3.24
2.00
12.02
11.73
Unsecured Loans
1.24
4.53
7.19
8.40
3.91
3.63
4.01
18.63
8.17
2.03
Long Term Provisions
0.31
0.29
0.21
0.22
0.00
0.09
0.06
0.00
0.00
0.00
Current Liabilities
43.58
39.03
38.17
38.52
31.29
27.94
26.90
12.90
5.49
4.98
Trade Payables
7.68
6.66
5.01
6.26
5.05
2.99
3.57
10.29
3.18
1.88
Other Current Liabilities
8.15
6.80
6.10
6.87
4.03
3.32
3.33
2.61
0.00
0.00
Short Term Borrowings
26.06
24.13
24.59
24.12
22.00
21.61
20.00
0.00
0.00
0.00
Short Term Provisions
1.70
1.44
2.46
1.27
0.21
0.02
0.00
0.00
2.31
3.10
Total Liabilities
157.52
146.53
126.81
118.50
107.25
102.97
100.18
92.66
74.65
65.06
Net Block
73.72
64.11
53.57
47.57
49.02
44.34
43.25
34.64
23.87
24.01
Gross Block
125.30
107.39
90.78
83.27
79.47
70.07
64.30
52.23
38.44
36.10
Accumulated Depreciation
51.57
43.28
37.20
35.70
30.45
25.74
21.05
17.59
14.56
12.08
Non Current Assets
79.75
70.78
60.96
55.13
56.58
51.94
50.78
41.88
29.19
27.85
Capital Work in Progress
5.85
6.33
6.96
6.96
6.96
6.96
6.96
6.33
5.32
3.84
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.
0.17
0.35
0.42
0.61
0.60
0.64
0.57
0.90
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
77.77
75.75
65.86
63.36
50.67
51.03
49.39
50.78
45.43
37.20
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
16.67
9.47
Sundry Debtors
65.75
64.85
61.11
54.73
40.91
39.80
34.04
22.90
24.40
22.69
Cash & Bank
0.40
0.71
0.20
0.37
0.17
0.25
2.66
1.54
0.20
3.81
Other Current Assets
11.61
2.83
3.10
4.32
9.59
10.99
12.68
26.34
4.16
1.23
Short Term Loans & Adv.
9.14
7.36
1.45
3.94
3.81
3.49
4.31
3.39
4.16
1.12
Net Current Assets
34.19
36.72
27.69
24.85
19.38
23.09
22.49
37.88
39.95
32.21
Total Assets
157.52
146.53
126.82
118.49
107.25
102.97
100.17
92.66
74.64
65.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
9.97
19.99
8.65
8.16
14.93
2.78
23.49
16.51
-4.14
9.32
PBT
8.48
6.41
5.54
5.27
2.25
0.11
1.53
6.16
2.64
4.08
Adjustment
13.30
10.32
10.25
9.87
9.29
5.74
5.38
6.95
4.57
4.55
Changes in Working Capital
-11.52
3.44
-7.14
-6.98
3.64
-3.07
16.59
3.40
-11.35
0.68
Cash after chg. in Working capital
10.26
20.18
8.65
8.16
15.19
2.78
23.49
16.51
-4.14
9.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.29
-0.19
0.00
0.00
-0.26
0.00
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
-17.12
-14.08
-6.55
-3.81
-9.40
-5.89
-12.69
-14.82
-3.82
-9.71
Net Fixed Assets
-17.43
-15.98
-7.51
-3.80
-9.40
-5.88
-12.59
-14.80
-3.82
-9.71
Net Investments
0.01
0.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.97
Others
0.30
1.33
0.96
-0.01
0.00
-0.01
-0.10
-0.02
0.00
-2.97
Cash from Financing Activity
6.93
-4.94
-2.27
-4.16
-5.61
0.69
-9.69
-0.34
4.35
1.13
Net Cash Inflow / Outflow
-0.23
0.97
-0.17
0.20
-0.07
-2.41
1.12
1.35
-3.62
0.74
Opening Cash & Equivalents
-23.42
-24.39
0.37
0.17
0.25
2.66
1.54
0.17
3.81
3.08
Closing Cash & Equivalent
-23.65
-23.42
0.20
0.37
0.17
0.25
2.66
1.52
0.20
3.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
79.06
74.92
63.88
60.37
59.07
58.27
58.23
64.84
57.59
54.48
ROA
5.92%
4.27%
3.23%
1.30%
0.84%
0.05%
0.75%
7.35%
3.78%
6.73%
ROE
9.57%
7.47%
5.66%
2.18%
1.35%
0.08%
1.21%
11.82%
5.55%
9.23%
ROCE
10.96%
10.61%
10.15%
10.15%
7.11%
4.37%
5.35%
15.64%
9.44%
12.89%
Fixed Asset Turnover
1.53
1.63
1.76
2.24
1.86
1.57
1.31
1.15
1.09
1.26
Receivable days
133.92
142.26
138.24
95.92
106.11
127.47
135.78
165.65
210.75
202.84
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.99
73.18
Payable days
20.90
19.35
19.43
16.09
13.77
15.19
43.62
75.97
32.57
17.24
Cash Conversion Cycle
113.03
122.91
118.80
79.83
92.34
112.27
92.16
89.68
295.16
258.79
Total Debt/Equity
0.26
0.34
0.45
0.50
0.45
0.47
0.42
0.37
0.41
0.30
Interest Cover
2.66
2.25
2.13
2.11
1.49
1.03
1.50
2.96
2.88
3.83

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.