Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

IT - Software

Rating :
46/99

BSE: 533056 | NSE: Not Listed

54.95
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  58.3
  •  58.3
  •  54.3
  •  57.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84220
  •  4685937
  •  73.90
  •  44.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.97
  • 15.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 123.72
  • 1.09%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.98%
  • 1.14%
  • 61.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 1.76
  • 5.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.91
  • -0.66
  • 1.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.80
  • -4.51
  • 4.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 13.80
  • 15.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.82
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.34
  • 6.20
  • 7.42

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
22.97
19.93
15.25%
15.84
17.91
-11.56%
31.13
24.10
29.17%
16.77
23.07
-27.31%
Expenses
17.96
16.04
11.97%
13.46
14.43
-6.72%
24.59
19.81
24.13%
14.00
18.39
-23.87%
EBITDA
5.00
3.89
28.53%
2.38
3.47
-31.41%
6.54
4.29
52.45%
2.77
4.67
-40.69%
EBIDTM
21.79%
19.51%
15.04%
19.40%
21.00%
17.80%
16.50%
20.26%
Other Income
0.08
0.14
-42.86%
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.01
-100.00%
Interest
0.19
0.01
1,800.00%
0.00
0.00
0
0.01
0.01
0.00%
0.00
0.01
-100.00%
Depreciation
2.41
2.03
18.72%
0.94
1.42
-33.80%
2.53
1.43
76.92%
0.81
1.42
-42.96%
PBT
2.49
1.98
25.76%
1.44
2.06
-30.10%
4.00
2.86
39.86%
1.96
3.24
-39.51%
Tax
0.31
0.84
-63.10%
0.34
0.44
-22.73%
0.87
0.49
77.55%
0.49
0.79
-37.97%
PAT
2.19
1.14
92.11%
1.11
1.62
-31.48%
3.12
2.37
31.65%
1.47
2.45
-40.00%
PATM
9.52%
5.73%
6.98%
9.03%
10.04%
9.83%
8.77%
10.61%
EPS
0.95
0.50
90.00%
0.48
0.71
-32.39%
1.36
1.03
32.04%
0.64
1.07
-40.19%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
86.71
84.40
95.46
72.18
77.17
77.34
91.70
100.48
81.83
Net Sales Growth
2.00%
-11.59%
32.25%
-6.47%
-0.22%
-15.66%
-8.74%
22.79%
 
Cost Of Goods Sold
0.01
20.95
26.65
12.29
25.18
22.36
21.25
52.48
45.63
Gross Profit
86.70
63.45
68.81
59.88
51.99
54.98
70.45
47.99
36.20
GP Margin
99.99%
75.18%
72.08%
82.96%
67.37%
71.09%
76.83%
47.76%
44.24%
Total Expenditure
70.01
68.30
78.37
57.22
63.22
60.70
66.43
84.21
69.91
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.01%
Employee Cost
-
7.31
8.74
8.66
8.57
11.76
3.07
3.44
4.12
% Of Sales
-
8.66%
9.16%
12.00%
11.11%
15.21%
3.35%
3.42%
5.03%
Manufacturing Exp.
-
36.87
39.30
30.57
24.18
19.13
40.37
26.84
18.90
% Of Sales
-
43.68%
41.17%
42.35%
31.33%
24.73%
44.02%
26.71%
23.10%
General & Admin Exp.
-
3.04
3.51
5.59
4.23
7.32
1.57
1.31
1.06
% Of Sales
-
3.60%
3.68%
7.74%
5.48%
9.46%
1.71%
1.30%
1.30%
Selling & Distn. Exp.
-
0.11
0.13
0.00
1.03
0.10
0.10
0.12
0.15
% Of Sales
-
0.13%
0.14%
0%
1.33%
0.13%
0.11%
0.12%
0.18%
Miscellaneous Exp.
-
0.01
0.04
0.10
0.04
0.01
0.07
0.02
0.04
% Of Sales
-
0.01%
0.04%
0.14%
0.05%
0.01%
0.08%
0.02%
0.05%
EBITDA
16.69
16.10
17.09
14.96
13.95
16.64
25.27
16.27
11.92
EBITDA Margin
19.25%
19.08%
17.90%
20.73%
18.08%
21.52%
27.56%
16.19%
14.57%
Other Income
0.08
0.17
0.10
0.55
0.28
0.90
0.40
1.15
1.75
Interest
0.20
0.05
0.13
0.08
0.17
0.19
0.06
0.04
0.07
Depreciation
6.69
6.30
5.93
5.76
5.71
4.56
4.06
3.24
7.30
PBT
9.89
9.92
11.14
9.66
8.35
12.79
21.56
14.14
6.31
Tax
2.01
1.99
2.83
2.66
2.10
2.80
6.57
3.88
0.93
Tax Rate
20.32%
20.06%
25.40%
27.54%
25.15%
21.89%
30.47%
27.44%
14.74%
PAT
7.89
7.93
8.30
7.00
6.25
9.99
14.99
10.26
5.38
PAT before Minority Interest
7.89
7.93
8.30
7.00
6.25
9.99
14.99
10.26
5.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.10%
9.40%
8.69%
9.70%
8.10%
12.92%
16.35%
10.21%
6.57%
PAT Growth
4.09%
-4.46%
18.57%
12.00%
-37.44%
-33.36%
46.10%
90.71%
 
EPS
3.45
3.46
3.62
3.06
2.73
4.36
6.55
4.48
2.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
127.54
121.42
115.25
109.64
105.69
78.01
58.17
38.69
Share Capital
22.93
22.93
22.93
22.93
22.93
15.94
14.25
14.13
Total Reserves
103.32
97.21
91.04
85.43
81.47
53.97
34.17
24.53
Non-Current Liabilities
6.72
6.71
5.80
6.87
7.37
7.04
3.77
3.78
Secured Loans
0.12
0.21
0.29
0.25
0.35
0.48
0.05
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
23.48
20.27
18.95
18.14
14.52
34.28
36.57
34.81
Trade Payables
5.96
5.73
5.68
1.21
8.02
16.93
23.16
24.10
Other Current Liabilities
11.00
6.70
6.68
10.26
2.45
9.82
9.30
7.47
Short Term Borrowings
3.81
4.54
4.15
5.04
0.00
4.44
0.00
0.00
Short Term Provisions
2.72
3.30
2.44
1.64
4.05
3.08
4.12
3.23
Total Liabilities
157.74
148.40
140.00
134.65
127.58
119.33
98.51
77.28
Net Block
28.27
31.21
36.52
36.66
31.03
32.37
26.11
13.14
Gross Block
88.10
84.74
84.12
78.50
67.16
63.94
77.63
61.41
Accumulated Depreciation
59.83
53.53
47.60
41.84
36.13
31.57
51.51
48.27
Non Current Assets
46.10
49.58
65.84
59.10
38.92
32.97
26.74
13.14
Capital Work in Progress
0.00
0.00
0.00
0.00
7.87
0.00
0.00
0.00
Non Current Investment
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
17.83
18.36
29.31
22.44
0.03
0.60
0.62
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
111.64
98.82
74.17
75.56
88.65
86.35
71.78
64.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.97
1.27
0.99
1.05
0.94
1.18
16.12
13.78
Sundry Debtors
23.20
20.92
11.56
21.86
41.51
56.60
29.26
24.84
Cash & Bank
3.05
2.98
2.85
2.43
3.34
2.32
8.37
5.67
Other Current Assets
84.42
0.00
0.12
0.02
42.86
26.25
18.03
19.84
Short Term Loans & Adv.
84.42
73.66
58.64
50.20
21.90
26.25
10.61
4.58
Net Current Assets
88.15
78.55
55.22
57.41
74.14
52.08
35.21
29.33
Total Assets
157.74
148.40
140.01
134.66
127.57
119.32
98.52
77.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
5.99
2.62
8.27
4.13
-8.39
-6.98
8.97
0.71
PBT
9.92
11.14
9.66
8.35
12.79
21.56
14.14
6.31
Adjustment
6.21
5.98
5.75
3.49
1.74
2.52
3.19
5.54
Changes in Working Capital
-7.43
-11.20
-4.70
-5.61
-20.12
-26.43
-6.16
-10.21
Cash after chg. in Working capital
8.70
5.92
10.71
6.23
-5.59
-2.35
11.18
1.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.72
-3.30
-2.44
-2.10
-2.80
-4.63
-2.21
-0.93
Other Direct Exp. Paid
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
Cash From Investing Activity
-3.24
-0.56
-5.55
-11.27
-10.98
-10.26
-16.16
1.50
Net Fixed Assets
0.30
-0.61
-0.94
-3.47
-3.22
13.69
-5.07
Net Investments
0.00
-0.01
-0.01
0.00
0.00
-4.00
-3.00
Others
-3.54
0.06
-4.60
-7.80
-7.76
-19.95
-8.09
Cash from Financing Activity
-2.67
-1.94
-2.29
6.22
20.40
11.19
9.88
0.40
Net Cash Inflow / Outflow
0.07
0.13
0.42
-0.92
1.03
-6.05
2.69
2.61
Opening Cash & Equivalents
2.98
2.85
2.43
3.34
2.32
8.37
5.67
3.06
Closing Cash & Equivalent
3.05
2.98
2.85
2.43
3.34
2.32
8.37
5.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
55.07
52.40
49.71
47.26
45.54
43.87
33.98
27.36
ROA
5.18%
5.76%
5.10%
4.76%
8.09%
13.76%
11.68%
6.96%
ROE
6.44%
7.09%
6.30%
5.87%
11.46%
25.33%
23.57%
13.91%
ROCE
7.73%
9.15%
8.29%
7.70%
13.71%
30.59%
29.25%
16.49%
Fixed Asset Turnover
0.98
1.13
0.89
1.06
1.18
1.30
1.45
1.33
Receivable days
95.39
62.08
84.49
149.88
231.51
170.88
98.27
110.80
Inventory Days
4.84
4.32
5.16
4.71
5.02
34.45
54.33
61.49
Payable days
101.87
78.12
102.23
66.88
78.60
106.26
100.15
115.27
Cash Conversion Cycle
-1.63
-11.72
-12.58
87.71
157.93
99.07
52.45
57.02
Total Debt/Equity
0.03
0.04
0.04
0.05
0.00
0.07
0.00
0.00
Interest Cover
209.03
86.79
126.39
49.79
69.16
369.75
383.27
93.02

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.