Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

BPO/ITeS

Rating :
N/A

BSE: 534623 | NSE: Not Listed

35.75
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  35.75
  •  35.75
  •  35.75
  •  35.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5825
  •  208243
  •  57.98
  •  19.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.82
  • 6.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29.76
  • N/A
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.73%
  • 0.76%
  • 26.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.35
  • 66.60
  • 77.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.70
  • 25.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.31
  • -
  • 105.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.21
  • 11.23
  • 16.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.77
  • 2.33
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -14.14
  • 56.56
  • 12.49

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
2.74
1.79
53.07%
1.20
0.80
50.00%
0.48
1.22
-60.66%
0.38
1.58
-75.95%
Expenses
3.38
1.15
193.91%
0.71
0.77
-7.79%
0.52
1.29
-59.69%
0.42
1.18
-64.41%
EBITDA
-0.64
0.65
-
0.50
0.04
1,150.00%
-0.04
-0.07
-
-0.05
0.40
-
EBIDTM
-23.47%
36.14%
41.25%
4.49%
-8.30%
-6.09%
-13.07%
25.32%
Other Income
4.82
2.83
70.32%
1.10
0.84
30.95%
2.84
1.22
132.79%
2.98
0.75
297.33%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.10
0.18
-44.44%
0.10
0.06
66.67%
0.08
0.06
33.33%
0.08
0.06
33.33%
PBT
4.08
3.30
23.64%
1.50
0.82
82.93%
2.71
1.09
148.62%
2.84
1.08
162.96%
Tax
1.26
0.64
96.88%
0.18
0.11
63.64%
0.38
0.13
192.31%
0.31
0.18
72.22%
PAT
2.82
2.66
6.02%
1.32
0.71
85.92%
2.34
0.96
143.75%
2.54
0.91
179.12%
PATM
102.85%
148.30%
109.83%
89.01%
484.65%
79.19%
676.53%
57.49%
EPS
1.08
1.58
-31.65%
0.97
0.57
70.18%
1.67
0.69
142.03%
1.73
0.54
220.37%

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
Net Sales
4.80
5.39
4.34
0.97
1.50
0.42
0.46
0.63
0.54
0.41
Net Sales Growth
-10.95%
24.19%
347.42%
-35.33%
257.14%
-8.70%
-26.98%
16.67%
31.71%
 
Cost Of Goods Sold
0.97
2.68
3.87
0.34
1.91
-0.01
0.00
0.00
0.00
0.00
Gross Profit
3.83
2.71
0.47
0.64
-0.41
0.43
0.46
0.63
0.54
0.41
GP Margin
79.71%
50.28%
10.83%
65.98%
-27.33%
102.38%
100%
100%
100%
100%
Total Expenditure
5.03
4.38
4.78
0.64
2.70
0.47
0.61
0.46
1.07
0.39
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.01
0.02
% Of Sales
-
0.19%
0.23%
1.03%
0.67%
4.76%
2.17%
3.17%
1.85%
4.88%
Employee Cost
-
0.52
0.39
0.16
0.29
0.27
0.18
0.19
0.09
0.10
% Of Sales
-
9.65%
8.99%
16.49%
19.33%
64.29%
39.13%
30.16%
16.67%
24.39%
Manufacturing Exp.
-
0.01
0.01
0.00
0.02
0.02
0.00
0.00
0.00
0.00
% Of Sales
-
0.19%
0.23%
0%
1.33%
4.76%
0%
0%
0%
0%
General & Admin Exp.
-
0.95
0.32
0.06
0.07
0.07
0.08
0.07
0.09
0.10
% Of Sales
-
17.63%
7.37%
6.19%
4.67%
16.67%
17.39%
11.11%
16.67%
24.39%
Selling & Distn. Exp.
-
0.15
0.14
0.00
0.01
0.01
0.05
0.07
0.04
0.01
% Of Sales
-
2.78%
3.23%
0%
0.67%
2.38%
10.87%
11.11%
7.41%
2.44%
Miscellaneous Exp.
-
0.02
0.01
0.07
0.35
0.06
0.26
0.09
0.81
0.12
% Of Sales
-
0.37%
0.23%
7.22%
23.33%
14.29%
56.52%
14.29%
150.0%
29.27%
EBITDA
-0.23
1.01
-0.44
0.33
-1.20
-0.05
-0.15
0.17
-0.53
0.02
EBITDA Margin
-4.79%
18.74%
-10.14%
34.02%
-80.0%
-11.90%
-32.61%
26.98%
-98.15%
4.88%
Other Income
11.74
5.64
1.21
0.48
0.42
0.28
0.04
1.64
0.13
0.27
Interest
0.00
0.00
0.00
0.00
0.05
0.08
0.00
0.00
0.03
0.02
Depreciation
0.36
0.36
0.21
0.14
0.19
0.23
0.28
0.26
0.24
0.18
PBT
11.13
6.29
0.56
0.67
-1.02
-0.08
-0.39
1.55
-0.66
0.09
Tax
2.13
1.05
0.09
0.28
-0.23
-0.06
-0.14
0.11
-0.07
0.03
Tax Rate
19.14%
16.69%
16.07%
41.79%
22.55%
75.00%
35.90%
7.10%
10.61%
33.33%
PAT
9.02
3.40
0.25
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06
PAT before Minority Interest
5.46
5.24
0.47
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06
Minority Interest
-3.56
-1.84
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
187.92%
63.08%
5.76%
40.21%
-52.67%
-4.76%
-54.35%
228.57%
-109.26%
14.63%
PAT Growth
72.14%
1,260.00%
-35.90%
-
-
-
-
-
-
 
EPS
9.02
3.40
0.25
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06

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
Shareholder's Funds
17.42
14.03
10.23
9.84
10.62
10.65
11.01
9.85
10.67
Share Capital
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
Total Reserves
7.40
4.01
0.21
-0.18
0.60
0.63
0.99
-0.17
0.65
Non-Current Liabilities
0.08
-0.50
-0.39
-0.49
-0.26
-0.20
-0.04
-0.09
-0.02
Secured Loans
0.00
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
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.13
0.04
0.02
0.04
0.66
0.06
0.10
0.04
0.39
Trade Payables
0.09
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
Other Current Liabilities
1.04
0.03
0.01
0.04
0.05
0.05
0.03
0.03
0.04
Short Term Borrowings
0.00
0.00
0.00
0.00
0.61
0.00
0.00
0.00
0.21
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.01
0.06
0.00
0.13
Total Liabilities
24.71
17.81
9.86
9.39
11.02
10.51
11.07
9.80
11.04
Net Block
1.07
1.25
0.63
0.77
0.84
0.96
1.10
1.17
1.15
Gross Block
3.37
3.42
2.31
2.31
2.20
2.09
1.35
1.76
1.51
Accumulated Depreciation
2.30
2.16
1.68
1.54
1.36
1.13
0.26
0.59
0.36
Non Current Assets
15.37
13.47
8.00
8.18
10.51
10.35
10.93
9.23
10.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
9.81
7.21
0.09
0.03
2.94
4.93
5.69
3.91
5.39
Long Term Loans & Adv.
4.49
5.01
7.28
7.38
6.72
4.46
4.15
4.15
4.16
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
6.96
1.95
1.86
1.21
0.51
0.15
0.14
0.57
0.34
Current Investments
0.81
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.03
1.09
0.30
0.24
0.01
0.00
0.00
0.00
0.00
Sundry Debtors
3.26
0.00
0.00
0.03
0.00
0.00
0.00
0.01
0.02
Cash & Bank
1.71
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06
Other Current Assets
0.15
0.06
1.02
0.59
0.46
0.09
0.09
0.05
0.25
Short Term Loans & Adv.
0.04
0.13
0.47
0.26
0.22
0.09
0.09
0.05
0.03
Net Current Assets
5.83
1.91
1.84
1.17
-0.15
0.10
0.04
0.53
-0.05
Total Assets
22.33
15.42
9.86
9.39
11.02
10.50
11.07
9.80
11.04

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
Cash From Operating Activity
2.27
-0.24
-0.44
-0.23
-2.03
0.58
0.19
0.18
0.12
PBT
6.29
0.56
0.67
-1.02
-0.08
-0.39
1.55
-0.66
0.09
Adjustment
-1.50
-1.01
-0.34
0.87
-0.07
0.42
-1.36
0.86
0.02
Changes in Working Capital
-2.07
0.42
-0.77
-0.04
-1.75
0.62
0.00
0.02
0.03
Cash after chg. in Working capital
2.72
-0.04
-0.44
-0.18
-1.90
0.65
0.19
0.21
0.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.45
-0.20
0.00
-0.04
-0.14
-0.08
-0.01
-0.04
-0.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.03
-6.91
0.42
0.93
1.48
-0.44
-0.66
0.63
-4.20
Net Fixed Assets
0.35
0.00
0.00
-0.11
-0.11
-0.14
-0.18
-0.25
Net Investments
-0.64
-2.06
-0.06
1.42
1.86
0.08
-0.61
-0.42
Others
-0.74
-4.85
0.48
-0.38
-0.27
-0.38
0.13
1.30
Cash from Financing Activity
-0.01
7.57
0.00
-0.66
0.53
-0.12
0.00
-0.36
4.09
Net Cash Inflow / Outflow
1.22
0.42
-0.02
0.04
-0.02
0.02
-0.47
0.45
0.00
Opening Cash & Equivalents
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06
0.06
Closing Cash & Equivalent
1.71
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
17.39
14.00
10.21
9.82
10.60
10.62
10.99
9.83
10.65
ROA
24.37%
3.33%
4.08%
-7.69%
-0.21%
-2.30%
13.82%
-5.66%
0.56%
ROE
33.33%
3.84%
3.91%
-7.67%
-0.21%
-2.29%
13.82%
-5.74%
0.58%
ROCE
40.01%
4.59%
6.70%
-9.19%
-0.02%
-3.52%
14.89%
-6.07%
1.04%
Fixed Asset Turnover
1.59
1.52
0.42
0.67
0.19
0.27
0.41
0.33
0.27
Receivable days
110.67
0.16
5.78
3.79
1.29
2.00
2.87
7.14
13.70
Inventory Days
71.68
58.45
101.73
30.73
11.06
0.00
0.00
0.00
0.00
Payable days
6.64
0.50
4.87
1.00
3.29
2.23
0.97
2.58
4.90
Cash Conversion Cycle
175.71
58.12
102.64
33.51
9.06
-0.23
1.90
4.56
8.80
Total Debt/Equity
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.02
Interest Cover
1572.97
0.00
0.00
-18.79
-0.02
-77.36
0.00
-19.59
4.96

News Update:


  • Jupiter Infomedia - Quarterly Results
    8th May 2024, 13:24 PM

    Read More

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.