Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

BPO/ITeS

Rating :
57/99

BSE: 540735 | NSE: IRIS

130.40
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  129.90
  •  132.40
  •  126.05
  •  130.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39149
  •  51.01
  •  161.70
  •  71.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 252.86
  • 45.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 249.07
  • N/A
  • 6.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.10%
  • 20.12%
  • 39.72%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.00%
  • 2.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.08
  • 13.02
  • 8.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.08
  • 195.42
  • -2.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.89
  • -
  • 1.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 55.62
  • 56.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.46
  • 6.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 34.95
  • 18.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
27.34
18.88
44.81%
23.97
17.48
37.13%
20.63
16.64
23.98%
20.56
17.87
15.05%
Expenses
23.83
15.86
50.25%
21.11
15.66
34.80%
18.18
14.41
26.16%
17.70
15.38
15.08%
EBITDA
3.51
3.03
15.84%
2.86
1.82
57.14%
2.45
2.23
9.87%
2.86
2.49
14.86%
EBIDTM
12.84%
16.03%
11.91%
10.43%
11.86%
13.40%
13.89%
13.94%
Other Income
0.10
0.12
-16.67%
0.21
0.22
-4.55%
0.10
0.11
-9.09%
0.54
0.13
315.38%
Interest
0.29
0.25
16.00%
0.26
0.24
8.33%
0.24
0.25
-4.00%
0.29
0.38
-23.68%
Depreciation
1.24
1.15
7.83%
1.15
1.13
1.77%
1.14
1.27
-10.24%
1.17
1.30
-10.00%
PBT
2.08
1.76
18.18%
1.65
0.68
142.65%
1.16
0.82
41.46%
1.94
0.94
106.38%
Tax
0.31
0.28
10.71%
0.28
0.12
133.33%
0.23
0.16
43.75%
0.36
0.12
200.00%
PAT
1.76
1.48
18.92%
1.37
0.56
144.64%
0.93
0.66
40.91%
1.58
0.82
92.68%
PATM
6.45%
7.84%
5.72%
3.21%
4.51%
3.96%
7.70%
4.61%
EPS
0.90
0.76
18.42%
0.68
0.29
134.48%
0.48
0.34
41.18%
0.82
0.43
90.70%

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
92.50
73.57
61.27
57.15
51.00
39.89
34.95
27.32
32.20
54.38
Net Sales Growth
30.52%
20.08%
7.21%
12.06%
27.85%
14.13%
27.93%
-15.16%
-40.79%
 
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
92.50
73.57
61.27
57.15
51.00
39.89
34.95
27.32
32.20
54.38
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
80.82
63.97
54.09
46.09
43.31
40.63
34.69
32.55
35.35
47.30
Power & Fuel Cost
-
0.31
0.26
0.24
0.53
0.46
0.35
0.35
0.66
0.88
% Of Sales
-
0.42%
0.42%
0.42%
1.04%
1.15%
1.00%
1.28%
2.05%
1.62%
Employee Cost
-
40.80
34.77
30.99
28.38
25.35
20.69
17.76
18.29
25.77
% Of Sales
-
55.46%
56.75%
54.23%
55.65%
63.55%
59.20%
65.01%
56.80%
47.39%
Manufacturing Exp.
-
0.25
0.12
0.11
0.16
0.14
0.09
0.20
0.27
0.75
% Of Sales
-
0.34%
0.20%
0.19%
0.31%
0.35%
0.26%
0.73%
0.84%
1.38%
General & Admin Exp.
-
15.16
13.48
10.65
10.78
10.10
7.87
8.90
9.16
14.74
% Of Sales
-
20.61%
22.00%
18.64%
21.14%
25.32%
22.52%
32.58%
28.45%
27.11%
Selling & Distn. Exp.
-
1.99
1.62
0.69
0.31
0.29
0.17
0.14
0.07
0.07
% Of Sales
-
2.70%
2.64%
1.21%
0.61%
0.73%
0.49%
0.51%
0.22%
0.13%
Miscellaneous Exp.
-
0.68
0.68
0.98
1.07
2.52
2.47
2.93
0.35
1.36
% Of Sales
-
0.92%
1.11%
1.71%
2.10%
6.32%
7.07%
10.72%
1.09%
2.50%
EBITDA
11.68
9.60
7.18
11.06
7.69
-0.74
0.26
-5.23
-3.15
7.08
EBITDA Margin
12.63%
13.05%
11.72%
19.35%
15.08%
-1.86%
0.74%
-19.14%
-9.78%
13.02%
Other Income
0.95
1.33
0.74
0.54
0.58
1.07
0.64
0.25
2.65
2.45
Interest
1.08
1.02
1.07
1.71
1.55
1.60
2.00
2.08
1.68
1.43
Depreciation
4.70
4.71
5.23
6.27
6.16
4.09
4.49
4.63
4.58
5.55
PBT
6.83
5.20
1.63
3.61
0.54
-5.36
-5.59
-11.68
-6.76
2.56
Tax
1.18
0.92
0.62
-0.53
0.08
0.75
-0.43
-1.52
-0.18
-0.03
Tax Rate
17.28%
17.69%
38.04%
-14.68%
14.81%
-13.99%
7.69%
12.54%
2.66%
-1.17%
PAT
5.64
4.28
1.00
4.14
0.46
-6.10
-5.17
-10.60
-6.57
2.61
PAT before Minority Interest
5.56
4.29
1.01
4.14
0.46
-6.10
-5.16
-10.60
-6.58
2.59
Minority Interest
-0.08
-0.01
-0.01
0.00
0.00
0.00
-0.01
0.00
0.01
0.02
PAT Margin
6.10%
5.82%
1.63%
7.24%
0.90%
-15.29%
-14.79%
-38.80%
-20.40%
4.80%
PAT Growth
60.23%
328.00%
-75.85%
800.00%
-
-
-
-
-
 
EPS
2.91
2.21
0.52
2.13
0.24
-3.14
-2.66
-5.46
-3.39
1.35

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
Shareholder's Funds
31.54
27.26
26.03
24.63
24.17
30.11
19.01
28.95
Share Capital
19.36
19.22
18.92
18.88
18.88
18.88
6.94
6.94
Total Reserves
11.74
7.93
6.78
5.35
4.90
11.01
12.07
22.02
Non-Current Liabilities
5.72
4.82
4.05
6.52
7.10
8.37
10.33
14.19
Secured Loans
0.00
0.00
0.00
2.89
4.60
6.88
9.84
12.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.58
4.76
3.92
3.05
1.96
1.43
0.00
0.00
Current Liabilities
32.74
28.22
27.88
26.07
32.11
34.99
30.38
20.37
Trade Payables
1.14
2.01
2.25
2.29
3.11
3.80
3.01
1.05
Other Current Liabilities
24.12
17.78
13.78
12.08
10.52
10.22
7.64
4.04
Short Term Borrowings
5.46
6.49
6.02
5.86
5.94
6.76
5.43
3.29
Short Term Provisions
2.02
1.94
5.83
5.85
12.53
14.21
14.30
11.98
Total Liabilities
70.09
60.33
57.98
57.24
63.38
73.46
59.71
63.50
Net Block
13.92
17.18
21.64
26.61
32.57
18.80
20.09
17.44
Gross Block
65.16
67.03
66.29
65.02
64.83
47.99
45.44
37.79
Accumulated Depreciation
51.24
49.86
44.65
38.41
32.26
29.19
25.35
20.35
Non Current Assets
15.63
18.25
21.95
27.27
32.71
36.86
38.16
37.79
Capital Work in Progress
1.61
0.39
0.00
0.33
0.00
17.33
17.69
20.08
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.05
0.44
0.31
0.33
0.05
0.05
0.05
0.05
Other Non Current Assets
0.04
0.24
0.00
0.00
0.10
0.68
0.34
0.22
Current Assets
54.47
42.08
36.02
29.97
30.65
36.61
21.54
25.71
Current Investments
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
Sundry Debtors
24.84
15.65
13.23
17.48
11.87
13.35
7.74
5.69
Cash & Bank
9.26
7.44
8.45
1.69
5.87
8.35
0.30
6.19
Other Current Assets
20.37
0.75
0.59
6.93
12.91
14.92
13.50
13.83
Short Term Loans & Adv.
19.71
18.25
13.75
3.87
8.62
10.45
9.97
11.75
Net Current Assets
21.73
13.86
8.14
3.89
-1.46
1.62
-8.84
5.34
Total Assets
70.10
60.33
57.97
57.24
63.36
73.47
59.70
63.50

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
Cash From Operating Activity
5.71
-0.41
11.78
1.80
0.82
-3.48
3.73
7.65
PBT
5.20
1.63
3.61
0.54
-5.36
-5.59
-12.12
-6.76
Adjustment
6.43
6.45
7.98
8.00
6.89
7.27
7.74
6.11
Changes in Working Capital
-4.53
-9.37
1.08
-4.82
0.33
-3.71
7.51
9.67
Cash after chg. in Working capital
7.10
-1.30
12.67
3.72
1.86
-2.02
3.13
9.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.39
0.88
-0.89
-1.92
-1.04
-1.46
0.61
-1.37
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
-1.92
-0.04
-3.23
-0.41
-0.01
-2.65
-5.25
-11.49
Net Fixed Assets
1.00
-1.10
-0.86
-0.53
0.49
-2.18
-5.27
Net Investments
0.10
0.00
0.00
-0.94
-0.60
0.05
0.00
Others
-3.02
1.06
-2.37
1.06
0.10
-0.52
0.02
Cash from Financing Activity
-1.69
0.27
-4.42
-3.07
-3.72
11.15
-4.37
6.51
Net Cash Inflow / Outflow
2.10
-0.19
4.14
-1.67
-2.91
5.02
-5.89
2.68
Opening Cash & Equivalents
4.69
4.88
0.74
2.41
5.33
0.30
6.19
3.51
Closing Cash & Equivalent
6.80
4.69
4.88
0.74
2.41
5.33
0.30
6.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
16.07
14.13
13.58
12.84
12.60
15.83
27.40
41.73
ROA
6.57%
1.70%
7.18%
0.77%
-8.92%
-7.75%
-17.21%
-10.41%
ROE
14.71%
3.80%
16.58%
1.92%
-22.75%
-21.11%
-44.21%
-20.62%
ROCE
17.59%
8.19%
15.73%
5.77%
-9.05%
-8.69%
-24.13%
-11.23%
Fixed Asset Turnover
1.11
0.92
0.87
0.79
0.71
0.75
0.66
0.85
Receivable days
100.42
86.00
98.07
105.04
115.35
110.08
89.69
94.28
Inventory Days
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
41.38
48.10
31.99
33.41
Cash Conversion Cycle
100.42
86.00
98.07
105.04
73.97
61.99
57.70
60.87
Total Debt/Equity
0.18
0.24
0.23
0.46
0.54
0.53
0.92
0.61
Interest Cover
6.10
2.52
3.11
1.35
-2.34
-1.79
-4.82
-3.03

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.