Nifty
Sensex
:
:
18210.95
61143.33
-57.45 (-0.31%)
-206.93 (-0.34%)

IT - Software

Rating :
55/99

BSE: 512161 | NSE: SECURKLOUD

171.50
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  177.00
  •  179.00
  •  168.15
  •  172.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53100
  •  91.84
  •  243.75
  •  71.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 525.21
  • 242.16
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 630.70
  • N/A
  • 23.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.16%
  • 1.76%
  • 53.02%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 6.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.47
  • -7.88
  • -25.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.26
  • -27.39
  • -25.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.59
  • -56.72
  • -71.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.79
  • 5.33
  • 1.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.23
  • 5.25
  • 5.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.05
  • 9.71
  • 10.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
90.26
88.07
2.49%
82.93
68.23
21.54%
90.51
113.43
-20.21%
89.04
108.68
-18.07%
Expenses
95.13
84.64
12.39%
79.76
91.03
-12.38%
76.77
96.61
-20.54%
76.40
88.70
-13.87%
EBITDA
-4.87
3.43
-
3.17
-22.80
-
13.74
16.83
-18.36%
12.63
19.98
-36.79%
EBIDTM
-5.39%
3.90%
3.82%
-33.41%
15.18%
14.83%
14.19%
18.38%
Other Income
0.36
0.47
-23.40%
-0.18
2.71
-
-0.37
1.53
-
-0.87
0.11
-
Interest
4.05
3.08
31.49%
2.91
3.90
-25.38%
2.87
3.07
-6.51%
3.14
2.94
6.80%
Depreciation
2.08
5.48
-62.04%
1.77
-21.40
-
5.88
2.66
121.05%
5.37
2.56
109.77%
PBT
-10.63
-4.66
-
-1.69
-140.20
-
4.62
12.63
-63.42%
3.26
14.58
-77.64%
Tax
-7.37
1.70
-
-0.18
-2.11
-
-0.53
1.57
-
-0.65
1.01
-
PAT
-3.27
-6.36
-
-1.51
-138.09
-
5.16
11.06
-53.35%
3.90
13.57
-71.26%
PATM
-3.62%
-7.22%
-1.83%
-202.38%
5.70%
9.75%
4.38%
12.49%
EPS
-0.73
-0.92
-
-0.37
-42.23
-
0.78
3.45
-77.39%
1.03
5.04
-79.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
352.74
350.55
382.08
842.19
849.24
528.34
271.93
124.85
44.06
26.21
21.06
Net Sales Growth
-6.78%
-8.25%
-54.63%
-0.83%
60.74%
94.29%
117.81%
183.36%
68.10%
24.45%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
352.73
350.55
382.08
842.19
849.24
528.34
271.93
124.85
44.06
26.21
21.06
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
328.06
313.25
409.07
677.74
555.87
343.53
183.42
86.58
30.26
20.77
16.06
Power & Fuel Cost
-
0.12
0.26
0.30
0.30
0.28
0.00
0.00
0.05
0.00
0.00
% Of Sales
-
0.03%
0.07%
0.04%
0.04%
0.05%
0%
0%
0.11%
0%
0%
Employee Cost
-
191.58
250.15
290.53
235.58
176.36
127.33
56.65
23.36
15.67
13.12
% Of Sales
-
54.65%
65.47%
34.50%
27.74%
33.38%
46.82%
45.37%
53.02%
59.79%
62.30%
Manufacturing Exp.
-
9.39
7.65
274.74
246.20
124.59
17.77
10.06
0.00
0.00
0.00
% Of Sales
-
2.68%
2.00%
32.62%
28.99%
23.58%
6.53%
8.06%
0%
0%
0%
General & Admin Exp.
-
101.10
102.08
58.53
44.04
29.57
17.58
7.94
6.85
5.11
2.95
% Of Sales
-
28.84%
26.72%
6.95%
5.19%
5.60%
6.46%
6.36%
15.55%
19.50%
14.01%
Selling & Distn. Exp.
-
5.01
28.40
43.59
20.91
9.26
20.74
11.92
0.00
0.00
0.00
% Of Sales
-
1.43%
7.43%
5.18%
2.46%
1.75%
7.63%
9.55%
0%
0%
0%
Miscellaneous Exp.
-
6.05
20.54
10.05
8.84
3.47
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.73%
5.38%
1.19%
1.04%
0.66%
0%
0%
0%
0%
0%
EBITDA
24.67
37.30
-26.99
164.45
293.37
184.81
88.51
38.27
13.80
5.44
5.00
EBITDA Margin
6.99%
10.64%
-7.06%
19.53%
34.55%
34.98%
32.55%
30.65%
31.32%
20.76%
23.74%
Other Income
-1.06
-0.94
4.35
14.53
8.45
0.90
0.21
0.29
0.05
0.07
0.06
Interest
12.97
16.33
14.57
12.95
10.66
1.64
0.21
0.45
0.37
0.17
0.05
Depreciation
15.10
18.50
21.57
69.60
25.19
13.52
20.23
9.12
4.31
0.81
0.80
PBT
-4.44
1.53
-58.78
96.43
265.97
170.55
68.29
28.99
9.16
4.53
4.21
Tax
-8.73
0.35
2.79
16.60
60.56
41.36
15.05
5.90
1.73
0.56
0.71
Tax Rate
196.62%
22.88%
-0.42%
17.21%
22.77%
24.25%
22.04%
20.35%
18.89%
12.36%
16.86%
PAT
4.28
1.59
-501.78
68.71
171.61
104.74
39.59
18.98
6.08
3.97
3.50
PAT before Minority Interest
2.15
1.18
-674.51
79.82
205.41
129.19
53.24
23.09
7.43
3.97
3.50
Minority Interest
-2.13
0.41
172.73
-11.11
-33.80
-24.45
-13.65
-4.11
-1.35
0.00
0.00
PAT Margin
1.21%
0.45%
-131.33%
8.16%
20.21%
19.82%
14.56%
15.20%
13.80%
15.15%
16.62%
PAT Growth
103.57%
-
-
-59.96%
63.84%
164.56%
108.59%
212.17%
53.15%
13.43%
 
EPS
1.40
0.52
-164.52
22.53
56.27
34.34
12.98
6.22
1.99
1.30
1.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
36.89
23.20
592.32
491.09
319.95
210.21
111.29
62.01
27.59
25.52
Share Capital
15.26
15.26
15.26
15.26
15.26
10.89
10.34
10.04
10.04
5.55
Total Reserves
10.38
7.94
577.07
475.84
304.69
193.56
89.44
51.96
17.55
19.96
Non-Current Liabilities
65.29
73.72
62.17
53.89
22.26
0.62
0.58
9.92
8.93
8.65
Secured Loans
3.28
1.37
2.05
12.57
20.06
0.22
0.00
0.07
0.14
0.03
Unsecured Loans
52.39
62.69
52.71
37.50
0.00
0.00
0.00
1.16
0.00
1.19
Long Term Provisions
1.05
0.71
0.65
0.63
0.48
0.00
0.00
0.00
0.00
0.00
Current Liabilities
161.41
137.84
170.49
126.64
58.75
43.17
14.75
6.50
8.24
10.25
Trade Payables
36.97
53.38
83.22
41.36
15.98
5.56
1.76
0.00
0.00
0.57
Other Current Liabilities
35.55
31.06
32.28
41.63
5.70
19.50
6.92
1.11
3.40
7.20
Short Term Borrowings
82.46
52.81
53.00
25.92
15.72
2.39
0.07
2.48
1.88
1.66
Short Term Provisions
6.44
0.59
2.00
17.72
21.35
15.73
6.00
2.91
2.96
0.83
Total Liabilities
267.67
239.25
997.99
818.86
509.19
314.32
151.86
99.56
44.76
44.42
Net Block
159.46
178.00
636.99
358.34
187.40
146.37
79.12
52.25
0.73
5.98
Gross Block
212.26
222.17
736.60
386.13
201.26
175.51
88.31
54.71
1.34
6.41
Accumulated Depreciation
52.80
44.17
99.60
27.80
13.87
29.14
9.19
2.45
0.61
0.44
Non Current Assets
161.30
179.33
682.89
431.94
233.52
171.46
105.98
78.45
25.26
27.99
Capital Work in Progress
0.00
0.00
0.00
28.06
20.72
18.13
19.90
19.58
17.48
16.43
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.
1.10
1.11
45.87
45.12
1.92
3.39
3.38
3.04
3.47
5.59
Other Non Current Assets
0.74
0.23
0.03
0.42
23.48
3.58
3.58
3.58
3.58
0.00
Current Assets
106.37
59.92
315.11
386.93
275.66
142.85
45.87
21.11
19.50
16.42
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
55.15
50.57
237.68
252.52
129.48
80.21
28.14
13.42
13.83
12.95
Cash & Bank
34.48
7.93
8.15
10.99
89.79
28.56
14.78
4.83
1.45
2.97
Other Current Assets
16.74
0.70
21.03
39.92
56.40
34.09
2.95
2.86
4.23
0.50
Short Term Loans & Adv.
13.05
0.71
48.24
83.49
25.08
0.86
2.11
2.50
2.85
0.39
Net Current Assets
-55.04
-77.92
144.62
260.29
216.91
99.68
31.13
14.60
11.27
6.17
Total Assets
267.67
239.25
998.00
818.87
509.18
314.31
151.85
99.56
44.76
44.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
5.29
68.78
184.06
125.10
71.73
18.89
26.08
12.16
-7.42
-3.35
PBT
1.18
-674.51
96.43
265.97
129.19
68.29
28.99
9.16
3.97
4.22
Adjustment
29.67
578.63
77.73
27.31
56.32
20.44
9.57
4.68
0.64
0.80
Changes in Working Capital
-22.18
166.51
70.44
-105.52
-79.93
-54.78
-6.58
0.05
-12.03
-8.37
Cash after chg. in Working capital
8.67
70.63
244.60
187.76
105.58
33.95
31.98
13.89
-7.42
-3.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.38
-1.86
-60.54
-62.66
-33.85
-15.05
-5.90
-1.73
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
-0.22
-0.29
-232.44
-230.31
-56.67
-85.71
-36.65
-57.50
-2.07
-3.77
Net Fixed Assets
-0.86
-0.28
0.06
5.98
10.29
-0.33
-4.92
-2.03
-1.00
-0.86
Net Investments
-17.44
0.17
-26.48
-4.33
-42.00
-28.28
-6.34
0.00
0.00
0.00
Others
18.08
-0.18
-206.02
-231.96
-24.96
-57.10
-25.39
-55.47
-1.07
-2.91
Cash from Financing Activity
19.79
-3.21
23.13
34.37
45.49
80.59
20.52
48.73
7.96
9.66
Net Cash Inflow / Outflow
24.87
65.28
-25.25
-70.83
60.54
13.77
9.95
3.39
-1.53
2.54
Opening Cash & Equivalents
7.93
8.15
10.23
88.83
28.29
14.78
4.83
1.45
2.97
0.44
Closing Cash & Equivalent
34.48
7.93
8.15
10.23
88.83
28.56
14.78
4.83
1.45
2.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
8.40
7.60
194.09
160.92
104.84
70.38
36.18
23.15
10.30
10.34
ROA
0.47%
-109.03%
8.79%
30.93%
31.37%
22.84%
18.37%
10.29%
8.91%
8.78%
ROE
4.84%
-219.17%
14.74%
50.65%
49.27%
35.00%
28.54%
16.58%
14.95%
15.16%
ROCE
11.25%
-154.36%
16.98%
58.96%
60.03%
42.24%
33.24%
19.97%
16.17%
16.94%
Fixed Asset Turnover
1.61
0.80
1.50
2.89
2.80
2.06
1.75
1.57
6.76
3.38
Receivable days
55.04
137.68
106.23
82.09
72.43
72.72
60.75
112.86
186.39
207.19
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
73.04
80.74
33.46
19.79
12.11
7.18
3.66
0.00
6.28
32.39
Cash Conversion Cycle
-18.00
56.94
72.77
62.30
60.33
65.54
57.09
112.86
180.11
174.80
Total Debt/Equity
5.46
5.07
0.20
0.18
0.13
0.01
0.00
0.06
0.08
0.11
Interest Cover
1.09
-45.11
8.44
25.94
105.28
326.94
65.77
25.63
27.42
88.53

News Update:


  • SecureKloud Technologies’ arm launches ‘Plug & Play’ BaaS Platform
    21st Oct 2021, 09:05 AM

    Blockedge provides a simplified plug-and-play BaaS platform that stands in contrast with built-from-scratch manual solutions

    Read More
  • SecureKloud Technologies’ arm inks pact with Google Cloud
    20th Oct 2021, 09:14 AM

    The partnership aims to Accelerate Cloud Transformation for Healthcare and Life Sciences Organizations

    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.