Nifty
Sensex
:
:
11288.65
38164.59
-216.30 (-1.88%)
-681.23 (-1.75%)

IT - Software Services

Rating :
77/99

BSE: 532268 | NSE: ACCELYA

1032.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1026.00
  •  1035.05
  •  1026.00
  •  1026.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43179
  •  445.64
  •  1245.20
  •  795.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,542.11
  • 17.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,516.52
  • 3.10%
  • 6.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.66%
  • 6.74%
  • 12.26%
  • FII
  • DII
  • Others
  • 0.61%
  • 2.97%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.41
  • 5.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.18
  • 3.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.56
  • 3.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.02
  • 19.48
  • 14.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 9.75
  • 7.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.48
  • 10.61
  • 9.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
62.83
109.06
-42.39%
113.81
106.22
7.15%
113.60
107.75
5.43%
121.78
109.98
10.73%
Expenses
51.48
69.34
-25.76%
72.24
65.47
10.34%
68.30
65.07
4.96%
67.52
63.41
6.48%
EBITDA
11.36
39.72
-71.40%
41.57
40.76
1.99%
45.31
42.68
6.16%
54.26
46.57
16.51%
EBIDTM
18.08%
36.42%
14.01%
38.37%
39.88%
39.61%
44.56%
42.34%
Other Income
3.40
2.30
47.83%
0.78
4.08
-80.88%
0.91
7.22
-87.40%
0.73
-4.64
-
Interest
1.34
0.00
0
1.40
0.00
0
1.41
0.00
0
1.40
0.00
0
Depreciation
8.50
4.08
108.33%
8.68
4.16
108.65%
8.05
4.20
91.67%
7.21
4.26
69.25%
PBT
4.92
37.94
-87.03%
32.27
40.68
-20.67%
36.76
45.70
-19.56%
46.39
37.67
23.15%
Tax
1.36
11.54
-88.21%
8.60
14.21
-39.48%
9.74
15.44
-36.92%
13.83
14.43
-4.16%
PAT
3.56
26.40
-86.52%
23.67
26.47
-10.58%
27.02
30.26
-10.71%
32.56
23.24
40.10%
PATM
5.66%
24.21%
7.11%
24.92%
23.78%
28.09%
26.73%
21.13%
EPS
2.39
17.72
-86.51%
15.89
17.77
-10.58%
18.13
20.31
-10.73%
21.85
15.60
40.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Jun 19
Jun 18
Jun 17
Jun 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Mar 10
Net Sales
412.02
433.02
382.53
367.40
340.98
302.82
316.74
303.84
218.76
221.09
165.92
Net Sales Growth
-4.85%
13.20%
4.12%
7.75%
12.60%
-4.39%
4.25%
38.89%
-1.05%
33.25%
 
Cost Of Goods Sold
4,644.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-4,232.07
433.02
382.53
367.40
340.98
302.82
316.74
303.84
218.76
221.09
165.92
GP Margin
-1,027.15%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
259.54
262.90
232.81
222.49
208.78
187.99
179.70
173.47
158.34
177.93
126.01
Power & Fuel Cost
-
3.29
3.00
3.19
3.12
2.91
3.11
3.33
2.86
3.51
3.15
% Of Sales
-
0.76%
0.78%
0.87%
0.92%
0.96%
0.98%
1.10%
1.31%
1.59%
1.90%
Employee Cost
-
139.26
138.04
140.17
141.64
128.87
120.66
111.20
96.95
115.74
79.34
% Of Sales
-
32.16%
36.09%
38.15%
41.54%
42.56%
38.09%
36.60%
44.32%
52.35%
47.82%
Manufacturing Exp.
-
43.28
33.07
24.27
14.71
12.16
12.09
12.12
15.36
15.47
9.53
% Of Sales
-
9.99%
8.65%
6.61%
4.31%
4.02%
3.82%
3.99%
7.02%
7.00%
5.74%
General & Admin Exp.
-
36.26
24.27
24.82
24.20
23.54
23.86
23.28
21.47
29.41
24.38
% Of Sales
-
8.37%
6.34%
6.76%
7.10%
7.77%
7.53%
7.66%
9.81%
13.30%
14.69%
Selling & Distn. Exp.
-
10.19
3.98
3.61
3.34
4.66
7.44
10.85
9.07
8.06
4.65
% Of Sales
-
2.35%
1.04%
0.98%
0.98%
1.54%
2.35%
3.57%
4.15%
3.65%
2.80%
Miscellaneous Exp.
-
6.80
9.21
5.61
7.28
6.04
3.97
6.39
9.10
5.30
4.65
% Of Sales
-
1.57%
2.41%
1.53%
2.14%
1.99%
1.25%
2.10%
4.16%
2.40%
2.81%
EBITDA
152.50
170.12
149.72
144.91
132.20
114.83
137.04
130.37
60.42
43.16
39.91
EBITDA Margin
37.01%
39.29%
39.14%
39.44%
38.77%
37.92%
43.27%
42.91%
27.62%
19.52%
24.05%
Other Income
5.82
8.97
3.39
20.31
9.57
5.71
4.79
4.79
7.90
2.20
1.17
Interest
5.55
0.39
0.39
0.43
0.65
0.49
0.48
0.53
0.79
0.99
1.07
Depreciation
32.44
16.70
14.35
14.38
13.31
13.32
12.20
11.53
8.07
16.71
13.97
PBT
120.34
161.99
138.37
150.41
127.81
106.74
129.15
123.11
59.46
27.66
26.04
Tax
33.53
55.62
49.19
53.16
44.78
39.34
45.22
38.73
19.45
2.99
1.80
Tax Rate
27.86%
34.34%
35.55%
35.34%
35.04%
36.86%
35.01%
31.46%
32.29%
12.33%
6.38%
PAT
86.81
106.38
89.18
97.25
83.02
67.40
83.93
84.38
40.79
20.95
26.03
PAT before Minority Interest
86.81
106.38
89.18
97.25
83.02
67.40
83.93
84.38
40.79
21.25
26.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.30
-0.39
PAT Margin
21.07%
24.57%
23.31%
26.47%
24.35%
22.26%
26.50%
27.77%
18.65%
9.48%
15.69%
PAT Growth
-18.39%
19.29%
-8.30%
17.14%
23.18%
-19.69%
-0.53%
106.86%
94.70%
-19.52%
 
EPS
58.26
71.40
59.85
65.27
55.72
45.23
56.33
56.63
27.38
14.06
17.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Jun 17
Jun 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Mar 10
Shareholder's Funds
197.56
179.59
180.98
113.13
115.08
109.54
101.96
137.53
144.35
123.14
Share Capital
14.93
14.93
14.93
14.93
14.93
14.93
14.93
14.93
15.88
13.81
Total Reserves
182.63
164.66
166.06
98.21
100.15
94.62
87.03
122.61
128.47
108.52
Non-Current Liabilities
98.29
90.17
49.63
73.92
84.11
12.51
17.72
2.35
-0.31
3.53
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.44
4.60
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
103.29
92.13
47.90
75.68
85.62
16.43
24.20
8.00
4.60
0.00
Current Liabilities
134.49
128.53
227.02
175.64
134.64
162.23
124.49
51.42
28.89
38.20
Trade Payables
26.72
21.86
17.26
11.90
11.96
10.81
9.16
11.14
2.35
17.16
Other Current Liabilities
35.78
35.26
31.02
8.03
10.49
17.13
5.84
5.76
17.49
14.38
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
71.99
71.41
178.74
155.71
112.19
134.29
109.49
34.52
9.05
6.67
Total Liabilities
430.34
398.29
457.63
362.69
333.83
284.28
244.17
191.30
174.51
166.79
Net Block
70.72
69.11
62.36
76.89
75.17
79.02
74.39
68.72
49.90
67.93
Gross Block
196.73
185.39
170.64
176.71
163.17
157.57
142.79
131.74
108.96
124.17
Accumulated Depreciation
126.01
116.28
108.28
99.82
88.01
78.55
68.39
63.02
59.06
56.24
Non Current Assets
186.06
170.13
120.97
158.61
165.23
102.81
99.25
79.29
66.27
68.21
Capital Work in Progress
0.98
0.44
0.64
0.06
0.04
1.06
1.94
2.82
3.78
0.28
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
106.34
94.98
54.09
78.29
88.13
20.33
22.75
7.42
12.50
0.00
Other Non Current Assets
8.01
5.60
3.88
3.38
1.89
2.40
0.15
0.32
0.08
0.00
Current Assets
244.29
228.15
336.66
204.08
168.60
181.47
144.92
112.01
108.25
98.58
Current Investments
16.70
36.44
41.48
24.13
37.30
34.18
37.56
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
78.77
55.70
66.40
39.19
37.16
38.11
33.39
31.77
33.83
38.56
Cash & Bank
25.59
28.01
24.27
26.77
21.79
22.95
34.47
39.98
41.58
34.75
Other Current Assets
123.22
45.30
36.12
31.74
72.35
86.22
39.49
40.27
32.85
25.27
Short Term Loans & Adv.
66.35
62.70
168.40
82.26
48.59
65.56
12.64
10.79
14.04
15.70
Net Current Assets
109.79
99.62
109.64
28.44
33.96
19.24
20.43
60.59
79.36
60.37
Total Assets
430.35
398.28
457.63
362.69
333.83
284.28
244.17
191.30
174.52
166.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Jun 17
Jun 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Mar 10
Cash From Operating Activity
86.93
111.29
92.62
79.97
66.28
104.02
114.18
62.08
26.36
28.08
PBT
161.99
138.37
150.41
127.81
106.74
129.15
123.11
59.46
27.66
26.04
Adjustment
9.57
29.23
1.97
7.41
10.23
6.77
9.86
10.94
19.09
16.02
Changes in Working Capital
-26.16
-2.22
-9.86
-8.97
-18.13
13.14
16.21
4.93
-13.84
-10.49
Cash after chg. in Working capital
145.40
165.38
142.52
126.25
98.83
149.06
149.18
75.33
32.91
31.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.47
-54.09
-49.90
-46.28
-32.55
-45.05
-34.99
-13.25
-6.55
-3.48
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
-3.44
-13.81
-26.38
-7.00
-7.66
9.58
-37.84
-23.13
-20.01
-20.84
Net Fixed Assets
-12.64
-12.51
-9.63
-17.77
-5.52
-8.87
-16.52
-15.70
8.48
13.62
Net Investments
20.38
5.28
-13.89
13.17
-12.33
3.38
-35.42
0.80
-8.13
-5.14
Others
-11.18
-6.58
-2.86
-2.40
10.19
15.07
14.10
-8.23
-20.36
-29.32
Cash from Financing Activity
-86.36
-94.41
-73.04
-68.99
-56.96
-113.99
-70.23
-42.54
-0.01
1.71
Net Cash Inflow / Outflow
-2.87
3.07
-6.80
3.98
1.67
-0.40
6.12
-3.59
6.34
8.96
Opening Cash & Equivalents
24.25
21.16
27.57
21.44
19.71
20.58
14.70
18.37
34.75
26.10
Closing Cash & Equivalent
21.46
24.25
21.16
26.43
21.44
19.71
20.58
14.70
41.58
34.75

Financial Ratios

Consolidated /

Standalone
Description
Jun 19
Jun 18
Jun 17
Jun 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Mar 10
Book Value (Rs.)
132.36
120.32
121.25
75.79
77.10
73.39
68.31
92.14
90.90
88.56
ROA
25.68%
20.84%
23.71%
23.84%
21.81%
31.76%
38.75%
22.30%
12.45%
17.62%
ROE
56.41%
49.47%
66.13%
72.76%
60.01%
79.36%
70.46%
28.94%
15.93%
24.02%
ROCE
86.11%
76.97%
102.57%
112.58%
95.47%
122.54%
102.99%
43.00%
18.45%
25.64%
Fixed Asset Turnover
2.27
2.15
2.12
2.01
1.89
2.11
2.21
1.82
1.90
1.39
Receivable days
56.67
58.25
52.45
40.86
45.36
41.20
39.14
54.73
59.75
72.36
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
41.50
36.90
28.56
24.62
25.58
23.37
24.78
18.54
22.25
31.82
Cash Conversion Cycle
15.17
21.35
23.89
16.24
19.79
17.83
14.36
36.18
37.50
40.54
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.04
Interest Cover
412.71
351.39
351.95
197.01
219.65
272.71
234.03
77.12
25.38
27.38

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.