Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

IT - Software

Rating :
66/99

BSE: 532875 | NSE: ADSL

24.55
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  23.60
  •  24.80
  •  23.40
  •  23.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84014
  •  20.28
  •  26.95
  •  10.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 122.75
  • 8.88
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 152.46
  • 2.04%
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.30%
  • 5.72%
  • 37.77%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 7.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.44
  • 6.85
  • 13.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.19
  • 4.68
  • 0.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.71
  • 41.40
  • 24.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.06
  • 9.85
  • 6.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.21
  • 0.26
  • 0.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.05
  • 4.22
  • 3.59

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
82.65
74.64
10.73%
90.13
58.04
55.29%
84.08
62.63
34.25%
81.30
60.21
35.03%
Expenses
71.62
59.45
20.47%
81.92
46.81
75.01%
73.88
56.45
30.88%
67.22
50.41
33.35%
EBITDA
11.03
15.19
-27.39%
8.21
11.23
-26.89%
10.20
6.18
65.05%
14.08
9.80
43.67%
EBIDTM
13.35%
20.35%
9.11%
19.33%
12.14%
9.87%
17.32%
16.28%
Other Income
0.76
0.61
24.59%
4.33
1.03
320.39%
0.27
2.49
-89.16%
0.36
0.29
24.14%
Interest
0.82
1.85
-55.68%
2.26
1.80
25.56%
1.34
1.79
-25.14%
1.54
2.68
-42.54%
Depreciation
5.68
5.27
7.78%
6.31
5.45
15.78%
5.32
5.42
-1.85%
5.31
5.47
-2.93%
PBT
5.29
8.68
-39.06%
3.97
8.51
-53.35%
3.82
1.46
161.64%
7.59
1.94
291.24%
Tax
0.87
1.34
-35.07%
1.19
0.42
183.33%
0.84
0.48
75.00%
1.46
0.55
165.45%
PAT
4.42
7.34
-39.78%
2.78
8.09
-65.64%
2.98
0.98
204.08%
6.13
1.39
341.01%
PATM
5.35%
9.83%
3.08%
13.94%
3.54%
1.56%
7.54%
2.31%
EPS
0.88
1.46
-39.73%
0.55
1.61
-65.84%
0.59
0.20
195.00%
1.22
0.28
335.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
338.16
330.14
239.73
224.90
215.30
237.06
233.76
265.59
416.73
584.81
714.92
Net Sales Growth
32.34%
37.71%
6.59%
4.46%
-9.18%
1.41%
-11.98%
-36.27%
-28.74%
-18.20%
 
Cost Of Goods Sold
201.77
192.21
133.84
110.09
111.24
129.92
130.85
152.93
278.00
423.85
481.61
Gross Profit
136.39
137.93
105.89
114.81
104.06
107.14
102.91
112.66
138.74
160.95
233.30
GP Margin
40.33%
41.78%
44.17%
51.05%
48.33%
45.20%
44.02%
42.42%
33.29%
27.52%
32.63%
Total Expenditure
294.64
281.00
201.19
178.13
174.94
197.96
199.64
248.20
372.17
544.10
631.19
Power & Fuel Cost
-
1.48
1.62
1.47
1.49
1.92
1.06
0.87
1.78
1.90
1.33
% Of Sales
-
0.45%
0.68%
0.65%
0.69%
0.81%
0.45%
0.33%
0.43%
0.32%
0.19%
Employee Cost
-
46.44
35.37
34.10
33.95
35.78
38.00
46.05
51.39
68.75
66.43
% Of Sales
-
14.07%
14.75%
15.16%
15.77%
15.09%
16.26%
17.34%
12.33%
11.76%
9.29%
Manufacturing Exp.
-
0.45
0.09
0.59
0.78
3.64
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.14%
0.04%
0.26%
0.36%
1.54%
0%
0%
0%
0%
0%
General & Admin Exp.
-
29.69
23.69
24.37
18.81
17.58
16.94
19.55
26.01
33.52
23.18
% Of Sales
-
8.99%
9.88%
10.84%
8.74%
7.42%
7.25%
7.36%
6.24%
5.73%
3.24%
Selling & Distn. Exp.
-
5.76
3.07
3.97
4.58
5.19
6.85
5.65
11.40
10.04
10.92
% Of Sales
-
1.74%
1.28%
1.77%
2.13%
2.19%
2.93%
2.13%
2.74%
1.72%
1.53%
Miscellaneous Exp.
-
4.97
3.51
3.54
4.09
3.93
5.95
23.16
3.59
6.03
10.92
% Of Sales
-
1.51%
1.46%
1.57%
1.90%
1.66%
2.55%
8.72%
0.86%
1.03%
6.67%
EBITDA
43.52
49.14
38.54
46.77
40.36
39.10
34.12
17.39
44.56
40.71
83.73
EBITDA Margin
12.87%
14.88%
16.08%
20.80%
18.75%
16.49%
14.60%
6.55%
10.69%
6.96%
11.71%
Other Income
5.72
5.58
4.12
4.12
2.29
7.75
10.84
31.26
6.90
18.64
7.03
Interest
5.96
8.47
10.03
5.47
15.78
19.08
16.11
15.44
15.32
18.46
8.51
Depreciation
22.62
22.21
21.62
23.16
21.42
21.75
27.70
26.28
24.97
20.27
14.32
PBT
20.67
24.04
11.01
22.26
5.45
6.02
1.14
6.93
11.17
20.62
67.92
Tax
4.36
4.82
2.15
9.03
5.75
1.85
1.64
-3.38
5.06
10.67
14.63
Tax Rate
21.09%
20.05%
14.81%
47.45%
105.50%
30.73%
123.31%
-57.48%
158.13%
52.00%
21.54%
PAT
16.31
19.22
12.30
9.95
-0.73
3.40
0.00
9.25
-5.07
9.37
53.36
PAT before Minority Interest
13.82
19.22
12.37
10.00
-0.30
4.17
-0.31
9.26
-1.85
9.86
53.29
Minority Interest
-2.49
0.00
-0.07
-0.05
-0.43
-0.77
0.31
-0.01
-3.22
-0.49
0.07
PAT Margin
4.82%
5.82%
5.13%
4.42%
-0.34%
1.43%
0%
3.48%
-1.22%
1.60%
7.46%
PAT Growth
-8.37%
56.26%
23.62%
-
-
0
-100.00%
-
-
-82.44%
 
EPS
3.25
3.83
2.45
1.98
-0.15
0.68
0.00
1.84
-1.01
1.87
10.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
456.38
436.81
423.75
441.96
441.75
662.77
677.70
682.19
687.13
681.90
Share Capital
25.10
25.10
25.10
25.10
25.10
23.09
23.09
23.09
23.09
23.29
Total Reserves
431.28
404.87
391.45
409.66
409.58
638.17
654.61
659.10
664.03
658.61
Non-Current Liabilities
32.42
38.80
28.78
27.79
30.69
35.33
14.21
35.52
35.15
32.34
Secured Loans
5.53
13.17
4.51
10.08
19.71
25.50
0.00
1.12
2.57
3.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.15
13.64
19.84
Long Term Provisions
0.00
0.02
0.02
0.01
0.00
0.01
1.54
4.86
1.40
1.09
Current Liabilities
122.24
148.77
159.26
309.39
159.02
132.37
128.78
134.46
129.22
151.07
Trade Payables
59.67
23.58
58.67
60.90
42.12
8.23
11.53
15.82
13.37
26.24
Other Current Liabilities
6.86
46.22
41.90
145.48
28.82
24.22
7.94
12.23
6.29
5.72
Short Term Borrowings
46.16
51.47
53.50
66.27
77.90
92.40
101.77
100.35
100.46
107.28
Short Term Provisions
9.55
27.50
5.19
36.74
10.18
7.52
7.55
6.06
9.10
11.82
Total Liabilities
623.00
633.27
619.51
785.88
637.94
835.94
826.22
865.90
861.24
875.27
Net Block
192.08
195.59
211.04
226.23
287.02
307.64
348.77
380.66
369.70
309.94
Gross Block
358.45
400.59
393.96
390.79
450.28
452.36
446.05
454.83
422.95
342.08
Accumulated Depreciation
166.37
205.00
182.92
164.56
163.26
144.72
97.28
74.17
53.25
32.14
Non Current Assets
298.03
311.66
353.82
390.73
384.02
405.56
445.67
484.87
468.85
453.59
Capital Work in Progress
0.00
0.00
0.00
0.00
37.69
37.69
37.69
47.36
39.97
48.57
Non Current Investment
88.87
90.43
89.09
91.20
8.23
5.00
5.02
5.17
5.67
42.71
Long Term Loans & Adv.
2.51
21.65
33.66
69.68
46.74
55.23
54.19
51.69
53.52
52.37
Other Non Current Assets
14.57
3.99
20.03
3.62
4.34
0.00
0.00
0.00
0.00
0.00
Current Assets
324.97
321.61
265.69
395.15
253.92
430.38
380.55
381.03
392.39
421.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
Inventories
35.09
34.08
33.11
33.51
34.15
38.19
38.93
44.76
40.62
25.82
Sundry Debtors
202.51
196.48
150.31
302.36
161.70
312.03
265.15
258.64
253.89
297.23
Cash & Bank
23.89
21.61
29.23
16.38
19.02
23.21
21.22
18.83
30.73
44.50
Other Current Assets
63.48
55.13
40.60
3.16
39.05
56.95
55.26
58.80
59.65
54.14
Short Term Loans & Adv.
16.11
14.31
12.44
39.74
29.48
50.32
47.57
50.69
49.62
47.50
Net Current Assets
202.73
172.84
106.43
85.76
94.90
298.01
251.77
246.58
263.17
270.62
Total Assets
623.00
633.27
619.51
785.88
637.94
835.94
826.22
865.90
861.24
875.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
35.26
5.90
32.32
26.49
22.52
0.03
3.01
36.84
50.09
25.58
PBT
19.75
12.30
10.53
3.31
3.02
0.00
9.25
-5.07
20.53
67.92
Adjustment
23.09
37.55
26.03
32.74
-196.04
37.48
15.05
40.10
22.98
23.74
Changes in Working Capital
-7.58
-43.95
-4.24
-9.56
215.54
-37.45
-21.29
1.81
8.78
-45.64
Cash after chg. in Working capital
35.26
5.90
32.32
26.49
22.52
0.03
3.01
36.84
52.29
46.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.20
-20.46
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
-1.68
5.25
4.32
2.33
8.16
0.86
20.46
-30.34
-25.30
-39.00
Net Fixed Assets
63.68
-0.06
-0.01
-0.11
95.02
-4.88
-9.78
-36.35
-67.75
-130.59
Net Investments
0.77
0.75
0.79
1.79
-87.97
0.01
-0.53
0.53
19.48
133.17
Others
-66.13
4.56
3.54
0.65
1.11
5.73
30.77
5.48
22.97
-41.58
Cash from Financing Activity
-33.77
-18.80
-23.80
-31.45
-34.87
1.11
-21.08
-18.39
-38.56
22.53
Net Cash Inflow / Outflow
-0.19
-7.65
12.84
-2.63
-4.19
1.99
2.39
-11.89
-13.78
9.10
Opening Cash & Equivalents
24.08
29.24
16.39
19.02
23.21
21.22
18.83
30.73
44.50
35.40
Closing Cash & Equivalent
23.89
21.59
29.23
16.39
19.02
23.21
21.22
18.83
30.73
44.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
90.91
85.65
82.98
86.61
86.59
143.17
146.73
147.70
148.77
146.38
ROA
3.06%
1.97%
1.42%
-0.04%
0.57%
-0.04%
1.10%
-0.21%
1.14%
6.42%
ROE
4.34%
2.92%
2.35%
-0.07%
0.76%
-0.05%
1.36%
-0.27%
1.44%
8.10%
ROCE
6.43%
4.99%
4.82%
3.90%
3.71%
2.21%
2.71%
2.32%
4.83%
9.91%
Fixed Asset Turnover
0.87
0.60
0.57
0.51
0.53
0.52
0.59
0.95
1.53
2.64
Receivable days
220.56
264.00
367.33
393.36
364.70
450.63
359.92
224.45
171.99
143.73
Inventory Days
38.24
51.15
54.06
57.35
55.69
60.20
57.50
37.39
20.73
9.94
Payable days
55.83
75.67
124.30
107.57
46.89
16.43
16.14
8.92
9.79
14.74
Cash Conversion Cycle
202.96
239.48
297.09
343.14
373.50
494.40
401.29
252.92
182.93
138.92
Total Debt/Equity
0.12
0.15
0.14
0.21
0.26
0.21
0.15
0.16
0.17
0.19
Interest Cover
3.84
2.45
4.48
1.35
1.32
1.08
1.38
1.21
2.11
8.98

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.