Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

BPO/ITeS

Rating :
67/99

BSE: 532633 | NSE: ALLSEC

423.20
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  429.35
  •  437.05
  •  421.00
  •  431.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16521
  •  70.55
  •  558.40
  •  225.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 645.80
  • 30.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 520.65
  • 3.54%
  • 2.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.39%
  • 4.36%
  • 21.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 4.76
  • -3.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.04
  • 17.33
  • 4.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.75
  • -8.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 10.54
  • 13.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.45
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 6.28
  • 5.39

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
71.49
63.92
11.84%
73.48
71.14
3.29%
71.69
72.33
-0.88%
67.60
79.05
-14.48%
Expenses
55.68
50.93
9.33%
52.56
52.59
-0.06%
53.63
55.86
-3.99%
53.67
57.88
-7.27%
EBITDA
15.81
12.99
21.71%
20.92
18.55
12.78%
18.06
16.47
9.65%
13.93
21.17
-34.20%
EBIDTM
22.11%
20.32%
28.47%
26.08%
25.19%
22.77%
20.61%
26.78%
Other Income
0.71
1.13
-37.17%
1.51
0.80
88.75%
0.50
0.50
0.00%
0.50
1.33
-62.41%
Interest
0.43
0.36
19.44%
0.89
0.47
89.36%
0.37
0.44
-15.91%
0.82
0.61
34.43%
Depreciation
5.57
5.69
-2.11%
6.52
5.13
27.10%
5.71
4.95
15.35%
5.47
4.78
14.44%
PBT
10.52
8.07
30.36%
15.02
13.75
9.24%
12.48
11.58
7.77%
8.14
17.11
-52.43%
Tax
18.49
2.04
806.37%
1.24
2.87
-56.79%
3.61
3.03
19.14%
1.70
3.67
-53.68%
PAT
-7.97
6.03
-
13.78
10.88
26.65%
8.87
8.55
3.74%
6.44
13.44
-52.08%
PATM
-11.15%
9.43%
18.75%
15.29%
12.37%
11.82%
9.53%
17.00%
EPS
-5.23
3.96
-
9.04
7.14
26.61%
5.82
5.61
3.74%
4.23
8.82
-52.04%

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
284.26
294.44
261.16
324.96
318.12
233.38
150.86
199.62
320.07
183.14
158.52
Net Sales Growth
-0.76%
12.74%
-19.63%
2.15%
36.31%
54.70%
-24.43%
-37.63%
74.77%
15.53%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
284.26
294.44
261.16
324.96
318.12
233.38
150.86
199.62
320.07
183.14
158.52
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
215.54
219.10
221.53
263.92
255.40
199.49
160.00
236.85
283.66
184.14
155.73
Power & Fuel Cost
-
7.01
5.76
5.74
5.64
6.35
6.28
5.83
6.77
7.94
7.67
% Of Sales
-
2.38%
2.21%
1.77%
1.77%
2.72%
4.16%
2.92%
2.12%
4.34%
4.84%
Employee Cost
-
170.73
138.38
117.31
96.02
149.99
108.10
163.39
212.97
124.26
106.47
% Of Sales
-
57.98%
52.99%
36.10%
30.18%
64.27%
71.66%
81.85%
66.54%
67.85%
67.17%
Manufacturing Exp.
-
9.21
7.31
7.46
8.38
6.75
7.92
10.10
8.17
7.55
7.97
% Of Sales
-
3.13%
2.80%
2.30%
2.63%
2.89%
5.25%
5.06%
2.55%
4.12%
5.03%
General & Admin Exp.
-
29.00
64.14
130.21
141.04
34.33
32.43
40.95
42.27
40.17
31.58
% Of Sales
-
9.85%
24.56%
40.07%
44.34%
14.71%
21.50%
20.51%
13.21%
21.93%
19.92%
Selling & Distn. Exp.
-
0.91
3.63
1.29
0.88
0.36
1.38
1.99
3.10
0.33
0.34
% Of Sales
-
0.31%
1.39%
0.40%
0.28%
0.15%
0.91%
1.00%
0.97%
0.18%
0.21%
Miscellaneous Exp.
-
2.24
2.31
1.91
3.44
1.71
3.89
14.59
10.38
3.89
0.34
% Of Sales
-
0.76%
0.88%
0.59%
1.08%
0.73%
2.58%
7.31%
3.24%
2.12%
1.07%
EBITDA
68.72
75.34
39.63
61.04
62.72
33.89
-9.14
-37.23
36.41
-1.00
2.79
EBITDA Margin
24.18%
25.59%
15.17%
18.78%
19.72%
14.52%
-6.06%
-18.65%
11.38%
-0.55%
1.76%
Other Income
3.22
4.21
7.42
7.38
7.29
10.03
9.45
2.71
4.16
5.43
4.12
Interest
2.51
2.45
0.49
0.33
1.19
1.84
1.63
6.69
5.17
0.78
0.50
Depreciation
23.27
19.90
5.26
4.50
5.54
7.55
11.01
12.42
14.77
14.14
13.77
PBT
46.16
57.20
41.30
63.59
63.28
34.53
-12.33
-53.63
20.63
-10.49
-7.36
Tax
25.04
12.27
13.16
4.06
1.56
3.59
1.73
-16.52
11.79
4.23
0.21
Tax Rate
54.25%
21.45%
45.65%
6.38%
2.47%
10.40%
-14.03%
30.80%
57.15%
-40.32%
-2.85%
PAT
21.12
44.93
15.67
59.53
61.72
30.94
-14.06
-24.99
1.95
-16.98
-7.58
PAT before Minority Interest
21.12
44.93
15.67
59.53
61.72
30.94
-14.06
-37.11
8.84
-14.72
-7.57
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.12
-6.89
-2.26
-0.01
PAT Margin
7.43%
15.26%
6.00%
18.32%
19.40%
13.26%
-9.32%
-12.52%
0.61%
-9.27%
-4.78%
PAT Growth
-45.71%
186.73%
-73.68%
-3.55%
99.48%
-
-
-
-
-
 
EPS
13.89
29.56
10.31
39.16
40.61
20.36
-9.25
-16.44
1.28
-11.17
-4.99

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
228.07
217.79
207.53
149.60
91.47
61.45
79.54
101.44
99.15
116.54
Share Capital
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
Total Reserves
212.83
202.55
192.29
134.36
76.23
46.21
64.30
86.20
83.91
100.29
Non-Current Liabilities
5.34
-10.55
-12.57
-5.65
3.09
6.69
-13.63
3.71
2.30
0.86
Secured Loans
0.18
0.45
0.65
0.25
2.56
7.79
2.60
3.25
0.23
0.37
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
4.49
3.22
3.05
0.93
0.53
0.51
0.43
0.46
2.07
0.49
Current Liabilities
43.34
23.55
30.24
25.61
41.97
26.41
52.45
45.88
34.29
28.46
Trade Payables
24.63
12.50
7.99
6.65
19.15
8.79
14.94
12.08
21.09
14.82
Other Current Liabilities
14.66
5.18
12.07
12.61
19.55
13.18
6.71
31.16
10.48
7.56
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.85
11.92
0.00
1.56
2.76
Short Term Provisions
4.05
5.87
10.18
6.35
3.27
3.59
18.88
2.64
1.16
3.32
Total Liabilities
276.75
230.79
225.20
169.56
136.53
94.55
118.36
161.27
138.28
146.08
Net Block
34.25
13.21
24.24
21.73
22.31
26.52
39.06
42.93
46.34
48.88
Gross Block
68.20
28.24
34.20
27.20
140.31
139.81
141.71
136.97
136.82
125.52
Accumulated Depreciation
33.95
15.03
9.96
5.47
118.00
113.29
102.65
94.04
90.48
76.64
Non Current Assets
54.51
27.62
37.52
35.00
37.87
51.31
62.94
70.64
78.08
80.21
Capital Work in Progress
0.15
0.00
0.00
0.60
0.33
0.31
0.33
6.82
0.14
2.95
Non Current Investment
0.00
0.00
0.19
0.06
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
20.06
14.41
13.03
12.53
15.17
21.55
22.70
20.63
30.75
27.93
Other Non Current Assets
0.05
0.00
0.06
0.08
0.06
2.93
0.85
0.26
0.85
0.45
Current Assets
222.24
203.17
187.68
134.56
98.66
43.24
55.42
90.63
60.20
65.87
Current Investments
33.39
82.39
72.97
61.33
19.11
1.75
10.72
8.88
5.10
18.74
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
45.02
35.47
41.05
36.51
58.55
29.46
32.66
55.82
43.76
27.85
Cash & Bank
125.55
71.97
66.53
29.03
15.12
6.69
8.90
16.31
7.38
15.12
Other Current Assets
18.28
13.34
7.13
7.54
5.88
5.34
3.14
9.62
3.96
4.16
Short Term Loans & Adv.
2.65
0.00
0.00
0.15
0.49
0.52
0.67
7.57
3.03
2.86
Net Current Assets
178.90
179.62
157.44
108.95
56.69
16.83
2.97
44.75
25.91
37.41
Total Assets
276.75
230.79
225.20
169.56
136.53
94.55
118.36
161.27
138.28
146.08

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
62.09
20.17
52.54
70.30
34.81
-5.98
-6.02
27.22
-10.52
6.30
PBT
57.20
28.83
63.59
63.28
34.53
-12.33
-53.63
20.63
-10.49
-7.36
Adjustment
21.13
11.32
0.44
3.99
5.40
8.80
30.04
20.70
12.75
11.97
Changes in Working Capital
0.43
-7.21
-2.50
4.78
-9.41
-3.10
16.82
-2.68
-6.38
7.25
Cash after chg. in Working capital
78.76
32.94
61.53
72.05
30.52
-6.63
-6.77
38.65
-4.12
11.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.67
-12.77
-8.99
-1.75
4.29
0.65
0.75
-11.43
-6.40
-5.56
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
26.06
-10.39
-14.15
-42.32
-19.00
7.84
-11.86
-21.73
4.85
-24.22
Net Fixed Assets
-27.34
-5.37
-5.48
79.51
-0.54
2.78
2.58
9.89
-4.58
-8.95
Net Investments
61.14
3.84
-5.29
-36.04
-14.42
8.97
-26.47
-4.14
11.34
-15.36
Others
-7.74
-8.86
-3.38
-85.79
-4.04
-3.91
12.03
-27.48
-1.91
0.09
Cash from Financing Activity
-34.35
-9.91
0.08
-9.29
-7.89
-2.20
10.19
2.60
-1.56
0.73
Net Cash Inflow / Outflow
53.80
-0.13
38.47
18.69
7.92
-0.34
-7.69
8.09
-7.23
-17.19
Opening Cash & Equivalents
71.64
66.20
28.70
12.24
4.45
4.78
12.50
4.45
11.67
26.73
Closing Cash & Equivalent
124.21
71.64
66.20
28.70
12.36
4.45
4.78
12.50
4.45
11.67

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.)
149.65
142.91
136.17
98.16
60.02
40.32
52.19
66.56
65.06
75.81
ROA
17.71%
6.87%
30.16%
40.33%
26.78%
-13.21%
-26.54%
5.90%
-10.35%
-5.18%
ROE
20.15%
7.37%
33.34%
51.21%
40.47%
-19.94%
-41.01%
8.81%
-13.71%
-6.34%
ROCE
26.69%
13.73%
35.64%
51.68%
41.53%
-12.43%
-46.36%
24.89%
-8.79%
-5.56%
Fixed Asset Turnover
6.11
8.37
10.59
3.80
1.67
1.07
1.43
2.34
1.40
1.36
Receivable days
49.89
53.47
43.56
54.53
68.82
75.15
80.89
56.78
71.36
78.93
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
32.50
23.24
19.55
40.26
29.72
31.90
25.28
24.54
42.26
36.51
Cash Conversion Cycle
17.39
30.23
24.01
14.27
39.10
43.24
55.61
32.24
29.09
42.42
Total Debt/Equity
0.00
0.00
0.00
0.00
0.09
0.23
0.21
0.05
0.02
0.03
Interest Cover
24.35
59.84
193.70
54.18
19.77
-6.56
-7.02
4.99
-12.45
-13.72

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.