Nifty
Sensex
:
:
16032.70
53755.45
-92.45 (-0.57%)
-297.16 (-0.55%)

BPO/ITeS

Rating :
63/99

BSE: 532633 | NSE: ALLSEC

471.65
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  491.95
  •  492.80
  •  471.00
  •  490.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4102
  •  19.58
  •  747.90
  •  356.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 723.06
  • 20.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 573.21
  • 3.16%
  • 3.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.39%
  • 1.83%
  • 23.60%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 1.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.21
  • -2.75
  • 1.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.85
  • 10.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.66
  • 30.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 11.78
  • 16.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 2.31
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.17
  • 6.20
  • 5.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
85.37
73.48
16.18%
83.22
71.69
16.08%
77.12
67.60
14.08%
71.49
63.92
11.84%
Expenses
61.80
52.56
17.58%
61.21
53.63
14.13%
58.28
53.67
8.59%
55.68
50.93
9.33%
EBITDA
23.57
20.92
12.67%
22.01
18.06
21.87%
18.84
13.93
35.25%
15.81
12.99
21.71%
EBIDTM
27.61%
28.47%
26.45%
25.19%
24.43%
20.61%
22.11%
20.32%
Other Income
1.89
1.51
25.17%
0.58
0.50
16.00%
3.27
0.50
554.00%
0.71
1.13
-37.17%
Interest
0.89
0.89
0.00%
0.34
0.37
-8.11%
0.42
0.82
-48.78%
0.43
0.36
19.44%
Depreciation
6.38
6.52
-2.15%
5.77
5.71
1.05%
5.73
5.47
4.75%
5.57
5.69
-2.11%
PBT
18.19
15.02
21.11%
16.48
12.48
32.05%
15.96
8.14
96.07%
10.52
8.07
30.36%
Tax
0.69
1.24
-44.35%
3.32
3.61
-8.03%
3.01
1.70
77.06%
18.49
2.04
806.37%
PAT
17.50
13.78
27.00%
13.16
8.87
48.37%
12.95
6.44
101.09%
-7.97
6.03
-
PATM
20.50%
18.75%
15.81%
12.37%
16.79%
9.53%
-11.15%
9.43%
EPS
11.48
9.04
26.99%
8.64
5.82
48.45%
8.50
4.23
100.95%
-5.23
3.96
-

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
317.20
276.69
294.44
261.16
324.96
318.12
233.38
150.86
199.62
320.07
183.14
Net Sales Growth
14.64%
-6.03%
12.74%
-19.63%
2.15%
36.31%
54.70%
-24.43%
-37.63%
74.77%
 
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
317.20
276.69
294.44
261.16
324.96
318.12
233.38
150.86
199.62
320.07
183.14
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
236.97
211.27
219.10
221.53
263.92
255.40
199.49
160.00
236.85
283.66
184.14
Power & Fuel Cost
-
5.31
7.01
5.76
5.74
5.64
6.35
6.28
5.83
6.77
7.94
% Of Sales
-
1.92%
2.38%
2.21%
1.77%
1.77%
2.72%
4.16%
2.92%
2.12%
4.34%
Employee Cost
-
153.51
170.73
138.38
117.31
96.02
149.99
108.10
163.39
212.97
124.26
% Of Sales
-
55.48%
57.98%
52.99%
36.10%
30.18%
64.27%
71.66%
81.85%
66.54%
67.85%
Manufacturing Exp.
-
9.86
9.21
7.31
7.46
8.38
6.75
7.92
10.10
8.17
7.55
% Of Sales
-
3.56%
3.13%
2.80%
2.30%
2.63%
2.89%
5.25%
5.06%
2.55%
4.12%
General & Admin Exp.
-
33.61
29.00
64.14
130.21
141.04
34.33
32.43
40.95
42.27
40.17
% Of Sales
-
12.15%
9.85%
24.56%
40.07%
44.34%
14.71%
21.50%
20.51%
13.21%
21.93%
Selling & Distn. Exp.
-
1.17
0.91
3.63
1.29
0.88
0.36
1.38
1.99
3.10
0.33
% Of Sales
-
0.42%
0.31%
1.39%
0.40%
0.28%
0.15%
0.91%
1.00%
0.97%
0.18%
Miscellaneous Exp.
-
7.81
2.24
2.31
1.91
3.44
1.71
3.89
14.59
10.38
0.33
% Of Sales
-
2.82%
0.76%
0.88%
0.59%
1.08%
0.73%
2.58%
7.31%
3.24%
2.12%
EBITDA
80.23
65.42
75.34
39.63
61.04
62.72
33.89
-9.14
-37.23
36.41
-1.00
EBITDA Margin
25.29%
23.64%
25.59%
15.17%
18.78%
19.72%
14.52%
-6.06%
-18.65%
11.38%
-0.55%
Other Income
6.45
4.33
4.21
7.42
7.38
7.29
10.03
9.45
2.71
4.16
5.43
Interest
2.08
2.65
2.45
0.49
0.33
1.19
1.84
1.63
6.69
5.17
0.78
Depreciation
23.45
23.39
19.90
5.26
4.50
5.54
7.55
11.01
12.42
14.77
14.14
PBT
61.15
43.71
57.20
41.30
63.59
63.28
34.53
-12.33
-53.63
20.63
-10.49
Tax
25.51
8.59
12.27
13.16
4.06
1.56
3.59
1.73
-16.52
11.79
4.23
Tax Rate
41.72%
19.65%
21.45%
45.65%
6.38%
2.47%
10.40%
-14.03%
30.80%
57.15%
-40.32%
PAT
35.64
35.12
44.93
15.67
59.53
61.72
30.94
-14.06
-24.99
1.95
-16.98
PAT before Minority Interest
35.64
35.12
44.93
15.67
59.53
61.72
30.94
-14.06
-37.11
8.84
-14.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.12
-6.89
-2.26
PAT Margin
11.24%
12.69%
15.26%
6.00%
18.32%
19.40%
13.26%
-9.32%
-12.52%
0.61%
-9.27%
PAT Growth
1.48%
-21.83%
186.73%
-73.68%
-3.55%
99.48%
-
-
-
-
 
EPS
23.45
23.11
29.56
10.31
39.16
40.61
20.36
-9.25
-16.44
1.28
-11.17

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
265.12
228.07
217.79
207.53
149.60
91.47
61.45
79.54
101.44
99.15
Share Capital
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
15.24
Total Reserves
249.88
212.83
202.55
192.29
134.36
76.23
46.21
64.30
86.20
83.91
Non-Current Liabilities
3.03
5.34
-10.55
-12.57
-5.65
3.09
6.69
-13.63
3.71
2.30
Secured Loans
0.01
0.18
0.45
0.65
0.25
2.56
7.79
2.60
3.25
0.23
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
6.21
4.49
3.22
3.05
0.93
0.53
0.51
0.43
0.46
2.07
Current Liabilities
41.63
43.34
23.55
30.24
25.61
41.97
26.41
52.45
45.88
34.29
Trade Payables
19.54
24.63
12.50
7.99
6.65
19.15
8.79
14.94
12.08
21.09
Other Current Liabilities
18.76
14.66
5.18
12.07
12.61
19.55
13.18
6.71
31.16
10.48
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.85
11.92
0.00
1.56
Short Term Provisions
3.33
4.05
5.87
10.18
6.35
3.27
3.59
18.88
2.64
1.16
Total Liabilities
309.78
276.75
230.79
225.20
169.56
136.53
94.55
118.36
161.27
138.28
Net Block
32.07
34.25
13.21
24.24
21.73
22.31
26.52
39.06
42.93
46.34
Gross Block
74.44
53.81
28.24
34.20
27.20
140.31
139.81
141.71
136.97
136.82
Accumulated Depreciation
42.37
19.56
15.03
9.96
5.47
118.00
113.29
102.65
94.04
90.48
Non Current Assets
48.50
54.51
27.62
37.52
35.00
37.87
51.31
62.94
70.64
78.08
Capital Work in Progress
1.34
0.15
0.00
0.00
0.60
0.33
0.31
0.33
6.82
0.14
Non Current Investment
0.00
0.00
0.00
0.19
0.06
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
15.02
20.03
14.41
13.03
12.53
15.17
21.55
22.70
20.63
30.75
Other Non Current Assets
0.07
0.08
0.00
0.06
0.08
0.06
2.93
0.85
0.26
0.85
Current Assets
261.28
222.24
203.17
187.68
134.56
98.66
43.24
55.42
90.63
60.20
Current Investments
49.71
33.39
82.39
72.97
61.33
19.11
1.75
10.72
8.88
5.10
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
42.03
45.02
35.47
41.05
36.51
58.55
29.46
32.66
55.82
43.76
Cash & Bank
150.01
125.55
71.97
66.53
29.03
15.12
6.69
8.90
16.31
7.38
Other Current Assets
19.53
4.06
13.34
7.13
7.69
5.88
5.34
3.14
9.62
3.96
Short Term Loans & Adv.
15.26
14.22
0.00
0.00
0.15
0.49
0.52
0.67
7.57
3.03
Net Current Assets
219.65
178.90
179.62
157.44
108.95
56.69
16.83
2.97
44.75
25.91
Total Assets
309.78
276.75
230.79
225.20
169.56
136.53
94.55
118.36
161.27
138.28

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
69.82
75.52
20.17
52.54
70.30
34.81
-5.98
-6.02
27.22
-10.52
PBT
43.71
57.20
28.83
63.59
63.28
34.53
-12.33
-53.63
20.63
-10.49
Adjustment
28.72
21.13
11.32
0.44
3.99
5.40
8.80
30.04
20.70
12.75
Changes in Working Capital
-3.55
13.86
-7.21
-2.50
4.78
-9.41
-3.10
16.82
-2.68
-6.38
Cash after chg. in Working capital
68.88
92.19
32.94
61.53
72.05
30.52
-6.63
-6.77
38.65
-4.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.94
-16.67
-12.77
-8.99
-1.75
4.29
0.65
0.75
-11.43
-6.40
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
-21.43
26.06
-10.39
-14.15
-42.32
-19.00
7.84
-11.86
-21.73
4.85
Net Fixed Assets
-19.07
-17.21
-5.37
-5.48
79.51
-0.54
2.78
2.58
9.89
-4.58
Net Investments
-16.32
61.14
3.84
-5.29
-36.04
-14.42
8.97
-26.47
-4.14
11.34
Others
13.96
-17.87
-8.86
-3.38
-85.79
-4.04
-3.91
12.03
-27.48
-1.91
Cash from Financing Activity
-19.32
-47.79
-9.91
0.08
-9.29
-7.89
-2.20
10.19
2.60
-1.56
Net Cash Inflow / Outflow
29.07
53.79
-0.13
38.47
18.69
7.92
-0.34
-7.69
8.09
-7.23
Opening Cash & Equivalents
124.20
71.64
66.20
28.70
12.24
4.45
4.78
12.50
4.45
11.67
Closing Cash & Equivalent
148.62
124.20
71.64
66.20
28.70
12.36
4.45
4.78
12.50
4.45

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.)
173.96
149.65
142.91
136.17
98.16
60.02
40.32
52.19
66.56
65.06
ROA
11.98%
17.71%
6.87%
30.16%
40.33%
26.78%
-13.21%
-26.54%
5.90%
-10.35%
ROE
14.24%
20.15%
7.37%
33.34%
51.21%
40.47%
-19.94%
-41.01%
8.81%
-13.71%
ROCE
18.78%
26.69%
13.73%
35.64%
51.68%
41.53%
-12.43%
-46.36%
24.89%
-8.79%
Fixed Asset Turnover
4.31
7.18
8.37
10.59
3.80
1.67
1.07
1.43
2.34
1.40
Receivable days
57.42
49.89
53.47
43.56
54.53
68.82
75.15
80.89
56.78
71.36
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
32.50
23.24
19.55
40.26
29.72
31.90
25.28
24.54
42.26
Cash Conversion Cycle
57.42
17.39
30.23
24.01
14.27
39.10
43.24
55.61
32.24
29.09
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.09
0.23
0.21
0.05
0.02
Interest Cover
17.49
24.35
59.84
193.70
54.18
19.77
-6.56
-7.02
4.99
-12.45

News Update:


  • Allsec Tech. - Quarterly Results
    14th May 2022, 14:37 PM

    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.