Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

IT - Education

Rating :
53/99

BSE: 532475 | NSE: APTECHT

245.25
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  245.20
  •  248.70
  •  242.60
  •  245.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  227029
  •  557.62
  •  422.82
  •  206.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,421.41
  • 23.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,407.70
  • 2.45%
  • 5.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.36%
  • 10.56%
  • 35.18%
  • FII
  • DII
  • Others
  • 1.51%
  • 0.00%
  • 5.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 16.98
  • 57.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 18.00
  • 37.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.55
  • 30.02
  • 76.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.37
  • 28.70
  • 25.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 4.78
  • 6.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.53
  • 31.84
  • 31.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
100.64
117.45
-14.31%
109.32
105.00
4.11%
122.78
56.00
119.25%
178.46
64.74
175.66%
Expenses
91.55
94.79
-3.42%
95.72
90.65
5.59%
108.90
52.27
108.34%
143.48
55.05
160.64%
EBITDA
9.09
22.67
-59.90%
13.60
14.35
-5.23%
13.88
3.73
272.12%
34.98
9.69
260.99%
EBIDTM
9.03%
19.30%
12.44%
13.67%
11.31%
6.67%
19.60%
14.96%
Other Income
3.51
2.83
24.03%
4.96
5.38
-7.81%
2.78
1.94
43.30%
3.01
2.26
33.19%
Interest
0.32
0.00
0
0.44
0.00
0
0.30
0.00
0
0.13
0.05
160.00%
Depreciation
2.12
1.47
44.22%
1.99
1.64
21.34%
1.86
1.66
12.05%
1.73
1.82
-4.95%
PBT
9.09
24.03
-62.17%
16.02
18.09
-11.44%
11.23
4.01
180.05%
36.13
10.08
258.43%
Tax
2.35
6.26
-62.46%
4.59
4.54
1.10%
3.12
1.00
212.00%
2.77
-15.47
-
PAT
6.75
17.77
-62.01%
11.43
13.55
-15.65%
8.11
3.01
169.44%
33.36
25.55
30.57%
PATM
6.70%
15.13%
10.45%
12.91%
6.61%
5.38%
18.69%
39.47%
EPS
1.16
3.07
-62.21%
1.97
2.34
-15.81%
1.40
0.52
169.23%
5.75
4.41
30.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
511.20
456.92
226.10
118.08
216.82
208.55
229.14
212.18
163.33
170.49
181.71
Net Sales Growth
48.96%
102.09%
91.48%
-45.54%
3.97%
-8.99%
7.99%
29.91%
-4.20%
-6.17%
 
Cost Of Goods Sold
1.97
1.89
1.42
1.01
3.44
3.20
3.18
2.95
0.00
0.00
0.00
Gross Profit
509.23
455.03
224.68
117.06
213.38
205.35
225.97
209.24
163.33
170.49
181.71
GP Margin
99.62%
99.59%
99.37%
99.14%
98.41%
98.47%
98.62%
98.61%
100%
100%
100%
Total Expenditure
439.65
389.74
188.47
104.30
190.51
179.18
204.59
182.95
142.90
145.42
146.35
Power & Fuel Cost
-
0.74
0.60
0.57
1.09
1.50
1.55
1.24
1.34
1.61
1.76
% Of Sales
-
0.16%
0.27%
0.48%
0.50%
0.72%
0.68%
0.58%
0.82%
0.94%
0.97%
Employee Cost
-
60.78
48.67
44.28
59.22
60.17
75.11
54.65
38.88
38.87
37.73
% Of Sales
-
13.30%
21.53%
37.50%
27.31%
28.85%
32.78%
25.76%
23.80%
22.80%
20.76%
Manufacturing Exp.
-
3.54
3.65
3.38
3.59
2.93
4.28
4.70
7.33
63.36
62.79
% Of Sales
-
0.77%
1.61%
2.86%
1.66%
1.40%
1.87%
2.22%
4.49%
37.16%
34.56%
General & Admin Exp.
-
277.34
109.28
41.28
36.01
80.85
91.79
97.53
78.70
23.12
24.19
% Of Sales
-
60.70%
48.33%
34.96%
16.61%
38.77%
40.06%
45.97%
48.18%
13.56%
13.31%
Selling & Distn. Exp.
-
20.52
11.70
6.57
27.00
15.43
15.26
11.01
12.07
13.98
13.57
% Of Sales
-
4.49%
5.17%
5.56%
12.45%
7.40%
6.66%
5.19%
7.39%
8.20%
7.47%
Miscellaneous Exp.
-
24.94
13.15
7.19
60.16
15.11
13.44
10.88
4.58
4.48
13.57
% Of Sales
-
5.46%
5.82%
6.09%
27.75%
7.25%
5.87%
5.13%
2.80%
2.63%
3.48%
EBITDA
71.55
67.18
37.63
13.78
26.31
29.37
24.55
29.23
20.43
25.07
35.36
EBITDA Margin
14.00%
14.70%
16.64%
11.67%
12.13%
14.08%
10.71%
13.78%
12.51%
14.70%
19.46%
Other Income
14.26
22.38
14.46
9.31
5.44
4.17
8.22
4.35
3.51
4.67
8.85
Interest
1.19
0.79
0.37
1.84
1.35
0.39
0.48
0.04
0.64
0.85
0.63
Depreciation
7.70
6.50
8.30
12.47
13.22
10.75
11.26
10.73
10.33
9.77
7.98
PBT
72.47
82.26
43.42
8.78
17.18
22.40
21.02
22.81
12.97
19.11
35.59
Tax
12.83
14.57
-6.01
-3.48
3.67
4.18
3.71
3.51
2.78
3.42
5.77
Tax Rate
17.70%
17.71%
-13.84%
-39.64%
21.36%
18.66%
10.14%
15.39%
21.43%
17.90%
16.21%
PAT
59.65
67.69
49.44
12.26
13.51
18.22
32.87
19.30
10.19
15.68
29.81
PAT before Minority Interest
59.65
67.69
49.44
12.26
13.51
18.22
32.87
19.30
10.19
15.68
29.81
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.67%
14.81%
21.87%
10.38%
6.23%
8.74%
14.34%
9.10%
6.24%
9.20%
16.41%
PAT Growth
-0.38%
36.91%
303.26%
-9.25%
-25.85%
-44.57%
70.31%
89.40%
-35.01%
-47.40%
 
EPS
10.28
11.67
8.52
2.11
2.33
3.14
5.67
3.33
1.76
2.70
5.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
256.35
209.87
166.35
259.38
278.76
279.23
247.43
228.59
223.00
224.95
Share Capital
41.41
41.35
40.67
40.25
39.89
39.89
39.89
39.89
39.89
39.89
Total Reserves
213.30
165.70
114.46
203.00
223.85
221.26
201.73
188.70
183.11
185.05
Non-Current Liabilities
-31.99
-21.98
-18.51
-10.12
-10.91
-9.14
-12.83
313.59
37.50
34.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
2.43
14.77
5.67
6.90
7.60
9.27
2.06
7.17
37.50
34.24
Current Liabilities
236.19
98.32
54.72
78.10
49.41
42.27
36.64
1,827.01
34.59
40.50
Trade Payables
99.27
26.66
16.44
16.91
18.55
16.37
13.93
817.59
9.74
8.23
Other Current Liabilities
112.61
71.18
37.80
38.18
30.46
25.48
21.73
325.68
15.72
20.40
Short Term Borrowings
0.00
0.00
0.00
22.58
0.00
0.00
0.00
449.75
0.00
0.00
Short Term Provisions
24.31
0.48
0.48
0.43
0.41
0.41
0.99
233.99
9.13
11.87
Total Liabilities
460.55
286.21
202.56
327.36
317.26
312.36
271.24
3,436.23
295.09
299.69
Net Block
22.79
18.58
20.35
29.41
28.14
28.23
33.01
1,989.43
31.67
32.49
Gross Block
92.05
81.59
75.20
71.97
59.47
49.67
43.18
155.50
149.23
141.70
Accumulated Depreciation
69.26
63.01
54.85
42.56
31.33
21.43
10.17
126.35
117.56
109.21
Non Current Assets
110.92
73.30
64.86
182.00
178.30
176.62
166.36
2,932.40
214.16
206.45
Capital Work in Progress
2.76
0.71
1.13
0.94
1.71
2.63
2.53
3.49
2.11
1.43
Non Current Investment
22.77
22.86
23.52
131.54
132.20
130.68
108.81
529.99
110.83
110.84
Long Term Loans & Adv.
9.20
27.52
11.12
18.45
15.11
13.93
20.86
321.41
69.43
61.60
Other Non Current Assets
53.40
3.62
8.74
1.65
1.13
1.15
1.15
0.74
0.12
0.08
Current Assets
349.63
212.92
137.70
145.36
138.97
135.73
104.89
2,192.72
80.93
93.24
Current Investments
0.00
0.00
0.00
0.00
0.00
7.51
18.03
540.86
0.00
0.00
Inventories
1.18
1.25
1.65
1.93
1.69
0.73
0.99
546.51
3.15
5.14
Sundry Debtors
55.76
73.10
59.73
73.82
69.11
61.41
41.82
231.81
33.65
32.92
Cash & Bank
90.93
65.08
23.15
12.48
41.48
43.51
28.95
135.41
37.89
47.10
Other Current Assets
201.76
3.90
2.75
3.58
26.68
22.58
15.09
738.13
6.25
8.08
Short Term Loans & Adv.
172.26
69.58
50.41
53.55
9.46
7.16
13.06
699.63
0.19
0.46
Net Current Assets
113.44
114.59
82.99
67.26
89.55
93.46
68.24
365.71
46.34
52.74
Total Assets
460.55
286.22
202.56
327.36
317.27
312.35
271.25
5,125.12
295.09
299.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
98.69
44.98
40.83
-9.75
13.91
12.38
28.80
14.42
17.30
10.73
PBT
82.26
43.42
8.78
17.18
22.40
36.58
22.81
12.97
19.11
35.59
Adjustment
9.19
6.16
12.13
31.40
17.09
12.91
16.91
5.39
3.90
-2.56
Changes in Working Capital
19.36
11.82
17.37
-49.58
-16.99
-28.88
-9.34
-3.73
-2.65
-19.88
Cash after chg. in Working capital
110.81
61.40
38.27
-1.00
22.50
20.61
30.38
14.63
20.37
13.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.13
-16.41
2.56
-8.75
-8.59
-8.24
-1.58
-0.21
-3.06
-2.42
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
-54.16
-0.97
-5.50
21.52
0.24
1.67
-23.55
-13.72
-20.79
45.92
Net Fixed Assets
-3.48
-3.29
-2.03
-8.54
-5.77
-3.20
78.93
-3.60
-5.33
-3.38
Net Investments
0.09
0.65
21.25
0.66
5.99
-11.35
-16.00
-0.39
1.62
0.99
Others
-50.77
1.67
-24.72
29.40
0.02
16.22
-86.48
-9.73
-17.08
48.31
Cash from Financing Activity
-20.77
-6.07
-24.27
-17.62
-16.93
-14.46
-0.11
-0.07
-0.51
-60.39
Net Cash Inflow / Outflow
23.76
37.94
11.06
-5.86
-2.78
-0.42
5.15
0.63
-4.00
-3.74
Opening Cash & Equivalents
53.66
15.72
4.66
10.51
13.30
13.72
8.57
8.79
12.79
16.53
Closing Cash & Equivalent
77.42
53.66
15.72
4.66
10.51
13.30
13.72
9.42
8.79
12.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
43.93
35.77
38.14
60.43
66.11
65.46
60.57
57.30
55.90
56.39
ROA
18.13%
20.23%
4.63%
4.19%
5.79%
11.27%
6.78%
3.44%
5.27%
8.27%
ROE
29.32%
27.30%
6.15%
5.33%
6.94%
13.08%
8.21%
4.51%
7.00%
10.54%
ROCE
35.63%
23.28%
4.74%
6.61%
8.17%
14.08%
9.60%
6.03%
8.91%
12.80%
Fixed Asset Turnover
5.26
2.88
1.60
3.30
3.82
4.94
2.14
1.07
1.17
1.07
Receivable days
51.47
107.22
206.42
120.31
114.22
82.22
70.59
82.57
71.25
59.36
Inventory Days
0.97
2.34
5.53
3.04
2.12
1.37
2.64
5.85
8.88
9.82
Payable days
0.00
5541.90
5975.50
57.73
66.84
48.05
52.96
53.45
24.92
31.57
Cash Conversion Cycle
52.44
-5432.33
-5763.55
65.62
49.50
35.54
20.27
34.96
55.21
37.60
Total Debt/Equity
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
105.48
118.49
5.78
13.68
58.76
76.63
556.10
21.36
23.39
57.07

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.