Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

IT - Software

Rating :
58/99

BSE: 532668 | NSE: AURIONPRO

351.75
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 349.95
  • 357.00
  • 349.00
  • 349.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19017
  •  67.18
  •  477.60
  •  220.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 802.22
  • 8.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 797.27
  • 0.71%
  • 1.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.00%
  • 8.28%
  • 32.77%
  • FII
  • DII
  • Others
  • 2.12%
  • 0.00%
  • 23.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.17
  • 3.83
  • 2.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 7.45
  • 6.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.43
  • -4.41
  • 30.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.35
  • 4.15
  • 4.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.89
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.59
  • 4.30
  • 5.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
168.47
129.51
30.08%
154.69
122.23
26.56%
145.52
115.81
25.65%
137.47
110.17
24.78%
Expenses
131.28
99.63
31.77%
119.87
95.44
25.60%
112.92
91.35
23.61%
107.01
86.41
23.84%
EBITDA
37.19
29.88
24.46%
34.82
26.79
29.97%
32.60
24.45
33.33%
30.46
23.76
28.20%
EBIDTM
22.08%
23.07%
22.51%
21.92%
22.40%
21.12%
22.16%
21.57%
Other Income
0.28
0.64
-56.25%
0.21
0.59
-64.41%
0.86
0.95
-9.47%
3.14
1.00
214.00%
Interest
2.90
1.62
79.01%
2.41
2.38
1.26%
1.63
2.15
-24.19%
2.11
3.75
-43.73%
Depreciation
4.29
3.29
30.40%
3.65
3.42
6.73%
3.57
3.83
-6.79%
3.43
113.19
-96.97%
PBT
30.29
25.60
18.32%
28.97
21.57
34.31%
28.27
19.42
45.57%
28.06
-138.37
-
Tax
4.09
5.91
-30.80%
3.60
2.69
33.83%
4.11
4.00
2.75%
6.49
0.21
2,990.48%
PAT
26.19
19.70
32.94%
25.37
18.89
34.30%
24.16
15.42
56.68%
21.57
-138.57
-
PATM
15.55%
15.21%
16.40%
15.45%
16.60%
13.32%
15.69%
-125.78%
EPS
10.97
7.85
39.75%
10.39
8.59
20.95%
10.32
6.23
65.65%
8.32
-62.23
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
606.15
505.01
374.02
469.76
522.15
418.46
492.95
710.43
736.91
648.74
568.32
Net Sales Growth
26.88%
35.02%
-20.38%
-10.03%
24.78%
-15.11%
-30.61%
-3.59%
13.59%
14.15%
 
Cost Of Goods Sold
220.98
2.28
0.64
7.65
-13.46
-6.83
-2.21
-0.59
7.46
0.24
-2.70
Gross Profit
385.17
502.74
373.38
462.11
535.61
425.29
495.16
711.02
729.45
648.50
571.01
GP Margin
63.54%
99.55%
99.83%
98.37%
102.58%
101.63%
100.45%
100.08%
98.99%
99.96%
100.47%
Total Expenditure
471.08
393.43
290.25
387.77
411.34
340.54
447.03
610.28
611.91
571.00
489.42
Power & Fuel Cost
-
0.77
1.33
2.21
1.28
2.49
2.04
2.26
2.06
2.08
1.55
% Of Sales
-
0.15%
0.36%
0.47%
0.25%
0.60%
0.41%
0.32%
0.28%
0.32%
0.27%
Employee Cost
-
175.95
149.78
149.21
163.88
174.29
209.57
303.10
269.90
260.13
249.65
% Of Sales
-
34.84%
40.05%
31.76%
31.39%
41.65%
42.51%
42.66%
36.63%
40.10%
43.93%
Manufacturing Exp.
-
0.00
0.00
1.17
1.18
0.00
0.00
4.50
250.37
5.57
4.11
% Of Sales
-
0%
0%
0.25%
0.23%
0%
0%
0.63%
33.98%
0.86%
0.72%
General & Admin Exp.
-
25.23
17.02
29.64
44.97
33.84
37.30
55.04
49.93
51.13
42.75
% Of Sales
-
5.00%
4.55%
6.31%
8.61%
8.09%
7.57%
7.75%
6.78%
7.88%
7.52%
Selling & Distn. Exp.
-
5.32
2.04
3.72
1.25
0.00
0.00
6.15
3.72
3.64
2.62
% Of Sales
-
1.05%
0.55%
0.79%
0.24%
0%
0%
0.87%
0.50%
0.56%
0.46%
Miscellaneous Exp.
-
1.27
11.53
14.25
16.93
7.63
24.07
0.33
10.51
16.69
2.62
% Of Sales
-
0.25%
3.08%
3.03%
3.24%
1.82%
4.88%
0.05%
1.43%
2.57%
2.39%
EBITDA
135.07
111.58
83.77
81.99
110.81
77.92
45.92
100.15
125.00
77.74
78.90
EBITDA Margin
22.28%
22.09%
22.40%
17.45%
21.22%
18.62%
9.32%
14.10%
16.96%
11.98%
13.88%
Other Income
4.49
5.31
2.97
9.79
7.27
114.46
21.35
2.14
17.53
25.47
13.05
Interest
9.05
8.26
15.80
18.22
11.91
12.71
16.37
23.46
22.95
17.89
17.55
Depreciation
14.94
13.98
139.39
39.69
30.99
32.25
29.53
16.53
37.70
36.18
32.26
PBT
115.59
94.66
-68.45
33.87
75.17
147.41
21.37
62.30
81.89
49.14
42.13
Tax
18.29
19.08
2.93
2.59
14.93
33.16
6.79
7.21
2.83
-11.25
-3.72
Tax Rate
15.82%
20.16%
-2.56%
7.65%
19.86%
22.50%
13.87%
11.57%
-2.01%
-22.89%
-8.83%
PAT
97.29
70.67
-47.51
31.52
60.25
88.56
45.02
54.17
-143.76
60.03
45.83
PAT before Minority Interest
91.66
75.57
-117.57
31.28
60.25
114.25
42.18
55.09
-143.87
60.39
45.85
Minority Interest
-5.63
-4.90
70.06
0.24
0.00
-25.69
2.84
-0.92
0.11
-0.36
-0.02
PAT Margin
16.05%
13.99%
-12.70%
6.71%
11.54%
21.16%
9.13%
7.62%
-19.51%
9.25%
8.06%
PAT Growth
215.05%
-
-
-47.68%
-31.97%
96.71%
-16.89%
-
-
30.98%
 
EPS
42.67
31.00
-20.84
13.82
26.43
38.84
19.75
23.76
-63.05
26.33
20.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
396.87
336.47
543.40
497.63
409.51
323.69
594.19
483.52
600.20
472.20
Share Capital
22.80
22.80
22.80
23.64
23.61
21.95
21.77
19.85
18.10
16.81
Total Reserves
374.07
313.67
500.72
460.64
373.35
281.87
565.60
463.85
582.36
441.82
Non-Current Liabilities
40.81
59.77
46.88
35.57
-13.06
5.02
8.16
34.46
8.18
12.42
Secured Loans
32.16
49.42
54.19
54.00
18.38
32.79
32.12
53.69
24.56
16.02
Unsecured Loans
0.00
0.14
1.34
2.15
1.30
0.15
0.00
0.15
0.22
0.00
Long Term Provisions
5.16
4.41
5.19
2.91
3.40
1.69
2.31
2.11
0.66
0.71
Current Liabilities
193.89
207.50
257.54
305.74
260.57
247.61
293.93
284.02
301.89
240.06
Trade Payables
78.02
54.13
77.83
141.36
67.15
54.38
50.29
60.75
86.39
54.33
Other Current Liabilities
99.06
106.65
132.31
109.23
132.51
133.48
104.91
84.30
76.15
50.67
Short Term Borrowings
4.78
36.96
40.39
35.27
33.05
49.64
119.27
123.99
127.22
127.06
Short Term Provisions
12.02
9.77
7.02
19.89
27.86
10.11
19.46
14.99
12.14
8.00
Total Liabilities
638.25
606.86
935.37
883.21
777.90
671.26
897.65
802.75
910.90
724.91
Net Block
144.49
143.11
316.97
296.04
309.55
369.56
224.87
200.89
360.36
328.65
Gross Block
254.79
242.92
500.82
727.60
719.33
752.77
622.73
592.00
505.47
438.76
Accumulated Depreciation
110.30
99.81
183.84
431.56
409.78
383.21
397.86
391.11
145.12
110.11
Non Current Assets
214.77
213.68
517.37
439.76
362.14
413.03
441.71
410.27
498.55
392.61
Capital Work in Progress
11.17
13.41
133.98
96.89
27.51
23.15
105.73
104.52
97.56
35.70
Non Current Investment
40.41
35.92
41.69
17.83
3.38
3.30
4.20
4.20
0.01
0.08
Long Term Loans & Adv.
9.47
8.75
11.11
16.68
18.45
8.25
103.52
95.94
38.61
27.28
Other Non Current Assets
9.23
12.50
13.62
12.31
3.25
8.78
3.39
4.71
2.01
0.91
Current Assets
423.48
341.17
418.00
443.45
415.76
258.22
455.94
392.48
412.34
332.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
1.35
0.12
0.15
0.19
Inventories
23.73
26.00
26.64
29.06
15.60
8.77
7.29
6.70
7.54
7.78
Sundry Debtors
139.00
103.05
133.38
190.24
127.50
126.46
182.24
182.74
193.62
195.99
Cash & Bank
57.70
38.57
32.31
46.79
135.12
36.90
31.52
25.35
31.81
14.00
Other Current Assets
203.05
19.10
66.52
79.59
137.55
86.09
233.54
177.56
179.22
114.34
Short Term Loans & Adv.
185.56
154.44
159.15
97.78
13.58
14.62
207.87
153.74
160.62
98.54
Net Current Assets
229.59
133.67
160.46
137.71
155.19
10.62
162.01
108.46
110.46
92.24
Total Assets
638.25
554.85
935.37
883.21
777.90
671.25
897.65
802.75
910.89
724.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
62.04
49.16
21.93
63.60
132.12
109.44
32.85
77.15
63.85
48.14
PBT
94.66
-189.07
34.28
75.65
147.41
48.96
62.30
-141.04
49.14
42.13
Adjustment
14.52
216.25
39.38
46.66
81.43
37.32
35.06
281.18
52.17
54.27
Changes in Working Capital
-26.99
29.06
-43.03
-32.42
-69.47
33.74
-61.13
-56.84
-28.45
-35.03
Cash after chg. in Working capital
82.18
56.24
30.63
89.88
159.37
120.02
36.22
83.30
72.86
61.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.14
-7.08
-8.70
-26.29
-27.24
-10.57
-3.37
-6.16
-9.01
-13.23
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
30.82
-9.94
-51.91
-179.68
-7.77
-51.32
-42.60
-98.48
-63.39
-65.34
Net Fixed Assets
-6.36
-1.47
-1.88
-23.60
1.62
-10.30
-16.04
-21.93
8.44
11.79
Net Investments
-22.51
88.83
-38.23
-0.01
0.18
76.04
-60.71
-0.58
52.05
-5.02
Others
59.69
-97.30
-11.80
-156.07
-9.57
-117.06
34.15
-75.97
-123.88
-72.11
Cash from Financing Activity
-74.61
-37.04
14.77
26.80
-35.38
-52.15
13.96
7.70
19.26
19.33
Net Cash Inflow / Outflow
18.25
2.18
-15.22
-89.29
88.97
5.97
4.20
-13.63
19.73
2.13
Opening Cash & Equivalents
22.19
20.01
35.23
124.52
35.55
31.44
23.45
30.14
12.84
10.52
Closing Cash & Equivalent
40.44
22.19
20.01
35.23
124.52
35.55
27.70
23.45
30.14
12.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
174.06
147.57
229.61
204.89
168.10
138.41
269.82
243.63
331.78
272.83
ROA
12.14%
-15.25%
3.44%
7.25%
15.77%
5.38%
6.48%
-16.79%
7.38%
6.83%
ROE
20.61%
-27.34%
6.21%
13.67%
32.61%
9.47%
10.29%
-26.54%
11.40%
10.72%
ROCE
22.88%
-17.60%
8.11%
15.91%
34.96%
10.69%
11.58%
-16.03%
9.54%
10.29%
Fixed Asset Turnover
2.03
1.01
0.76
0.72
0.57
0.72
1.17
1.35
1.37
1.30
Receivable days
87.47
115.37
125.72
111.05
110.73
114.07
93.70
93.05
109.60
113.49
Inventory Days
17.97
25.69
21.64
15.61
10.63
5.93
3.59
3.52
4.31
4.13
Payable days
0.00
0.00
198.04
190.24
106.11
79.22
60.73
47.60
83.37
51.86
Cash Conversion Cycle
105.45
141.06
-50.67
-63.58
15.25
40.78
36.57
48.98
30.55
65.76
Total Debt/Equity
0.13
0.34
0.25
0.24
0.18
0.36
0.33
0.43
0.30
0.33
Interest Cover
12.45
-6.26
2.86
7.31
12.59
3.99
3.66
-5.15
3.75
3.40

News Update:


  • Aurionpro Solutions reports 33% rise in Q3 consolidated net profit
    25th Jan 2023, 15:30 PM

    Total consolidated income of the company increased 29.66% at Rs 168.75 crore for Q3FY23

    Read More
  • Aurionpro Solutions’ arm wins new order in US
    26th Dec 2022, 11:30 AM

    The order, valued at $18 million will be spread over three years commencing with the calendar year 2023

    Read More
  • Aurionpro Solutions deploys open loop ticketing system for Haryana state
    30th Nov 2022, 11:19 AM

    NCMC cards will also be issued as bus passes to passengers, including free or concessional bus passengers

    Read More
  • Aurionpro Solutions’ arm inks strategic partnership agreement with Inclusive Financial Solutions
    21st Nov 2022, 14:56 PM

    Aurionpro with its cutting-edge solutions backed by strong capabilities will work with IFS to jointly serve the Saudi Arabian market

    Read More
  • Aurionpro Solutions launches AuroDigi
    9th Nov 2022, 15:27 PM

    AuroDigi is a digital banking engagement platform that delivers a unified experience to corporate customers ensuring reliability, security, and configurability

    Read More
  • Aurionpro Solutions reports 32% rise in Q2 consolidated net profit
    1st Nov 2022, 14:07 PM

    Total consolidated income of the company increased by 26.12% at Rs 154.90 crore for Q2FY23

    Read More
  • Aurionpro Solutions partners with BSE E-Agricultural Marketing
    1st Nov 2022, 12:12 PM

    Aurionpro will provide Aurobees, an e-commerce and supply chain fulfilment platform for SMEs and corporates of BEAM Agricultural market ecosystem

    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.