Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

IT - Software

Rating :
49/99

BSE: 539122 | NSE: BODHTREE

33.70
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  33.25
  •  34.80
  •  33.25
  •  34.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87
  •  1.72
  •  55.50
  •  22.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.26
  • 5.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 80.67
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.22%
  • 0.00%
  • 43.27%
  • FII
  • DII
  • Others
  • 0%
  • 12.22%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.89
  • 25.07
  • 7.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.16
  • -14.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.19
  • 1.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.32
  • 12.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.26
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.77
  • 4.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
8.34
27.62
-69.80%
47.03
62.76
-25.06%
33.03
31.16
6.00%
37.92
18.96
100.00%
Expenses
6.95
24.77
-71.94%
44.02
69.17
-36.36%
29.50
26.93
9.54%
34.67
14.80
134.26%
EBITDA
1.39
2.85
-51.23%
3.01
-6.41
-
3.52
4.23
-16.78%
3.25
4.16
-21.88%
EBIDTM
16.68%
10.31%
6.40%
-10.21%
10.67%
13.57%
8.57%
21.92%
Other Income
0.97
0.06
1,516.67%
8.70
8.77
-0.80%
0.11
0.71
-84.51%
0.02
0.50
-96.00%
Interest
0.29
0.36
-19.44%
0.34
0.76
-55.26%
0.54
0.79
-31.65%
0.36
0.59
-38.98%
Depreciation
1.20
0.97
23.71%
1.19
1.05
13.33%
1.21
1.38
-12.32%
1.27
2.20
-42.27%
PBT
0.88
1.59
-44.65%
10.18
0.56
1,717.86%
1.88
2.76
-31.88%
1.64
1.86
-11.83%
Tax
-0.14
0.47
-
1.19
0.31
283.87%
0.53
0.87
-39.08%
0.38
0.34
11.76%
PAT
1.02
1.12
-8.93%
8.99
0.25
3,496.00%
1.35
1.89
-28.57%
1.26
1.53
-17.65%
PATM
12.21%
4.06%
19.11%
0.40%
4.09%
6.07%
3.32%
8.06%
EPS
0.51
0.56
-8.93%
4.50
0.13
3,361.54%
0.68
0.95
-28.42%
0.63
0.77
-18.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Net Sales
126.32
141.43
116.35
114.50
78.76
46.21
28.14
27.65
19.75
Net Sales Growth
-10.09%
21.56%
1.62%
45.38%
70.44%
64.21%
1.77%
40.0%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
126.32
141.43
116.35
114.50
78.76
46.21
28.14
27.65
19.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
115.14
135.22
97.34
100.40
71.61
42.69
31.20
35.01
23.46
Power & Fuel Cost
-
0.29
0.33
0.34
0.36
0.49
0.72
0.69
0.64
% Of Sales
-
0.21%
0.28%
0.30%
0.46%
1.06%
2.56%
2.50%
3.24%
Employee Cost
-
5.95
11.33
15.45
15.53
17.43
19.45
18.41
11.47
% Of Sales
-
4.21%
9.74%
13.49%
19.72%
37.72%
69.12%
66.58%
58.08%
Manufacturing Exp.
-
0.69
0.63
0.82
0.80
0.75
0.18
0.23
0.00
% Of Sales
-
0.49%
0.54%
0.72%
1.02%
1.62%
0.64%
0.83%
0%
General & Admin Exp.
-
3.01
4.96
4.32
3.78
5.82
6.67
9.70
8.88
% Of Sales
-
2.13%
4.26%
3.77%
4.80%
12.59%
23.70%
35.08%
44.96%
Selling & Distn. Exp.
-
0.07
0.07
0.20
0.10
0.04
1.06
1.13
1.64
% Of Sales
-
0.05%
0.06%
0.17%
0.13%
0.09%
3.77%
4.09%
8.30%
Miscellaneous Exp.
-
10.16
0.63
0.64
0.31
0.33
1.76
4.11
0.48
% Of Sales
-
7.18%
0.54%
0.56%
0.39%
0.71%
6.25%
14.86%
2.43%
EBITDA
11.17
6.21
19.01
14.10
7.15
3.52
-3.06
-7.36
-3.71
EBITDA Margin
8.84%
4.39%
16.34%
12.31%
9.08%
7.62%
-10.87%
-26.62%
-18.78%
Other Income
9.80
10.01
2.65
0.23
0.88
1.51
0.89
0.99
1.74
Interest
1.53
2.77
3.51
2.08
2.52
2.48
0.13
0.28
0.14
Depreciation
4.87
6.81
5.86
5.79
1.20
1.27
1.88
1.54
1.44
PBT
14.58
6.64
12.30
6.45
4.31
1.28
-4.17
-8.20
-3.56
Tax
1.96
2.51
4.46
2.15
1.55
-0.49
-0.78
1.32
1.60
Tax Rate
13.44%
37.80%
36.26%
33.33%
35.96%
-38.28%
11.94%
-16.10%
-44.94%
PAT
12.62
4.13
7.84
4.30
2.76
1.77
-4.76
-6.55
-2.28
PAT before Minority Interest
12.62
4.13
7.84
4.30
2.76
1.77
-5.76
-9.51
-5.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
1.00
2.96
2.88
PAT Margin
9.99%
2.92%
6.74%
3.76%
3.50%
3.83%
-16.92%
-23.69%
-11.54%
PAT Growth
163.47%
-47.32%
82.33%
55.80%
55.93%
-
-
-
 
EPS
6.31
2.07
3.92
2.15
1.38
0.89
-2.38
-3.28
-1.14

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Shareholder's Funds
53.84
49.95
43.98
40.88
38.12
15.83
17.01
24.72
Share Capital
19.96
19.96
19.96
18.05
20.60
6.34
6.34
6.34
Total Reserves
33.88
29.99
24.02
22.83
17.52
0.38
10.67
14.63
Non-Current Liabilities
8.30
2.70
2.75
-0.05
1.45
0.32
1.33
1.57
Secured Loans
0.80
1.08
1.75
0.44
0.37
0.32
0.54
0.68
Unsecured Loans
7.48
1.25
1.37
0.00
2.00
0.00
0.00
0.23
Long Term Provisions
0.19
0.73
0.69
0.44
0.36
0.00
0.00
0.00
Current Liabilities
66.46
97.19
61.47
49.20
24.60
4.01
7.52
4.40
Trade Payables
35.44
64.58
18.23
15.04
4.27
1.34
1.32
1.88
Other Current Liabilities
23.06
24.08
25.03
26.62
11.79
1.68
0.71
0.60
Short Term Borrowings
7.93
8.45
18.12
7.28
8.26
0.00
0.00
0.00
Short Term Provisions
0.03
0.08
0.09
0.27
0.28
0.99
5.48
1.92
Total Liabilities
128.60
149.84
108.20
90.03
64.17
28.83
35.53
43.33
Net Block
11.78
18.10
14.92
13.80
4.60
9.43
9.24
9.86
Gross Block
38.74
38.29
29.25
22.34
12.12
16.43
15.13
14.26
Accumulated Depreciation
26.96
20.19
14.33
8.54
7.52
6.99
5.89
4.41
Non Current Assets
33.13
26.88
30.93
28.82
26.57
9.91
9.61
10.30
Capital Work in Progress
14.56
1.51
8.71
7.69
9.73
0.10
0.00
0.06
Non Current Investment
6.78
7.27
7.30
7.33
7.23
0.38
0.38
0.38
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
5.02
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
95.48
122.97
77.26
61.20
37.59
18.88
25.88
33.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
72.77
106.12
57.72
38.16
24.43
8.37
8.98
6.05
Cash & Bank
3.48
3.43
3.07
3.59
2.25
3.03
12.24
2.93
Other Current Assets
19.23
0.25
1.83
7.25
10.92
7.48
4.66
7.02
Short Term Loans & Adv.
19.16
13.18
14.64
12.21
5.57
7.48
4.66
7.02
Net Current Assets
29.02
25.78
15.79
12.00
12.99
14.87
18.36
28.60
Total Assets
128.61
149.85
108.19
90.02
64.16
28.82
35.52
43.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
9.58
17.07
-3.89
13.67
2.49
-9.31
-5.03
-6.63
PBT
6.64
7.78
4.30
2.76
1.28
-4.17
-8.20
-3.56
Adjustment
6.06
11.01
10.30
3.78
2.43
2.06
4.70
1.61
Changes in Working Capital
-2.97
-3.23
-16.13
9.08
-1.48
-4.81
0.06
-3.97
Cash after chg. in Working capital
9.73
15.56
-1.52
15.62
2.23
-6.92
-3.43
-5.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.15
1.51
-2.37
-1.94
0.26
-0.02
-1.60
-0.70
Other Direct Exp. Paid
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
Cash From Investing Activity
-13.35
-1.55
-7.70
-8.14
-11.18
-2.28
15.54
-18.19
Net Fixed Assets
-13.50
-1.84
-7.93
-8.18
-13.15
-0.52
0.59
Net Investments
0.49
0.03
0.03
-0.10
0.36
0.00
0.00
Others
-0.34
0.26
0.20
0.14
1.61
-1.76
14.95
Cash from Financing Activity
3.83
-15.16
11.62
-5.32
8.72
2.38
-1.21
25.85
Net Cash Inflow / Outflow
0.06
0.36
0.03
0.22
0.02
-9.21
9.31
1.03
Opening Cash & Equivalents
3.43
3.07
0.25
0.03
0.01
12.24
2.93
1.90
Closing Cash & Equivalent
3.48
3.43
0.28
0.25
0.03
3.03
12.24
2.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
26.98
25.03
22.03
22.65
19.98
10.55
26.77
33.01
ROA
2.97%
6.07%
4.34%
3.58%
3.80%
-17.89%
-24.13%
-11.92%
ROE
7.96%
16.68%
10.14%
7.26%
8.46%
-48.64%
-50.19%
-24.66%
ROCE
14.20%
24.69%
14.82%
13.93%
11.54%
-38.10%
-36.72%
-13.35%
Fixed Asset Turnover
3.67
3.45
4.44
4.57
3.24
1.78
1.88
1.38
Receivable days
230.84
256.98
152.82
145.03
129.55
112.53
99.20
111.76
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
1260.99
797.09
261.51
189.93
50.01
20.65
25.78
43.68
Cash Conversion Cycle
-1030.16
-540.11
-108.69
-44.91
79.54
91.88
73.42
68.07
Total Debt/Equity
0.31
0.24
0.51
0.20
0.29
0.05
0.03
0.04
Interest Cover
3.40
4.51
4.10
2.71
1.51
-48.54
-28.04
-23.62

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.