Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

IT - Software

Rating :
39/99

BSE: 539122 | NSE: BODHTREE

21.75
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 21.15
  • 22.20
  • 21.15
  • 21.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37
  •  0.34
  •  54.70
  •  20.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43.41
  • 64.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52.89
  • N/A
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.22%
  • 10.26%
  • 43.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 13.08
  • 7.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.61
  • 12.16
  • -7.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 68.68
  • 35.74
  • 17.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.62
  • 10.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.96
  • 1.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.05
  • 4.95

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
49.84
47.03
5.97%
24.26
33.03
-26.55%
21.74
37.92
-42.67%
8.34
27.62
-69.80%
Expenses
47.04
44.02
6.86%
27.05
29.27
-7.58%
19.02
34.67
-45.14%
6.95
24.77
-71.94%
EBITDA
2.80
3.01
-6.98%
-2.79
3.76
-
2.72
3.25
-16.31%
1.39
2.85
-51.23%
EBIDTM
5.63%
6.40%
-11.49%
11.37%
12.52%
8.57%
16.68%
10.31%
Other Income
1.02
8.70
-88.28%
0.06
0.11
-45.45%
0.05
0.02
150.00%
0.97
0.06
1,516.67%
Interest
0.20
0.34
-41.18%
0.35
0.54
-35.19%
0.28
0.36
-22.22%
0.29
0.36
-19.44%
Depreciation
1.23
1.19
3.36%
1.15
1.44
-20.14%
1.15
1.27
-9.45%
1.20
0.97
23.71%
PBT
2.41
10.18
-76.33%
-4.23
1.89
-
1.34
1.64
-18.29%
0.88
1.59
-44.65%
Tax
-0.31
1.19
-
-0.12
0.00
-
0.29
0.38
-23.68%
-0.14
0.47
-
PAT
2.71
8.99
-69.86%
-4.11
1.89
-
1.05
1.26
-16.67%
1.02
1.12
-8.93%
PATM
5.45%
19.11%
-16.95%
5.71%
4.83%
3.32%
12.21%
4.06%
EPS
1.36
4.50
-69.78%
-2.06
0.95
-
0.53
0.63
-15.87%
0.51
0.56
-8.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Net Sales
104.18
145.60
141.43
116.35
114.50
78.76
46.21
28.14
27.65
19.75
Net Sales Growth
-28.45%
2.95%
21.56%
1.62%
45.38%
70.44%
64.21%
1.77%
40.0%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
104.19
145.60
141.43
116.35
114.50
78.76
46.21
28.14
27.65
19.75
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
100.06
132.91
135.22
97.34
100.40
71.61
42.69
31.20
35.01
23.46
Power & Fuel Cost
-
0.22
0.29
0.33
0.34
0.36
0.49
0.72
0.69
0.64
% Of Sales
-
0.15%
0.21%
0.28%
0.30%
0.46%
1.06%
2.56%
2.50%
3.24%
Employee Cost
-
3.70
5.95
11.33
15.45
15.53
17.43
19.45
18.41
11.47
% Of Sales
-
2.54%
4.21%
9.74%
13.49%
19.72%
37.72%
69.12%
66.58%
58.08%
Manufacturing Exp.
-
0.43
0.69
0.63
0.82
0.80
0.75
0.18
0.23
0.00
% Of Sales
-
0.30%
0.49%
0.54%
0.72%
1.02%
1.62%
0.64%
0.83%
0%
General & Admin Exp.
-
2.60
3.01
4.96
4.32
3.78
5.82
6.67
9.70
8.88
% Of Sales
-
1.79%
2.13%
4.26%
3.77%
4.80%
12.59%
23.70%
35.08%
44.96%
Selling & Distn. Exp.
-
0.08
0.07
0.07
0.20
0.10
0.04
1.06
1.13
1.64
% Of Sales
-
0.05%
0.05%
0.06%
0.17%
0.13%
0.09%
3.77%
4.09%
8.30%
Miscellaneous Exp.
-
0.28
10.16
0.63
0.64
0.31
0.33
1.76
4.11
0.48
% Of Sales
-
0.19%
7.18%
0.54%
0.56%
0.39%
0.71%
6.25%
14.86%
2.43%
EBITDA
4.12
12.69
6.21
19.01
14.10
7.15
3.52
-3.06
-7.36
-3.71
EBITDA Margin
3.95%
8.72%
4.39%
16.34%
12.31%
9.08%
7.62%
-10.87%
-26.62%
-18.78%
Other Income
2.10
8.83
10.01
2.65
0.23
0.88
1.51
0.89
0.99
1.74
Interest
1.12
1.60
2.77
3.51
2.08
2.52
2.48
0.13
0.28
0.14
Depreciation
4.73
4.63
6.81
5.86
5.79
1.20
1.27
1.88
1.54
1.44
PBT
0.40
15.30
6.64
12.30
6.45
4.31
1.28
-4.17
-8.20
-3.56
Tax
-0.28
2.58
2.51
4.46
2.15
1.55
-0.49
-0.78
1.32
1.60
Tax Rate
-70.00%
16.86%
37.80%
36.26%
33.33%
35.96%
-38.28%
11.94%
-16.10%
-44.94%
PAT
0.67
12.72
4.13
7.84
4.30
2.76
1.77
-4.76
-6.55
-2.28
PAT before Minority Interest
0.67
12.72
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
0.00
1.00
2.96
2.88
PAT Margin
0.64%
8.74%
2.92%
6.74%
3.76%
3.50%
3.83%
-16.92%
-23.69%
-11.54%
PAT Growth
-94.95%
207.99%
-47.32%
82.33%
55.80%
55.93%
-
-
-
 
EPS
0.34
6.36
2.07
3.92
2.15
1.38
0.89
-2.38
-3.28
-1.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Shareholder's Funds
67.51
53.84
49.95
43.98
40.88
38.12
15.83
17.01
24.72
Share Capital
19.96
19.96
19.96
19.96
18.05
20.60
6.34
6.34
6.34
Total Reserves
47.55
33.88
29.99
24.02
22.83
17.52
0.38
10.67
14.63
Non-Current Liabilities
4.11
8.30
2.70
2.75
-0.05
1.45
0.32
1.33
1.57
Secured Loans
0.41
0.80
1.08
1.75
0.44
0.37
0.32
0.54
0.68
Unsecured Loans
3.28
7.48
1.25
1.37
0.00
2.00
0.00
0.00
0.23
Long Term Provisions
0.20
0.19
0.73
0.69
0.44
0.36
0.00
0.00
0.00
Current Liabilities
69.44
66.46
97.19
61.47
49.20
24.60
4.01
7.52
4.40
Trade Payables
42.08
35.44
64.58
18.23
15.04
4.27
1.34
1.32
1.88
Other Current Liabilities
19.25
23.06
24.08
25.03
26.62
11.79
1.68
0.71
0.60
Short Term Borrowings
8.07
7.93
8.45
18.12
7.28
8.26
0.00
0.00
0.00
Short Term Provisions
0.03
0.03
0.08
0.09
0.27
0.28
0.99
5.48
1.92
Total Liabilities
141.06
128.60
149.84
108.20
90.03
64.17
28.83
35.53
43.33
Net Block
7.13
11.78
18.10
14.92
13.80
4.60
9.43
9.24
9.86
Gross Block
38.51
38.74
38.29
29.25
22.34
12.12
16.43
15.13
14.26
Accumulated Depreciation
31.38
26.96
20.19
14.33
8.54
7.52
6.99
5.89
4.41
Non Current Assets
33.65
33.13
26.88
30.93
28.82
26.57
9.91
9.61
10.30
Capital Work in Progress
25.83
14.56
1.51
8.71
7.69
9.73
0.10
0.00
0.06
Non Current Investment
0.69
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
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
0.00
Current Assets
107.41
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
0.00
17.00
Inventories
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
83.93
72.77
106.12
57.72
38.16
24.43
8.37
8.98
6.05
Cash & Bank
3.07
3.48
3.43
3.07
3.59
2.25
3.03
12.24
2.93
Other Current Assets
20.08
0.07
0.25
1.83
19.46
10.92
7.48
4.66
7.02
Short Term Loans & Adv.
19.99
19.16
13.18
14.64
12.21
5.57
7.48
4.66
7.02
Net Current Assets
37.97
29.02
25.78
15.79
12.00
12.99
14.87
18.36
28.60
Total Assets
141.06
128.61
149.85
108.19
90.02
64.16
28.82
35.52
43.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
0.89
9.30
17.07
-3.89
13.67
2.49
-9.31
-5.03
-6.63
PBT
15.30
6.64
7.78
4.30
2.76
1.28
-4.17
-8.20
-3.56
Adjustment
-2.58
6.06
11.01
10.30
3.78
2.43
2.06
4.70
1.61
Changes in Working Capital
-11.83
-3.26
-3.23
-16.13
9.08
-1.48
-4.81
0.06
-3.97
Cash after chg. in Working capital
0.89
9.45
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
0.00
Tax Paid
0.00
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
4.20
-13.35
-1.55
-7.70
-8.14
-11.18
-2.28
15.54
-18.19
Net Fixed Assets
-11.04
-13.50
-1.84
-7.93
-8.18
-13.15
-0.52
0.59
Net Investments
6.03
0.49
0.03
0.03
-0.10
0.36
0.00
0.00
Others
9.21
-0.34
0.26
0.20
0.14
1.61
-1.76
14.95
Cash from Financing Activity
-5.31
3.95
-15.16
11.62
-5.32
8.72
2.38
-1.21
25.85
Net Cash Inflow / Outflow
-0.23
-0.10
0.36
0.03
0.22
0.02
-9.21
9.31
1.03
Opening Cash & Equivalents
-7.80
-7.70
3.07
0.25
0.03
0.01
12.24
2.93
1.90
Closing Cash & Equivalent
-8.03
-7.80
3.43
0.28
0.25
0.03
3.03
12.24
2.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
33.82
26.98
25.03
22.03
22.65
19.98
10.55
26.77
33.01
ROA
9.43%
2.97%
6.07%
4.34%
3.58%
3.80%
-17.89%
-24.13%
-11.92%
ROE
20.97%
7.96%
16.68%
10.14%
7.26%
8.46%
-48.64%
-50.19%
-24.66%
ROCE
22.41%
14.20%
24.69%
14.82%
13.93%
11.54%
-38.10%
-36.72%
-13.35%
Fixed Asset Turnover
3.77
3.67
3.45
4.44
4.57
3.24
1.78
1.88
1.38
Receivable days
196.41
230.84
256.98
152.82
145.03
129.55
112.53
99.20
111.76
Inventory Days
0.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
797.09
261.51
189.93
50.01
20.65
25.78
43.68
Cash Conversion Cycle
197.23
230.84
-540.11
-108.69
-44.91
79.54
91.88
73.42
68.07
Total Debt/Equity
0.19
0.31
0.24
0.51
0.20
0.29
0.05
0.03
0.04
Interest Cover
10.57
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.