Nifty
Sensex
:
:
22234.90
73282.37
17.45 (0.08%)
124.13 (0.17%)

IT - Software Services

Rating :
65/99

BSE: 534758 | NSE: CIGNITITEC

1094.55
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1096.00
  •  1113.45
  •  1085.95
  •  1097.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  143276
  •  1573.12
  •  1204.00
  •  590.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,987.58
  • 15.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,941.28
  • 0.50%
  • 4.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.77%
  • 2.89%
  • 55.82%
  • FII
  • DII
  • Others
  • 6.04%
  • 0.07%
  • 2.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.32
  • 15.09
  • 22.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.92
  • 12.35
  • 10.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.75
  • 2.70
  • 16.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 12.17
  • 14.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.68
  • 3.85
  • 3.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.74
  • 7.76
  • 8.95

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
468.02
427.99
9.35%
451.83
416.65
8.44%
439.52
377.97
16.28%
424.97
344.08
23.51%
Expenses
403.45
363.97
10.85%
387.00
355.89
8.74%
378.28
333.42
13.45%
356.59
311.47
14.49%
EBITDA
64.57
64.02
0.86%
64.83
60.76
6.70%
61.25
44.55
37.49%
68.37
32.62
109.60%
EBIDTM
13.80%
14.96%
14.35%
14.58%
13.94%
11.79%
16.09%
9.48%
Other Income
7.31
7.76
-5.80%
5.32
2.17
145.16%
5.52
1.11
397.30%
3.67
5.29
-30.62%
Interest
0.92
1.15
-20.00%
1.14
1.06
7.55%
1.05
1.06
-0.94%
1.12
1.50
-25.33%
Depreciation
7.85
7.15
9.79%
7.59
6.89
10.16%
7.11
5.33
33.40%
7.02
4.91
42.97%
PBT
63.12
63.48
-0.57%
61.42
54.98
11.71%
58.61
39.27
49.25%
63.90
31.50
102.86%
Tax
15.08
16.93
-10.93%
15.56
13.46
15.60%
14.05
8.27
69.89%
14.66
8.89
64.90%
PAT
48.04
46.55
3.20%
45.86
41.53
10.43%
44.56
31.00
43.74%
49.24
22.60
117.88%
PATM
10.26%
10.88%
10.15%
9.97%
10.14%
8.20%
11.59%
6.57%
EPS
17.60
17.08
3.04%
16.80
15.24
10.24%
16.34
11.39
43.46%
18.07
8.06
124.19%

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
1,784.34
1,647.58
1,241.80
896.53
871.97
816.08
693.28
619.26
594.84
378.88
259.10
Net Sales Growth
13.89%
32.68%
38.51%
2.82%
6.85%
17.71%
11.95%
4.11%
57.00%
46.23%
 
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
1,784.34
1,647.58
1,241.80
896.53
871.97
816.08
693.28
619.26
594.84
378.88
259.10
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,525.32
1,409.88
1,113.32
751.27
744.11
683.31
641.55
646.43
497.22
341.17
223.52
Power & Fuel Cost
-
4.72
3.24
3.19
3.87
4.06
4.92
5.86
0.02
1.82
0.85
% Of Sales
-
0.29%
0.26%
0.36%
0.44%
0.50%
0.71%
0.95%
0.00%
0.48%
0.33%
Employee Cost
-
964.46
739.27
521.58
518.96
475.36
470.10
451.33
390.29
217.16
126.70
% Of Sales
-
58.54%
59.53%
58.18%
59.52%
58.25%
67.81%
72.88%
65.61%
57.32%
48.90%
Manufacturing Exp.
-
4.31
6.42
5.38
2.87
1.17
0.00
75.65
11.23
60.73
18.88
% Of Sales
-
0.26%
0.52%
0.60%
0.33%
0.14%
0%
12.22%
1.89%
16.03%
7.29%
General & Admin Exp.
-
71.93
65.70
42.12
68.85
79.18
76.02
92.56
83.50
52.83
32.23
% Of Sales
-
4.37%
5.29%
4.70%
7.90%
9.70%
10.97%
14.95%
14.04%
13.94%
12.44%
Selling & Distn. Exp.
-
33.46
37.95
19.43
18.05
10.41
4.94
3.57
5.67
4.94
1.30
% Of Sales
-
2.03%
3.06%
2.17%
2.07%
1.28%
0.71%
0.58%
0.95%
1.30%
0.50%
Miscellaneous Exp.
-
4.98
4.21
1.52
1.87
7.17
8.14
11.01
4.58
2.65
1.30
% Of Sales
-
0.30%
0.34%
0.17%
0.21%
0.88%
1.17%
1.78%
0.77%
0.70%
0.00%
EBITDA
259.02
237.70
128.48
145.26
127.86
132.77
51.73
-27.17
97.62
37.71
35.58
EBITDA Margin
14.52%
14.43%
10.35%
16.20%
14.66%
16.27%
7.46%
-4.39%
16.41%
9.95%
13.73%
Other Income
21.82
14.72
14.24
13.66
22.46
27.25
0.89
5.34
3.74
1.56
0.90
Interest
4.23
4.40
5.05
5.59
8.00
14.64
16.98
16.10
6.03
2.94
1.19
Depreciation
29.57
26.38
16.16
12.27
11.48
3.15
2.71
16.96
11.29
5.42
2.43
PBT
247.05
221.64
121.52
141.06
130.84
142.23
32.94
-54.89
84.03
30.90
32.85
Tax
59.35
53.32
29.78
35.71
9.24
-5.13
0.77
7.86
34.36
5.54
7.30
Tax Rate
24.02%
24.06%
24.51%
25.32%
7.06%
-3.61%
2.34%
-2.03%
40.89%
17.93%
22.22%
PAT
187.70
168.32
91.74
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
25.54
PAT before Minority Interest
187.70
168.32
91.74
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
25.54
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
10.52%
10.22%
7.39%
11.75%
13.95%
18.06%
4.64%
-63.76%
8.35%
6.69%
9.86%
PAT Growth
32.48%
83.48%
-12.91%
-13.37%
-17.48%
358.07%
-
-
95.98%
-0.74%
 
EPS
68.75
61.66
33.60
38.59
44.54
53.98
11.78
-144.63
18.20
9.29
9.36

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
589.35
459.84
372.35
267.24
150.74
6.88
-40.81
359.62
269.08
112.42
Share Capital
27.26
28.05
28.02
27.85
27.66
27.25
26.51
25.50
24.74
20.82
Total Reserves
557.89
430.68
342.88
234.13
114.30
-40.41
-102.11
300.96
214.61
87.42
Non-Current Liabilities
35.13
35.17
27.54
38.54
7.47
21.31
20.64
2.18
5.38
1.95
Secured Loans
0.00
0.00
0.00
0.00
0.00
14.81
20.37
0.00
3.62
0.19
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
21.93
17.69
12.35
9.01
7.47
6.49
5.23
0.00
1.43
0.94
Current Liabilities
215.62
196.93
126.92
174.13
149.28
209.85
243.11
274.12
109.62
70.53
Trade Payables
115.49
93.85
61.89
60.14
56.18
54.24
52.30
93.47
36.03
12.92
Other Current Liabilities
41.74
32.24
28.03
22.42
15.42
26.59
41.34
14.96
10.18
12.94
Short Term Borrowings
30.44
46.96
16.11
83.77
73.69
111.01
118.85
127.05
38.26
25.20
Short Term Provisions
27.96
23.88
20.89
7.79
3.99
18.00
30.63
38.65
25.15
19.48
Total Liabilities
840.10
691.94
526.81
479.91
307.49
238.04
222.94
635.92
384.08
184.90
Net Block
135.27
112.95
93.23
101.96
68.48
61.72
63.70
141.40
71.12
68.57
Gross Block
188.15
138.81
119.51
116.01
78.73
68.68
67.92
172.24
90.68
81.79
Accumulated Depreciation
52.88
25.86
26.28
14.05
10.25
6.96
4.22
30.84
19.55
13.22
Non Current Assets
162.63
135.58
98.31
110.61
72.73
66.68
68.92
334.48
142.18
97.35
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.34
55.04
9.99
Non Current Investment
1.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.79
4.96
5.08
5.16
4.22
4.80
4.98
128.74
16.01
18.80
Other Non Current Assets
19.93
17.67
0.00
3.50
0.03
0.16
0.24
0.00
0.00
0.00
Current Assets
677.47
556.36
428.50
369.30
234.77
171.36
154.02
281.24
241.59
87.28
Current Investments
175.64
120.13
80.46
48.89
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
255.15
226.78
157.72
164.41
123.69
114.68
103.49
175.82
134.70
63.86
Cash & Bank
106.74
115.40
127.92
87.13
61.56
18.34
16.26
4.17
33.89
5.65
Other Current Assets
139.93
23.95
34.78
34.10
49.52
38.36
34.26
101.26
72.99
17.76
Short Term Loans & Adv.
113.03
70.10
27.63
34.76
16.03
25.18
23.34
37.51
49.87
15.93
Net Current Assets
461.85
359.43
301.58
195.17
85.49
-38.49
-89.09
7.12
131.97
16.75
Total Assets
840.10
691.94
526.81
479.91
307.50
238.04
222.94
635.93
384.08
184.89

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
157.17
38.21
144.86
86.60
126.99
34.96
-48.28
115.30
-28.11
24.49
PBT
221.64
121.52
141.06
130.84
142.23
32.94
-386.97
84.03
31.25
32.85
Adjustment
26.95
19.61
9.32
11.57
29.13
38.98
392.89
48.27
33.70
1.31
Changes in Working Capital
-33.99
-73.87
22.06
-52.30
-29.69
-29.36
-34.06
-17.01
-93.06
-9.67
Cash after chg. in Working capital
214.61
67.26
172.43
90.11
141.66
42.57
-28.14
115.30
-28.11
24.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.43
-29.05
-27.57
-3.51
-14.67
-7.60
-20.14
0.00
0.00
0.00
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
-56.46
-52.36
-43.87
-136.17
-7.11
-2.83
-3.13
-203.36
-51.16
-53.37
Net Fixed Assets
-9.34
-14.98
-3.14
-32.40
-9.48
-0.50
85.93
-21.55
-50.61
-6.51
Net Investments
-87.86
-39.67
-31.57
-48.89
0.00
0.39
0.00
-3.04
-13.63
-30.51
Others
40.74
2.29
-9.16
-54.88
2.37
-2.72
-89.06
-178.77
13.08
-16.35
Cash from Financing Activity
-68.76
-19.66
-14.34
-12.58
-134.63
-28.80
52.97
52.21
107.51
32.54
Net Cash Inflow / Outflow
31.95
-33.81
86.65
-62.15
-14.76
3.34
1.56
-35.86
28.24
3.66
Opening Cash & Equivalents
-21.98
9.50
-74.46
-0.58
1.96
0.65
1.77
33.89
5.65
1.99
Closing Cash & Equivalent
13.35
-21.98
9.50
-74.46
-11.72
1.96
0.65
3.97
33.89
5.65

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.)
214.68
163.53
132.37
94.08
51.32
-4.83
-28.52
120.10
96.62
51.87
ROA
21.97%
15.06%
20.93%
30.89%
54.02%
13.96%
-91.94%
9.74%
8.91%
18.01%
ROE
32.25%
22.12%
33.29%
60.21%
228.80%
0.00%
-342.37%
18.22%
14.61%
31.23%
ROCE
40.13%
28.27%
39.66%
48.25%
86.50%
41.37%
-130.24%
23.14%
15.05%
31.97%
Fixed Asset Turnover
10.08
9.61
7.61
8.96
11.07
10.15
5.16
4.52
4.39
4.17
Receivable days
53.38
56.51
65.57
60.30
53.31
57.43
82.31
95.27
95.65
73.25
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
0.00
0.00
38.18
40.66
40.18
48.01
54.81
30.38
29.54
Cash Conversion Cycle
53.38
56.51
65.57
22.12
12.65
17.25
34.30
40.46
65.27
43.70
Total Debt/Equity
0.05
0.10
0.04
0.32
0.52
-9.98
-1.90
0.41
0.18
0.24
Interest Cover
51.41
25.08
26.23
17.36
10.72
2.94
-23.04
14.93
11.50
28.51

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.