Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

IT - Software Services

Rating :
62/99

BSE: 534758 | NSE: CIGNITITEC

580.95
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  590.25
  •  600.00
  •  575.25
  •  601.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  213914
  •  1254.74
  •  678.00
  •  253.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,629.50
  • 16.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,517.70
  • 0.43%
  • 4.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.23%
  • 3.50%
  • 56.05%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.00%
  • 2.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.81
  • 7.68
  • 3.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.30
  • 22.03
  • 1.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.70
  • -
  • -10.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.97
  • 7.26
  • 7.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 2.10
  • 7.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 3.33
  • 7.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
264.36
218.40
21.04%
233.02
233.04
-0.01%
223.90
216.75
3.30%
221.20
214.60
3.08%
Expenses
240.04
182.34
31.64%
200.77
203.19
-1.19%
191.96
188.13
2.04%
176.99
177.73
-0.42%
EBITDA
24.31
36.06
-32.58%
32.25
29.85
8.04%
31.94
28.62
11.60%
44.21
36.87
19.91%
EBIDTM
9.20%
16.51%
13.84%
12.81%
14.27%
13.21%
19.99%
17.18%
Other Income
4.15
4.85
-14.43%
2.31
8.34
-72.30%
4.37
5.64
-22.52%
2.93
5.34
-45.13%
Interest
1.05
1.62
-35.19%
1.18
2.00
-41.00%
1.23
2.01
-38.81%
1.57
1.93
-18.65%
Depreciation
3.32
3.02
9.93%
3.10
2.98
4.03%
3.12
2.78
12.23%
3.03
2.86
5.94%
PBT
24.09
36.27
-33.58%
30.28
33.21
-8.82%
31.97
29.47
8.48%
42.54
37.43
13.65%
Tax
3.67
7.16
-48.74%
5.61
3.96
41.67%
5.62
1.35
316.30%
17.32
1.71
912.87%
PAT
20.42
29.11
-29.85%
24.67
29.26
-15.69%
26.35
28.12
-6.29%
25.22
35.72
-29.40%
PATM
7.72%
13.33%
10.59%
12.55%
11.77%
12.97%
11.40%
16.64%
EPS
7.29
10.45
-30.24%
8.80
10.51
-16.27%
9.44
10.15
-7.00%
9.05
12.90
-29.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
942.48
896.53
871.97
816.08
693.28
619.26
594.84
378.88
259.10
150.88
33.76
Net Sales Growth
6.76%
2.82%
6.85%
17.71%
11.95%
4.11%
57.00%
46.23%
71.73%
346.92%
 
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
942.48
896.53
871.97
816.08
693.28
619.26
594.84
378.88
259.10
150.88
33.76
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
809.76
751.27
744.11
683.31
641.55
646.43
497.22
341.17
223.52
142.11
30.74
Power & Fuel Cost
-
3.19
3.87
4.06
4.92
5.86
0.02
1.82
0.85
0.61
0.24
% Of Sales
-
0.36%
0.44%
0.50%
0.71%
0.95%
0.00%
0.48%
0.33%
0.40%
0.71%
Employee Cost
-
521.58
518.96
475.36
470.10
451.33
390.29
217.16
126.70
66.38
25.08
% Of Sales
-
58.18%
59.52%
58.25%
67.81%
72.88%
65.61%
57.32%
48.90%
44.00%
74.29%
Manufacturing Exp.
-
5.38
2.87
1.17
0.00
75.65
11.23
60.73
18.88
2.59
0.20
% Of Sales
-
0.60%
0.33%
0.14%
0%
12.22%
1.89%
16.03%
7.29%
1.72%
0.59%
General & Admin Exp.
-
42.30
68.85
79.18
76.02
92.56
83.50
52.83
32.23
28.95
4.28
% Of Sales
-
4.72%
7.90%
9.70%
10.97%
14.95%
14.04%
13.94%
12.44%
19.19%
12.68%
Selling & Distn. Exp.
-
19.43
18.05
10.41
4.94
3.57
5.67
4.94
1.30
1.27
0.88
% Of Sales
-
2.17%
2.07%
1.28%
0.71%
0.58%
0.95%
1.30%
0.50%
0.84%
2.61%
Miscellaneous Exp.
-
1.34
1.87
7.17
8.14
11.01
4.58
2.65
0.01
0.01
0.88
% Of Sales
-
0.15%
0.21%
0.88%
1.17%
1.78%
0.77%
0.70%
0.00%
0.01%
0.06%
EBITDA
132.71
145.26
127.86
132.77
51.73
-27.17
97.62
37.71
35.58
8.77
3.02
EBITDA Margin
14.08%
16.20%
14.66%
16.27%
7.46%
-4.39%
16.41%
9.95%
13.73%
5.81%
8.95%
Other Income
13.76
13.66
22.46
27.25
0.89
5.34
3.74
1.56
0.90
0.03
0.08
Interest
5.03
5.59
8.00
14.64
16.98
16.10
6.03
2.94
1.19
0.31
0.33
Depreciation
12.57
12.27
11.48
3.15
2.71
16.96
11.29
5.42
2.43
1.57
0.98
PBT
128.88
141.06
130.84
142.23
32.94
-54.89
84.03
30.90
32.85
6.92
1.78
Tax
32.22
35.71
9.24
-5.13
0.77
7.86
34.36
5.54
7.30
1.91
0.60
Tax Rate
25.00%
25.32%
7.06%
-3.61%
2.34%
-2.03%
40.89%
17.93%
22.22%
27.60%
33.71%
PAT
96.66
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
25.54
5.00
1.18
PAT before Minority Interest
96.66
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
25.54
5.00
1.18
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
10.26%
11.75%
13.95%
18.06%
4.64%
-63.76%
8.35%
6.69%
9.86%
3.31%
3.50%
PAT Growth
-20.91%
-13.37%
-17.48%
358.07%
-
-
95.98%
-0.74%
410.80%
323.73%
 
EPS
34.52
37.62
43.43
52.63
11.49
-141.01
17.74
9.05
9.12
1.79
0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
372.35
267.24
150.74
6.88
-40.81
359.62
269.08
112.42
55.85
38.08
Share Capital
28.02
27.85
27.66
27.25
26.51
25.50
24.74
20.82
18.85
16.89
Total Reserves
342.88
234.13
114.30
-40.41
-102.11
300.96
214.61
87.42
37.01
21.19
Non-Current Liabilities
27.54
38.54
7.47
21.31
20.64
2.18
5.38
1.95
1.46
5.25
Secured Loans
0.00
0.00
0.00
14.81
20.37
0.00
3.62
0.19
0.42
0.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.64
Long Term Provisions
12.35
9.01
7.47
6.49
5.23
0.00
1.43
0.94
0.30
0.17
Current Liabilities
126.92
174.13
149.28
209.85
243.11
274.12
109.62
70.53
41.48
24.78
Trade Payables
62.66
60.14
56.18
54.24
52.30
93.47
36.03
12.92
12.22
8.44
Other Current Liabilities
27.26
22.42
15.42
26.59
41.34
14.96
10.18
12.94
0.56
3.77
Short Term Borrowings
16.11
83.77
73.69
111.01
118.85
127.05
38.26
25.20
18.63
10.88
Short Term Provisions
20.89
7.79
3.99
18.00
30.63
38.65
25.15
19.48
10.06
1.69
Total Liabilities
526.81
479.91
307.49
238.04
222.94
635.92
384.08
184.90
98.79
68.11
Net Block
93.23
101.96
68.48
61.72
63.70
141.40
71.12
68.57
31.83
28.93
Gross Block
119.51
116.01
78.73
68.68
67.92
172.24
90.68
81.79
42.61
38.14
Accumulated Depreciation
26.28
14.05
10.25
6.96
4.22
30.84
19.55
13.22
10.78
9.21
Non Current Assets
98.31
110.61
72.73
66.68
68.92
334.48
142.18
97.35
46.41
33.55
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
64.34
55.04
9.99
9.99
3.51
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.08
5.16
4.22
4.80
4.98
128.74
16.01
18.80
4.60
1.09
Other Non Current Assets
0.00
3.50
0.03
0.16
0.24
0.00
0.00
0.00
0.00
0.01
Current Assets
428.50
369.30
234.77
171.36
154.02
281.24
241.59
87.28
52.14
34.56
Current Investments
80.46
48.89
0.00
0.00
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
157.72
164.41
123.69
114.68
103.49
175.82
134.70
63.86
40.13
20.44
Cash & Bank
127.92
87.13
61.56
18.34
16.26
4.17
33.89
5.65
1.99
1.40
Other Current Assets
62.41
34.10
33.49
13.18
34.26
101.26
72.99
17.76
10.02
12.72
Short Term Loans & Adv.
27.63
34.76
16.03
25.18
23.34
37.51
49.87
15.93
9.09
12.14
Net Current Assets
301.58
195.17
85.49
-38.49
-89.09
7.12
131.97
16.75
10.66
9.78
Total Assets
526.81
479.91
307.50
238.04
222.94
635.93
384.08
184.89
98.79
68.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
144.86
86.60
126.99
34.96
-48.28
115.30
-28.11
24.49
-1.39
0.00
PBT
141.06
130.84
142.23
32.94
-386.97
84.03
31.25
32.85
6.92
0.00
Adjustment
9.32
11.57
29.13
38.98
392.89
48.27
33.70
1.31
1.96
0.00
Changes in Working Capital
22.06
-52.30
-29.69
-29.36
-34.06
-17.01
-93.06
-9.67
-10.27
0.00
Cash after chg. in Working capital
172.43
90.11
141.66
42.57
-28.14
115.30
-28.11
24.49
-1.39
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.57
-3.51
-14.67
-7.60
-20.14
0.00
0.00
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
-43.87
-136.17
-7.11
-2.83
-3.13
-203.36
-51.16
-53.37
-14.45
0.00
Net Fixed Assets
-3.14
-32.40
-9.48
-0.50
85.93
-21.55
-50.61
-6.51
-1.57
Net Investments
-31.57
-48.89
0.00
0.39
0.00
-3.04
-13.63
-30.51
0.00
Others
-9.16
-54.88
2.37
-2.72
-89.06
-178.77
13.08
-16.35
-12.88
Cash from Financing Activity
-14.34
-12.58
-134.63
-28.80
52.97
52.21
107.51
32.54
16.43
0.00
Net Cash Inflow / Outflow
86.65
-62.15
-14.76
3.34
1.56
-35.86
28.24
3.66
0.59
0.00
Opening Cash & Equivalents
-2.69
-0.58
1.96
0.65
1.77
33.89
5.65
1.99
1.40
0.00
Closing Cash & Equivalent
9.50
-74.46
-11.72
1.96
0.65
3.97
33.89
5.65
1.99
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
132.37
94.08
51.32
-4.83
-28.52
120.10
96.62
51.87
29.51
22.55
ROA
20.93%
30.89%
54.02%
13.96%
-91.94%
9.74%
8.91%
18.01%
6.00%
1.73%
ROE
33.29%
60.21%
228.80%
0.00%
-342.37%
18.22%
14.61%
31.23%
10.68%
3.10%
ROCE
39.66%
48.25%
86.50%
41.37%
-130.24%
23.14%
15.05%
31.97%
11.44%
4.13%
Fixed Asset Turnover
7.61
8.96
11.07
10.15
5.16
4.52
4.39
4.17
3.74
0.88
Receivable days
65.57
60.30
53.31
57.43
82.31
95.27
95.65
73.25
73.26
221.04
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
39.80
38.18
40.66
40.18
48.01
54.81
30.38
29.54
49.90
111.84
Cash Conversion Cycle
25.77
22.12
12.65
17.25
34.30
40.46
65.27
43.70
23.37
109.21
Total Debt/Equity
0.04
0.32
0.52
-9.98
-1.90
0.41
0.18
0.24
0.35
0.34
Interest Cover
26.23
17.36
10.72
2.94
-23.04
14.93
11.50
28.51
23.09
6.42

News Update:


  • Cigniti Technologies opens first office in Singapore
    1st Jul 2021, 09:16 AM

    With this new expansion, the company further extends its global footprint in the Asia Pacific region

    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.