Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

IT - Software Services

Rating :
74/99

BSE: 534758 | NSE: CIGNITITEC

412.95
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  417.00
  •  424.85
  •  410.10
  •  421.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20786
  •  86.68
  •  504.90
  •  178.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,171.69
  • 10.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,168.33
  • N/A
  • 3.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.44%
  • 2.18%
  • 57.45%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 2.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.51
  • 7.95
  • 7.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.28
  • 5.19
  • 19.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 77.70
  • 19.61
  • 55.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.42
  • 7.28
  • 6.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.34
  • 2.10
  • 3.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 4.13
  • 3.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
221.20
214.60
3.08%
218.40
207.58
5.21%
233.04
206.44
12.89%
216.75
209.97
3.23%
Expenses
176.99
177.73
-0.42%
184.57
177.45
4.01%
203.19
179.70
13.07%
188.13
177.14
6.20%
EBITDA
44.21
36.87
19.91%
33.84
30.13
12.31%
29.85
26.74
11.63%
28.62
32.82
-12.80%
EBIDTM
19.99%
17.18%
15.49%
14.51%
14.01%
14.01%
13.21%
15.63%
Other Income
2.93
5.34
-45.13%
7.07
5.52
28.08%
8.34
3.36
148.21%
5.64
2.88
95.83%
Interest
1.57
1.93
-18.65%
1.62
2.06
-21.36%
2.00
4.50
-55.56%
2.01
2.73
-26.37%
Depreciation
3.03
2.86
5.94%
3.02
2.86
5.59%
2.98
0.84
254.76%
2.78
0.90
208.89%
PBT
42.54
37.43
13.65%
36.27
30.73
18.03%
33.21
24.75
34.18%
29.47
32.07
-8.11%
Tax
17.32
1.71
912.87%
7.16
2.23
221.08%
3.96
-5.13
-
1.35
3.28
-58.84%
PAT
25.22
35.72
-29.40%
29.11
28.50
2.14%
29.26
29.88
-2.07%
28.12
28.79
-2.33%
PATM
11.40%
16.64%
13.33%
13.73%
7.11%
7.11%
12.97%
13.71%
EPS
9.04
12.80
-29.38%
10.43
10.22
2.05%
10.49
10.71
-2.05%
10.08
10.32
-2.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
889.39
871.97
816.08
693.28
619.26
594.84
378.88
259.10
150.88
33.76
Net Sales Growth
6.06%
6.85%
17.71%
11.95%
4.11%
57.00%
46.23%
71.73%
346.92%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,754.71
871.97
816.08
693.28
619.26
594.84
378.88
259.10
150.88
33.76
GP Margin
-422.17%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
752.88
746.27
683.31
641.55
646.43
497.22
341.17
223.52
142.11
30.74
Power & Fuel Cost
-
3.87
4.06
4.92
5.86
0.02
1.82
0.85
0.61
0.24
% Of Sales
-
0.44%
0.50%
0.71%
0.95%
0.00%
0.48%
0.33%
0.40%
0.71%
Employee Cost
-
518.96
475.36
470.10
451.33
390.29
217.16
126.70
66.38
25.08
% Of Sales
-
59.52%
58.25%
67.81%
72.88%
65.61%
57.32%
48.90%
44.00%
74.29%
Manufacturing Exp.
-
2.87
1.17
0.00
75.65
11.23
60.73
18.88
2.59
0.20
% Of Sales
-
0.33%
0.14%
0%
12.22%
1.89%
16.03%
7.29%
1.72%
0.59%
General & Admin Exp.
-
68.85
79.18
76.02
92.56
83.50
52.83
32.23
28.95
4.28
% Of Sales
-
7.90%
9.70%
10.97%
14.95%
14.04%
13.94%
12.44%
19.19%
12.68%
Selling & Distn. Exp.
-
18.05
10.41
4.94
3.57
5.67
4.94
1.30
1.27
0.88
% Of Sales
-
2.07%
1.28%
0.71%
0.58%
0.95%
1.30%
0.50%
0.84%
2.61%
Miscellaneous Exp.
-
4.03
7.17
8.14
11.01
4.58
2.65
0.01
0.01
0.02
% Of Sales
-
0.46%
0.88%
1.17%
1.78%
0.77%
0.70%
0.00%
0.01%
0.06%
EBITDA
136.52
125.70
132.77
51.73
-27.17
97.62
37.71
35.58
8.77
3.02
EBITDA Margin
15.35%
14.42%
16.27%
7.46%
-4.39%
16.41%
9.95%
13.73%
5.81%
8.95%
Other Income
23.98
24.62
27.25
0.89
5.34
3.74
1.56
0.90
0.03
0.08
Interest
7.20
8.00
14.64
16.98
16.10
6.03
2.94
1.19
0.31
0.33
Depreciation
11.81
11.48
3.15
2.71
16.96
11.29
5.42
2.43
1.57
0.98
PBT
141.49
130.84
142.23
32.94
-54.89
84.03
30.90
32.85
6.92
1.78
Tax
29.79
9.24
-5.13
0.77
7.86
34.36
5.54
7.30
1.91
0.60
Tax Rate
21.05%
7.06%
-3.61%
2.34%
-2.03%
40.89%
17.93%
22.22%
27.60%
33.71%
PAT
111.71
121.60
147.36
32.17
-394.83
49.68
25.35
25.54
5.00
1.18
PAT before Minority Interest
111.71
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
PAT Margin
12.56%
13.95%
18.06%
4.64%
-63.76%
8.35%
6.69%
9.86%
3.31%
3.50%
PAT Growth
-9.10%
-17.48%
358.07%
-
-
95.98%
-0.74%
410.80%
323.73%
 
EPS
40.04
43.58
52.82
11.53
-141.52
17.81
9.09
9.15
1.79
0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
267.24
150.74
6.88
-40.81
359.62
269.08
112.42
55.85
38.08
Share Capital
27.85
27.66
27.25
26.51
25.50
24.74
20.82
18.85
16.89
Total Reserves
234.13
114.30
-40.41
-102.11
300.96
214.61
87.42
37.01
21.19
Non-Current Liabilities
38.54
7.47
21.31
20.64
2.18
5.38
1.95
1.46
5.25
Secured Loans
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
0.64
Long Term Provisions
9.01
7.47
6.49
5.23
0.00
1.43
0.94
0.30
0.17
Current Liabilities
174.13
149.28
209.85
243.11
274.12
109.62
70.53
41.48
24.78
Trade Payables
60.14
56.18
54.24
52.30
93.47
36.03
12.92
12.22
8.44
Other Current Liabilities
22.42
15.42
26.59
41.34
14.96
10.18
12.94
0.56
3.77
Short Term Borrowings
83.77
73.69
111.01
118.85
127.05
38.26
25.20
18.63
10.88
Short Term Provisions
7.79
3.99
18.00
30.63
38.65
25.15
19.48
10.06
1.69
Total Liabilities
479.91
307.49
238.04
222.94
635.92
384.08
184.90
98.79
68.11
Net Block
101.96
68.48
61.72
63.70
141.40
71.12
68.57
31.83
28.93
Gross Block
116.01
78.73
68.68
67.92
172.24
90.68
81.79
42.61
38.14
Accumulated Depreciation
14.05
10.25
6.96
4.22
30.84
19.55
13.22
10.78
9.21
Non Current Assets
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
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
Long Term Loans & Adv.
5.16
4.22
4.80
4.98
128.74
16.01
18.80
4.60
1.09
Other Non Current Assets
3.50
0.03
0.16
0.24
0.00
0.00
0.00
0.00
0.01
Current Assets
369.30
234.77
171.36
154.02
281.24
241.59
87.28
52.14
34.56
Current Investments
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
Sundry Debtors
164.41
123.69
114.68
103.49
175.82
134.70
63.86
40.13
20.44
Cash & Bank
87.13
61.56
18.34
16.26
4.17
33.89
5.65
1.99
1.40
Other Current Assets
68.87
33.49
13.18
10.92
101.26
72.99
17.76
10.02
12.72
Short Term Loans & Adv.
16.57
16.03
25.18
23.34
37.51
49.87
15.93
9.09
12.14
Net Current Assets
195.17
85.49
-38.49
-89.09
7.12
131.97
16.75
10.66
9.78
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
86.60
126.99
34.96
-48.28
115.30
-28.11
24.49
-1.39
0.00
PBT
130.84
142.23
32.94
-386.97
84.03
31.25
32.85
6.92
0.00
Adjustment
11.57
29.13
38.98
392.89
48.27
33.70
1.31
1.96
0.00
Changes in Working Capital
-52.30
-29.69
-29.36
-34.06
-17.01
-93.06
-9.67
-10.27
0.00
Cash after chg. in Working capital
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
Tax Paid
-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
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
-136.17
-7.11
-2.83
-3.13
-203.36
-51.16
-53.37
-14.45
0.00
Net Fixed Assets
-32.40
-9.48
-0.50
85.93
-21.55
-50.61
-6.51
-1.57
Net Investments
-48.89
0.00
0.39
0.00
-3.04
-13.63
-30.51
0.00
Others
-54.88
2.37
-2.72
-89.06
-178.77
13.08
-16.35
-12.88
Cash from Financing Activity
-12.58
-134.63
-28.80
52.97
52.21
107.51
32.54
16.43
0.00
Net Cash Inflow / Outflow
-62.15
-14.76
3.34
1.56
-35.86
28.24
3.66
0.59
0.00
Opening Cash & Equivalents
-11.72
1.96
0.65
1.77
33.89
5.65
1.99
1.40
0.00
Closing Cash & Equivalent
-74.46
-11.72
1.96
0.65
3.97
33.89
5.65
1.99
0.00

Financial Ratios

Consolidated /

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

News Update:


  • Cigniti Technologies partners with BABB
    1st Oct 2020, 14:32 PM

    The company has leveraged it’s proven mobile quality engineering methodology to perform both functional and non-functional testing of the BABB mobile app

    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.