Nifty
Sensex
:
:
24565.35
80599.91
-203.00 (-0.82%)
-585.67 (-0.72%)

Business Support

Rating :
50/99

BSE: 543441 | NSE: CMSINFO

454.50
01-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  458
  •  462.55
  •  451
  •  458.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  454495
  •  207879530.3
  •  616.5
  •  410.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,467.88
  • 19.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,172.22
  • 2.09%
  • 3.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 3.68%
  • 23.29%
  • FII
  • DII
  • Others
  • 36.96%
  • 20.11%
  • 15.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 13.17
  • 8.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 14.92
  • 1.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.10
  • 17.19
  • 7.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.57

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
22.22
22.79
26.5
30.23
P/E Ratio
20.45
19.94
17.15
15.03
Revenue
2265
2425
2814
3175
EBITDA
599
627
752
852
Net Income
347
372
433
494
ROA
14.6
12.9
13.8
14.7
P/B Ratio
3.92
3.30
2.90
2.55
ROE
19.78
17.68
18.08
18.13
FCFF
322
323
233
451
FCFF Yield
4.29
4.31
3.1
6.02
Net Debt
-511
-597
BVPS
116.07
137.9
156.98
178.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
627.40
599.43
4.67%
619.07
627.08
-1.28%
581.49
582.30
-0.14%
624.54
543.73
14.86%
Expenses
469.52
447.15
5.00%
456.99
471.65
-3.11%
422.02
431.52
-2.20%
471.56
398.09
18.46%
EBITDA
157.88
152.28
3.68%
162.08
155.43
4.28%
159.47
150.79
5.76%
152.97
145.65
5.03%
EBIDTM
25.16%
25.40%
26.18%
24.79%
27.42%
25.89%
24.49%
26.79%
Other Income
16.36
11.50
42.26%
13.81
11.17
23.63%
11.71
7.83
49.55%
13.67
8.33
64.11%
Interest
4.12
3.74
10.16%
4.56
4.01
13.72%
4.72
3.92
20.41%
5.18
4.05
27.90%
Depreciation
44.52
38.77
14.83%
42.71
39.73
7.50%
41.04
37.73
8.77%
38.93
36.39
6.98%
PBT
125.59
121.27
3.56%
128.62
122.86
4.69%
125.42
116.97
7.22%
122.53
113.54
7.92%
Tax
32.02
30.48
5.05%
31.06
31.43
-1.18%
32.23
29.89
7.83%
31.62
29.19
8.32%
PAT
93.58
90.79
3.07%
97.56
91.42
6.72%
93.19
87.08
7.02%
90.92
84.36
7.78%
PATM
14.92%
15.15%
15.76%
14.58%
16.03%
14.95%
14.56%
15.51%
EPS
5.69
5.58
1.97%
5.94
5.62
5.69%
5.67
5.56
1.98%
5.57
5.39
3.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,452.50
2,424.53
2,264.68
1,914.73
1,589.67
1,306.09
1,383.24
1,007.45
1,140.09
1,339.15
1,186.29
Net Sales Growth
4.25%
7.06%
18.28%
20.45%
21.71%
-5.58%
37.30%
-11.63%
-14.86%
12.89%
 
Cost Of Goods Sold
229.64
238.95
194.87
116.18
153.80
179.64
191.32
81.69
231.73
325.27
226.13
Gross Profit
2,222.86
2,185.59
2,069.81
1,798.56
1,435.88
1,126.44
1,191.92
925.76
908.36
1,013.89
960.17
GP Margin
90.64%
90.14%
91.40%
93.93%
90.33%
86.25%
86.17%
91.89%
79.67%
75.71%
80.94%
Total Expenditure
1,820.09
1,858.32
1,696.86
1,378.72
1,217.00
1,023.66
1,129.33
851.80
1,011.45
1,173.34
1,008.81
Power & Fuel Cost
-
20.25
21.81
19.50
11.28
8.30
8.05
0.00
0.00
0.00
0.00
% Of Sales
-
0.84%
0.96%
1.02%
0.71%
0.64%
0.58%
0%
0%
0%
0%
Employee Cost
-
344.53
332.10
264.89
231.54
201.58
219.35
229.39
246.55
308.69
298.36
% Of Sales
-
14.21%
14.66%
13.83%
14.57%
15.43%
15.86%
22.77%
21.63%
23.05%
25.15%
Manufacturing Exp.
-
743.72
709.24
210.54
181.12
136.73
156.52
133.24
120.46
131.12
112.08
% Of Sales
-
30.67%
31.32%
11.00%
11.39%
10.47%
11.32%
13.23%
10.57%
9.79%
9.45%
General & Admin Exp.
-
275.86
258.20
598.82
479.87
388.77
436.04
406.76
408.26
408.13
372.24
% Of Sales
-
11.38%
11.40%
31.27%
30.19%
29.77%
31.52%
40.38%
35.81%
30.48%
31.38%
Selling & Distn. Exp.
-
0.00
0.00
18.86
13.43
13.86
13.60
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0.98%
0.84%
1.06%
0.98%
0%
0%
0%
0%
Miscellaneous Exp.
-
235.02
180.64
149.93
145.95
94.77
104.46
0.72
4.46
0.13
0.00
% Of Sales
-
9.69%
7.98%
7.83%
9.18%
7.26%
7.55%
0.07%
0.39%
0.01%
0%
EBITDA
632.40
566.21
567.82
536.01
372.67
282.43
253.91
155.65
128.64
165.81
177.48
EBITDA Margin
25.79%
23.35%
25.07%
27.99%
23.44%
21.62%
18.36%
15.45%
11.28%
12.38%
14.96%
Other Income
55.55
111.28
65.66
16.44
35.01
27.01
5.06
4.19
3.92
5.85
5.68
Interest
18.58
18.20
16.21
19.61
14.39
8.23
7.32
7.91
17.84
19.64
16.80
Depreciation
167.20
161.46
150.22
131.82
91.84
63.45
56.59
31.76
34.48
41.26
32.90
PBT
502.16
497.84
467.06
401.02
301.44
237.75
195.06
120.17
80.24
110.76
133.46
Tax
126.93
125.38
119.92
103.78
77.41
69.23
60.35
41.51
25.35
38.76
41.61
Tax Rate
25.28%
25.18%
25.68%
25.88%
25.68%
29.12%
30.94%
34.54%
31.59%
34.99%
31.18%
PAT
375.25
372.46
347.14
297.24
224.04
168.52
134.71
78.66
54.89
72.00
90.91
PAT before Minority Interest
375.25
372.46
347.14
297.24
224.04
168.52
134.71
78.66
54.89
72.00
91.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.94
PAT Margin
15.30%
15.36%
15.33%
15.52%
14.09%
12.90%
9.74%
7.81%
4.81%
5.38%
7.66%
PAT Growth
6.11%
7.29%
16.79%
32.67%
32.95%
25.10%
71.26%
43.30%
-23.76%
-20.80%
 
EPS
22.81
22.64
21.10
18.07
13.62
10.24
8.19
4.78
3.34
4.38
5.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,266.51
1,946.76
1,562.45
1,256.13
984.48
850.39
Share Capital
164.37
162.76
154.40
153.15
148.00
148.00
Total Reserves
2,028.00
1,734.56
1,369.21
1,069.85
795.83
702.39
Non-Current Liabilities
123.48
121.16
137.67
137.35
88.86
55.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.39
23.93
21.11
20.10
19.10
19.10
Current Liabilities
690.07
551.57
364.24
431.78
513.70
399.88
Trade Payables
350.09
403.00
225.21
245.88
306.15
171.27
Other Current Liabilities
292.47
145.06
135.82
182.32
204.62
225.94
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
47.51
3.51
3.21
3.58
2.92
2.67
Total Liabilities
3,080.06
2,619.49
2,064.36
1,825.26
1,587.04
1,305.44
Net Block
857.35
835.88
869.33
750.36
533.10
426.17
Gross Block
1,572.79
1,437.79
1,367.35
1,151.61
869.02
719.84
Accumulated Depreciation
715.44
601.91
498.02
401.26
335.92
293.67
Non Current Assets
1,271.03
1,001.37
986.15
870.79
606.70
485.79
Capital Work in Progress
164.49
18.12
20.34
43.69
23.15
3.93
Non Current Investment
125.51
60.01
33.76
0.06
0.01
0.01
Long Term Loans & Adv.
52.02
50.63
52.37
66.07
34.47
32.14
Other Non Current Assets
71.67
36.72
10.36
10.62
15.98
23.53
Current Assets
1,809.03
1,618.13
1,078.22
954.47
980.33
819.66
Current Investments
490.80
425.13
245.49
123.45
112.25
56.62
Inventories
79.58
126.86
74.17
63.48
89.47
43.04
Sundry Debtors
814.55
719.71
526.00
499.32
500.72
334.46
Cash & Bank
295.65
267.01
156.25
141.78
194.55
190.55
Other Current Assets
128.43
24.35
14.87
46.20
83.33
194.98
Short Term Loans & Adv.
91.05
55.05
61.44
80.24
67.04
173.19
Net Current Assets
1,118.96
1,066.56
713.98
522.69
466.63
419.77
Total Assets
3,080.06
2,619.50
2,064.37
1,825.26
1,587.03
1,305.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
482.53
439.89
406.76
256.51
185.44
214.16
PBT
497.84
467.06
401.02
301.44
237.75
195.06
Adjustment
253.12
261.65
246.04
189.25
102.50
125.74
Changes in Working Capital
-155.53
-166.06
-131.80
-136.60
-97.89
-57.32
Cash after chg. in Working capital
595.43
562.65
515.26
354.09
242.36
263.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-112.90
-122.76
-108.50
-97.58
-56.92
-49.33
Other Direct Exp. Paid
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
Cash From Investing Activity
-266.46
-325.08
-322.62
-326.25
-149.34
-119.44
Net Fixed Assets
-287.92
-80.10
-187.09
-273.35
-172.13
Net Investments
-99.15
-187.23
-159.33
14.45
-40.33
Others
120.61
-57.75
23.80
-67.35
63.12
Cash from Financing Activity
-144.23
-52.12
-52.17
0.57
-61.72
-57.62
Net Cash Inflow / Outflow
71.84
62.69
31.97
-69.17
-25.62
37.10
Opening Cash & Equivalents
159.01
96.31
64.35
133.51
159.13
122.03
Closing Cash & Equivalent
230.85
159.01
96.31
64.35
133.51
159.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
133.38
116.57
98.68
79.85
63.77
57.46
ROA
13.07%
14.82%
15.28%
13.13%
11.65%
11.39%
ROE
18.21%
20.30%
21.64%
20.68%
18.79%
16.88%
ROCE
24.50%
27.54%
29.85%
28.19%
26.81%
25.36%
Fixed Asset Turnover
1.62
1.63
1.52
1.57
1.64
2.03
Receivable days
114.61
99.62
97.73
114.81
116.70
77.14
Inventory Days
15.42
16.08
13.12
17.56
18.52
11.17
Payable days
575.20
588.36
740.05
655.07
485.01
69.42
Cash Conversion Cycle
-445.17
-472.66
-629.20
-522.70
-349.79
18.90
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
28.36
29.81
21.44
21.95
29.88
27.67

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.