Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

IT - Education

Rating :
58/99

BSE: 532339 | NSE: COMPUSOFT

29.35
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  29.60
  •  29.95
  •  29.25
  •  29.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57614
  •  17.02
  •  43.60
  •  14.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 232.94
  • 30.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 211.73
  • 1.36%
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.87%
  • 0.65%
  • 23.13%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 5.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.12
  • -4.32
  • 46.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.22
  • -1.32
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.07
  • 6.83
  • 36.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.19
  • 24.55
  • 29.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 0.92
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 8.07
  • 9.44

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
22.69
9.29
144.24%
29.48
10.94
169.47%
9.70
9.96
-2.61%
24.43
10.33
136.50%
Expenses
20.19
7.42
172.10%
23.76
9.08
161.67%
7.12
7.88
-9.64%
18.88
8.80
114.55%
EBITDA
2.50
1.87
33.69%
5.72
1.86
207.53%
2.58
2.08
24.04%
5.55
1.53
262.75%
EBIDTM
11.00%
20.14%
19.40%
16.96%
26.63%
20.85%
22.72%
14.83%
Other Income
1.06
0.76
39.47%
1.31
0.78
67.95%
0.62
0.66
-6.06%
0.63
3.04
-79.28%
Interest
0.60
0.12
400.00%
0.52
0.06
766.67%
0.24
0.08
200.00%
0.16
0.13
23.08%
Depreciation
1.56
1.73
-9.83%
1.54
1.73
-10.98%
1.66
1.73
-4.05%
1.73
1.57
10.19%
PBT
1.40
0.78
79.49%
4.97
1.84
170.11%
1.30
0.93
39.78%
4.29
2.87
49.48%
Tax
0.32
0.27
18.52%
1.26
0.41
207.32%
0.56
0.32
75.00%
1.63
0.90
81.11%
PAT
1.07
0.52
105.77%
3.71
1.43
159.44%
0.74
0.61
21.31%
2.66
1.98
34.34%
PATM
4.73%
5.58%
12.58%
13.04%
7.60%
6.12%
10.88%
19.14%
EPS
0.13
0.07
85.71%
0.43
0.17
152.94%
0.10
0.08
25.00%
0.31
0.24
29.17%

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
86.30
54.62
29.65
17.27
15.18
68.11
51.74
56.71
59.30
56.06
75.02
Net Sales Growth
112.98%
84.22%
71.69%
13.77%
-77.71%
31.64%
-8.76%
-4.37%
5.78%
-25.27%
 
Cost Of Goods Sold
30.06
0.08
0.00
0.02
0.00
33.22
0.00
0.00
0.00
0.00
0.00
Gross Profit
56.24
54.54
29.65
17.26
15.17
34.89
51.74
56.71
59.30
56.06
75.02
GP Margin
65.17%
99.85%
100%
99.94%
99.93%
51.23%
100%
100%
100%
100%
100%
Total Expenditure
69.95
43.27
30.19
20.53
15.80
55.98
35.77
39.18
31.49
29.59
45.15
Power & Fuel Cost
-
0.20
0.18
0.20
0.21
0.25
0.22
0.24
0.25
0.25
0.24
% Of Sales
-
0.37%
0.61%
1.16%
1.38%
0.37%
0.43%
0.42%
0.42%
0.45%
0.32%
Employee Cost
-
12.32
10.86
8.99
7.61
7.31
8.06
7.92
6.19
6.33
5.39
% Of Sales
-
22.56%
36.63%
52.06%
50.13%
10.73%
15.58%
13.97%
10.44%
11.29%
7.18%
Manufacturing Exp.
-
27.04
15.37
9.24
6.11
11.85
10.79
8.36
12.40
12.42
29.12
% Of Sales
-
49.51%
51.84%
53.50%
40.25%
17.40%
20.85%
14.74%
20.91%
22.15%
38.82%
General & Admin Exp.
-
2.31
2.22
2.02
1.74
2.61
2.49
3.06
1.64
1.48
1.67
% Of Sales
-
4.23%
7.49%
11.70%
11.46%
3.83%
4.81%
5.40%
2.77%
2.64%
2.23%
Selling & Distn. Exp.
-
0.03
0.11
0.04
0.03
0.04
0.06
0.05
0.07
0.11
0.27
% Of Sales
-
0.05%
0.37%
0.23%
0.20%
0.06%
0.12%
0.09%
0.12%
0.20%
0.36%
Miscellaneous Exp.
-
1.28
1.45
0.03
0.09
0.56
13.49
16.36
10.94
9.01
0.27
% Of Sales
-
2.34%
4.89%
0.17%
0.59%
0.82%
26.07%
28.85%
18.45%
16.07%
11.26%
EBITDA
16.35
11.35
-0.54
-3.26
-0.62
12.13
15.97
17.53
27.81
26.47
29.87
EBITDA Margin
18.95%
20.78%
-1.82%
-18.88%
-4.08%
17.81%
30.87%
30.91%
46.90%
47.22%
39.82%
Other Income
3.62
2.82
22.08
8.09
3.83
4.35
4.70
3.03
2.33
3.19
3.78
Interest
1.52
0.41
0.49
0.58
0.98
2.00
1.05
2.32
3.49
5.05
3.39
Depreciation
6.49
6.91
3.32
1.62
1.51
9.30
12.30
15.02
14.86
14.64
15.29
PBT
11.96
6.85
17.73
2.63
0.71
5.18
7.32
3.22
11.79
9.97
14.98
Tax
3.77
2.62
5.01
1.00
0.63
1.21
1.94
0.63
3.31
2.33
5.61
Tax Rate
31.52%
33.42%
28.26%
38.02%
88.73%
23.36%
26.50%
19.57%
30.06%
30.42%
37.45%
PAT
8.18
5.01
12.77
1.95
0.42
3.60
4.55
2.34
7.70
5.33
9.37
PAT before Minority Interest
7.65
5.21
12.72
1.63
0.07
3.97
5.38
2.59
7.70
5.33
9.37
Minority Interest
-0.53
-0.20
0.05
0.32
0.35
-0.37
-0.83
-0.25
0.00
0.00
0.00
PAT Margin
9.48%
9.17%
43.07%
11.29%
2.77%
5.29%
8.79%
4.13%
12.98%
9.51%
12.49%
PAT Growth
80.18%
-60.77%
554.87%
364.29%
-88.33%
-20.88%
94.44%
-69.61%
44.47%
-43.12%
 
EPS
1.03
0.63
1.61
0.25
0.05
0.46
0.58
0.30
0.97
0.67
1.18

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
139.57
137.51
126.88
127.41
127.97
126.16
122.30
125.85
118.51
114.02
Share Capital
15.82
15.82
15.82
15.82
15.83
15.83
15.83
15.83
15.83
15.83
Total Reserves
123.74
121.68
111.06
111.59
112.14
110.33
106.47
110.03
102.69
98.20
Non-Current Liabilities
8.44
8.83
9.50
8.20
7.59
6.27
9.26
12.50
22.78
27.20
Secured Loans
0.00
0.00
2.18
2.51
2.65
0.00
0.22
6.38
14.74
20.15
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
2.45
1.90
1.53
1.05
0.70
0.79
0.73
0.72
0.70
0.38
Current Liabilities
20.52
15.23
6.24
14.77
22.40
20.37
31.10
42.21
45.71
61.50
Trade Payables
1.50
0.81
0.75
1.01
0.69
1.35
1.56
1.61
1.61
5.90
Other Current Liabilities
11.47
3.10
1.68
1.26
8.86
4.21
9.92
16.38
21.07
24.89
Short Term Borrowings
1.04
6.01
0.03
8.25
2.38
2.81
7.30
8.20
7.92
11.69
Short Term Provisions
6.50
5.32
3.77
4.25
10.47
12.00
12.32
16.02
15.12
19.01
Total Liabilities
171.69
164.52
145.62
153.70
161.63
156.10
165.13
182.71
188.78
204.63
Net Block
29.03
34.51
14.68
14.98
14.90
26.35
38.02
53.51
66.80
80.23
Gross Block
67.36
65.92
42.78
41.45
90.83
197.93
197.39
198.12
196.83
195.74
Accumulated Depreciation
38.33
31.42
28.10
26.48
75.93
171.58
159.37
144.61
130.02
115.50
Non Current Assets
62.17
69.70
45.68
48.34
43.00
46.96
54.65
67.35
80.68
92.94
Capital Work in Progress
16.19
13.64
12.03
6.59
4.34
1.14
0.00
0.00
0.00
0.00
Non Current Investment
0.22
3.15
1.51
0.45
1.07
4.10
1.52
1.32
1.14
1.50
Long Term Loans & Adv.
15.09
13.29
16.03
14.93
13.73
15.37
15.11
12.43
12.48
10.95
Other Non Current Assets
1.64
5.12
1.42
11.39
8.96
0.00
0.00
0.08
0.25
0.25
Current Assets
109.51
94.82
99.94
105.36
118.63
109.14
110.48
115.36
108.10
111.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.12
0.21
0.21
0.05
0.05
1.94
0.04
0.04
0.00
0.00
Sundry Debtors
29.87
32.73
29.58
47.22
57.56
47.33
64.41
66.73
64.69
64.57
Cash & Bank
64.42
46.60
58.65
43.99
46.84
40.76
32.25
33.37
30.14
36.26
Other Current Assets
15.10
6.66
3.26
5.14
14.18
19.11
13.78
15.21
13.27
10.85
Short Term Loans & Adv.
5.33
8.62
8.25
8.96
10.50
6.41
3.46
13.97
11.88
9.81
Net Current Assets
88.99
79.59
93.70
90.59
96.23
88.77
79.38
73.15
62.39
50.19
Total Assets
171.68
164.52
145.62
153.70
161.63
156.10
165.13
182.71
188.78
204.63

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
21.25
13.27
20.16
-4.97
10.48
11.77
-1.24
15.27
1.38
35.41
PBT
7.84
17.73
2.63
0.71
5.18
7.32
3.22
11.59
7.69
14.94
Adjustment
5.51
0.66
-1.19
-1.17
7.14
10.59
14.45
16.30
12.47
12.14
Changes in Working Capital
10.37
-2.23
19.26
-1.91
1.58
-1.95
-13.57
-10.46
-15.23
11.70
Cash after chg. in Working capital
23.73
16.16
20.69
-2.38
13.90
15.96
4.10
17.43
4.92
38.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.48
-2.89
-0.54
-2.60
-3.42
-4.19
-5.34
-2.16
-3.55
-3.38
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
5.40
-27.80
3.64
2.57
-14.05
-1.83
-4.87
3.11
11.52
-40.87
Net Fixed Assets
-3.80
-24.99
-6.38
47.24
98.65
-1.49
-0.27
-1.14
-0.99
-42.31
Net Investments
2.94
-1.64
-1.06
0.62
4.09
-0.57
-0.04
0.00
-0.01
0.00
Others
6.26
-1.17
11.08
-45.29
-116.79
0.23
-4.56
4.25
12.52
1.44
Cash from Financing Activity
-8.29
1.14
-11.26
4.01
-0.07
-1.61
-2.67
-12.75
-9.12
-1.67
Net Cash Inflow / Outflow
18.36
-13.39
12.54
1.61
-3.64
8.33
-8.78
5.63
3.78
-7.13
Opening Cash & Equivalents
12.02
25.40
12.86
11.26
14.90
6.57
15.35
9.65
5.84
12.81
Closing Cash & Equivalent
30.38
12.02
25.40
12.86
11.26
14.90
6.57
15.35
9.65
5.84

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.)
17.64
17.38
16.04
16.10
16.17
15.94
15.45
15.91
14.98
14.41
ROA
3.10%
8.20%
1.09%
0.05%
2.50%
3.35%
1.49%
4.15%
2.71%
4.85%
ROE
3.76%
9.62%
1.28%
0.06%
3.12%
4.33%
2.09%
6.30%
4.59%
8.46%
ROCE
5.80%
13.37%
2.40%
1.21%
5.33%
6.31%
3.89%
9.71%
8.32%
13.02%
Fixed Asset Turnover
0.82
0.55
0.41
0.23
0.47
0.26
0.29
0.30
0.29
0.60
Receivable days
209.18
383.50
811.55
1260.13
281.05
394.14
422.03
404.46
420.82
342.55
Inventory Days
1.10
2.54
2.74
1.25
5.33
6.98
0.26
0.25
0.00
0.00
Payable days
5093.71
0.00
0.00
19.90
6.17
15.88
18.27
17.33
40.40
48.76
Cash Conversion Cycle
-4883.43
386.03
814.30
1241.48
280.21
385.24
404.01
387.38
380.41
293.79
Total Debt/Equity
0.01
0.04
0.02
0.08
0.09
0.02
0.11
0.18
0.27
0.36
Interest Cover
20.32
37.44
5.56
1.72
3.59
7.97
2.39
4.15
2.52
5.42

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.