Nifty
Sensex
:
:
18119.65
60921.86
-58.45 (-0.32%)
-1.64 (0.00%)

IT - Software

Rating :
69/99

BSE: 532173 | NSE: CYBERTECH

168.45
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  166.70
  •  171.50
  •  166.70
  •  168.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62104
  •  104.93
  •  208.40
  •  73.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 473.90
  • 20.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 460.65
  • 0.59%
  • 4.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.94%
  • 0.92%
  • 33.54%
  • FII
  • DII
  • Others
  • 0%
  • 0.17%
  • 28.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 6.11
  • 6.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.05
  • 22.40
  • 11.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.46
  • 19.68
  • 33.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.90
  • 18.46
  • 14.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 2.28
  • 2.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.22
  • 9.91
  • 8.80

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
33.43
30.36
10.11%
29.79
29.55
0.81%
30.25
28.82
4.96%
27.39
28.32
-3.28%
Expenses
27.43
23.37
17.37%
25.41
28.49
-10.81%
23.95
22.39
6.97%
22.34
22.42
-0.36%
EBITDA
6.00
6.99
-14.16%
4.38
1.06
313.21%
6.31
6.43
-1.87%
5.06
5.90
-14.24%
EBIDTM
17.94%
23.02%
14.71%
3.59%
20.85%
22.30%
18.45%
20.82%
Other Income
1.67
1.71
-2.34%
1.44
1.52
-5.26%
1.94
1.54
25.97%
1.90
1.93
-1.55%
Interest
0.06
0.08
-25.00%
0.13
0.08
62.50%
0.07
0.08
-12.50%
0.08
0.11
-27.27%
Depreciation
1.91
1.35
41.48%
1.91
1.62
17.90%
1.91
1.51
26.49%
1.50
1.58
-5.06%
PBT
5.70
7.27
-21.60%
3.78
0.89
324.72%
6.28
6.38
-1.57%
5.37
6.14
-12.54%
Tax
1.76
2.11
-16.59%
0.98
0.31
216.13%
-6.08
1.36
-
1.61
1.44
11.81%
PAT
3.94
5.17
-23.79%
2.80
0.58
382.76%
12.37
5.02
146.41%
3.75
4.71
-20.38%
PATM
11.79%
17.01%
9.41%
1.97%
40.87%
17.41%
13.71%
16.61%
EPS
1.43
1.88
-23.94%
1.02
0.21
385.71%
4.49
1.82
146.70%
1.36
1.71
-20.47%

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
120.86
117.80
112.82
96.76
87.05
87.57
72.91
62.59
67.56
64.41
51.61
Net Sales Growth
3.26%
4.41%
16.60%
11.15%
-0.59%
20.11%
16.49%
-7.36%
4.89%
24.80%
 
Cost Of Goods Sold
6.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
114.31
117.80
112.82
96.76
87.05
87.57
72.91
62.59
67.56
64.41
51.61
GP Margin
94.58%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
99.13
95.30
94.91
83.51
84.37
79.38
68.31
61.56
60.84
60.13
48.28
Power & Fuel Cost
-
0.58
1.04
1.05
0.87
0.79
0.88
1.01
0.94
0.79
0.64
% Of Sales
-
0.49%
0.92%
1.09%
1.00%
0.90%
1.21%
1.61%
1.39%
1.23%
1.24%
Employee Cost
-
75.27
65.23
59.70
55.73
53.83
50.61
47.02
43.76
41.37
33.84
% Of Sales
-
63.90%
57.82%
61.70%
64.02%
61.47%
69.41%
75.12%
64.77%
64.23%
65.57%
Manufacturing Exp.
-
2.22
2.48
2.25
2.22
1.20
1.42
1.51
1.19
1.20
1.12
% Of Sales
-
1.88%
2.20%
2.33%
2.55%
1.37%
1.95%
2.41%
1.76%
1.86%
2.17%
General & Admin Exp.
-
5.79
9.27
10.45
11.37
10.83
9.51
8.04
7.88
8.52
6.35
% Of Sales
-
4.92%
8.22%
10.80%
13.06%
12.37%
13.04%
12.85%
11.66%
13.23%
12.30%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.88
9.19
3.31
5.00
2.85
2.60
2.11
2.01
2.91
0.00
% Of Sales
-
4.99%
8.15%
3.42%
5.74%
3.25%
3.57%
3.37%
2.98%
4.52%
2.42%
EBITDA
21.75
22.50
17.91
13.25
2.68
8.19
4.60
1.03
6.72
4.28
3.33
EBITDA Margin
18.00%
19.10%
15.87%
13.69%
3.08%
9.35%
6.31%
1.65%
9.95%
6.64%
6.45%
Other Income
6.95
7.23
6.61
6.62
8.72
10.47
4.42
4.48
5.82
12.16
5.75
Interest
0.34
0.35
0.51
1.09
1.87
1.40
0.84
0.58
0.48
0.07
0.01
Depreciation
7.23
6.67
6.34
6.57
5.58
4.32
3.60
3.09
2.46
2.55
2.01
PBT
21.13
22.70
17.67
12.21
3.95
12.94
4.60
1.85
9.61
13.81
7.05
Tax
-1.73
-1.39
4.45
1.98
0.78
3.14
2.27
2.32
1.97
5.01
2.01
Tax Rate
-8.19%
-6.12%
25.18%
16.22%
19.75%
24.27%
49.35%
31.06%
20.50%
36.28%
29.43%
PAT
22.86
24.09
13.22
10.23
3.17
9.81
2.33
5.15
7.63
8.81
4.82
PAT before Minority Interest
22.86
24.09
13.22
10.23
3.17
9.81
2.33
5.15
7.63
8.81
4.82
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
18.91%
20.45%
11.72%
10.57%
3.64%
11.20%
3.20%
8.23%
11.29%
13.68%
9.34%
PAT Growth
47.67%
82.22%
29.23%
222.71%
-67.69%
321.03%
-54.76%
-32.50%
-13.39%
82.78%
 
EPS
8.28
8.73
4.79
3.71
1.15
3.55
0.84
1.87
2.76
3.19
1.75

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
114.80
94.12
83.15
75.53
74.63
60.36
60.02
59.90
55.10
49.05
Share Capital
27.60
27.52
27.52
27.41
27.08
26.87
26.80
26.47
26.47
26.47
Total Reserves
85.52
64.65
55.63
46.44
44.77
33.49
33.22
33.42
28.63
22.57
Non-Current Liabilities
4.36
5.73
4.16
3.50
4.20
4.46
2.14
6.96
3.05
2.41
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.08
4.56
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
37.62
38.53
50.29
44.56
43.74
48.78
47.72
44.51
39.94
32.47
Trade Payables
9.39
10.58
10.85
9.59
7.73
7.34
6.84
8.87
8.13
7.82
Other Current Liabilities
6.73
4.05
3.96
3.10
4.05
1.45
2.25
2.66
1.50
0.84
Short Term Borrowings
5.50
2.77
17.84
10.93
9.96
10.65
5.46
0.72
1.39
0.00
Short Term Provisions
16.00
21.12
17.64
20.94
21.99
29.34
33.17
32.26
28.92
23.81
Total Liabilities
156.78
138.38
137.60
123.59
122.57
113.60
109.88
111.37
98.09
83.93
Net Block
40.78
33.86
35.26
36.05
41.08
39.09
35.62
15.88
17.66
17.20
Gross Block
70.74
57.82
50.50
45.77
45.39
63.09
58.69
40.89
40.71
38.03
Accumulated Depreciation
29.96
23.96
15.24
9.72
4.31
24.00
23.07
25.01
23.05
20.83
Non Current Assets
52.99
58.61
69.43
64.93
63.91
51.84
50.90
43.82
32.02
25.22
Capital Work in Progress
0.07
12.30
15.08
12.56
13.79
12.28
14.89
27.59
13.85
7.57
Non Current Investment
10.77
12.03
18.47
15.89
8.43
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.32
0.39
0.41
0.31
0.32
0.37
0.37
0.35
0.51
0.45
Other Non Current Assets
1.05
0.03
0.21
0.12
0.29
0.11
0.02
0.00
0.00
0.00
Current Assets
103.80
79.76
68.17
58.67
58.66
61.75
58.97
67.55
66.07
58.71
Current Investments
40.53
23.16
12.73
6.17
5.79
8.90
8.90
17.25
22.74
7.80
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
24.98
28.25
24.71
25.79
20.12
16.62
13.41
15.29
12.59
10.26
Cash & Bank
18.76
13.46
17.71
10.32
10.33
6.76
7.87
8.70
7.98
11.15
Other Current Assets
19.53
1.19
6.95
6.38
22.42
29.47
28.80
26.32
22.76
29.50
Short Term Loans & Adv.
18.12
13.70
6.07
10.01
12.29
20.61
25.79
24.15
21.09
26.72
Net Current Assets
66.18
41.23
17.88
14.11
14.92
12.98
11.25
23.04
26.13
26.24
Total Assets
156.79
138.37
137.60
123.60
122.57
113.59
109.87
111.37
98.09
83.93

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
22.79
19.56
22.07
12.13
13.89
1.83
2.06
7.24
21.62
3.89
PBT
22.70
17.67
12.21
3.95
12.94
4.60
7.47
9.61
13.81
7.05
Adjustment
7.15
12.13
7.36
8.53
1.90
3.93
-3.45
1.16
-5.99
-0.07
Changes in Working Capital
2.58
-5.89
4.63
1.52
-4.16
-7.70
0.15
-2.17
12.81
-2.34
Cash after chg. in Working capital
32.43
23.91
24.20
14.00
10.67
0.82
4.16
8.59
20.63
4.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.64
-4.35
-2.13
-1.87
3.22
1.01
-2.10
-1.35
0.98
-0.75
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
-18.86
-11.13
-16.89
-5.94
-6.81
-6.22
-0.26
-5.31
-23.24
1.69
Net Fixed Assets
-0.68
-3.63
-3.67
4.73
14.04
-0.14
-7.48
-11.56
-8.52
-6.48
Net Investments
1.12
4.12
-10.53
-7.84
-5.32
0.00
3.64
5.49
-14.94
11.31
Others
-19.30
-11.62
-2.69
-2.83
-15.53
-6.08
3.58
0.76
0.22
-3.14
Cash from Financing Activity
-0.14
-18.87
2.68
-3.68
-3.01
1.19
-2.86
0.34
-1.78
-3.07
Net Cash Inflow / Outflow
3.80
-10.44
7.86
2.51
4.08
-3.20
-1.06
2.28
-3.40
2.50
Opening Cash & Equivalents
7.91
17.05
9.18
6.67
2.60
5.80
6.86
4.58
7.98
5.48
Closing Cash & Equivalent
11.46
7.91
17.05
9.18
6.67
2.60
5.80
6.86
4.58
7.98

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.)
40.99
33.50
30.22
26.94
26.53
22.46
22.40
22.63
20.82
18.53
ROA
16.32%
9.58%
7.83%
2.57%
8.30%
2.09%
4.66%
7.29%
9.68%
5.89%
ROE
23.47%
15.09%
13.03%
4.35%
14.84%
3.87%
8.59%
13.28%
16.91%
10.08%
ROCE
21.23%
18.38%
14.19%
6.80%
18.43%
7.94%
12.26%
16.54%
26.31%
14.29%
Fixed Asset Turnover
1.83
2.08
2.01
1.91
1.61
1.20
1.26
1.66
1.64
1.38
Receivable days
82.47
85.67
95.23
96.25
76.56
75.15
83.66
75.30
64.76
69.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
42.62
51.64
53.17
48.66
45.26
45.37
53.95
63.76
63.05
67.04
Cash Conversion Cycle
39.85
34.03
42.06
47.59
31.30
29.79
29.71
11.54
1.71
2.14
Total Debt/Equity
0.05
0.03
0.21
0.15
0.14
0.18
0.09
0.09
0.03
0.00
Interest Cover
65.93
35.94
12.20
3.11
10.21
6.50
13.96
21.18
201.05
528.51

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.