Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

IT - Software

Rating :
N/A

BSE: 532173 | NSE: CYBERTECH

202.73
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  206.49
  •  209.50
  •  200.79
  •  206.49
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63049
  •  129.37
  •  293.00
  •  125.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 441.28
  • 12.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 362.39
  • 2.82%
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.43%
  • 0.76%
  • 33.16%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 29.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.48
  • 14.47
  • 16.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.59
  • 5.38
  • -2.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 11.46
  • 0.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.42
  • 18.38
  • 18.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 2.81
  • 2.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.37
  • 11.23
  • 10.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
61.49
56.51
8.81%
58.57
54.62
7.23%
57.95
55.30
4.79%
57.88
55.31
4.65%
Expenses
53.68
49.17
9.17%
50.38
49.08
2.65%
49.72
49.48
0.49%
50.42
48.56
3.83%
EBITDA
7.82
7.34
6.54%
8.19
5.54
47.83%
8.23
5.82
41.41%
7.46
6.74
10.68%
EBIDTM
12.71%
12.99%
13.99%
10.14%
14.20%
10.53%
12.89%
12.19%
Other Income
5.34
4.36
22.48%
5.07
4.09
23.96%
5.49
3.05
80.00%
4.34
2.76
57.25%
Interest
0.18
0.21
-14.29%
0.14
0.15
-6.67%
0.14
0.15
-6.67%
0.15
0.11
36.36%
Depreciation
0.94
1.80
-47.78%
0.98
1.82
-46.15%
1.40
1.92
-27.08%
1.63
2.00
-18.50%
PBT
12.04
9.69
24.25%
12.14
7.66
58.49%
12.17
6.81
78.71%
10.02
7.39
35.59%
Tax
2.44
2.62
-6.87%
3.10
2.16
43.52%
3.23
1.95
65.64%
2.66
2.06
29.13%
PAT
9.60
7.06
35.98%
9.04
5.49
64.66%
8.95
4.85
84.54%
7.36
5.33
38.09%
PATM
15.60%
12.50%
15.43%
10.06%
15.43%
8.78%
12.71%
9.63%
EPS
3.08
2.27
35.68%
2.90
1.77
63.84%
2.87
1.70
68.82%
2.36
1.87
26.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
235.89
221.74
176.16
138.85
117.80
112.82
96.76
87.05
87.57
72.91
62.59
Net Sales Growth
6.38%
25.87%
26.87%
17.87%
4.41%
16.60%
11.15%
-0.59%
20.11%
16.49%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
235.90
221.74
176.16
138.85
117.80
112.82
96.76
87.05
87.57
72.91
62.59
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
204.20
198.46
145.62
112.70
95.30
94.91
83.51
84.37
79.38
68.31
61.56
Power & Fuel Cost
-
1.00
1.09
0.64
0.58
1.04
1.05
0.87
0.79
0.88
1.01
% Of Sales
-
0.45%
0.62%
0.46%
0.49%
0.92%
1.09%
1.00%
0.90%
1.21%
1.61%
Employee Cost
-
120.20
102.00
86.23
75.27
65.23
59.70
55.73
53.83
50.61
47.02
% Of Sales
-
54.21%
57.90%
62.10%
63.90%
57.82%
61.70%
64.02%
61.47%
69.41%
75.12%
Manufacturing Exp.
-
4.45
3.00
3.08
2.22
2.48
2.25
2.22
1.20
1.42
1.51
% Of Sales
-
2.01%
1.70%
2.22%
1.88%
2.20%
2.33%
2.55%
1.37%
1.95%
2.41%
General & Admin Exp.
-
12.41
11.07
7.05
5.79
9.27
10.45
11.37
10.83
9.51
8.04
% Of Sales
-
5.60%
6.28%
5.08%
4.92%
8.22%
10.80%
13.06%
12.37%
13.04%
12.85%
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.
-
7.90
5.57
6.35
5.88
9.19
3.31
5.00
2.85
2.60
0.00
% Of Sales
-
3.56%
3.16%
4.57%
4.99%
8.15%
3.42%
5.74%
3.25%
3.57%
3.37%
EBITDA
31.70
23.28
30.54
26.15
22.50
17.91
13.25
2.68
8.19
4.60
1.03
EBITDA Margin
13.44%
10.50%
17.34%
18.83%
19.10%
15.87%
13.69%
3.08%
9.35%
6.31%
1.65%
Other Income
20.24
16.43
9.22
11.85
7.23
6.61
6.62
8.72
10.47
4.42
4.48
Interest
0.61
0.62
0.51
0.19
0.35
0.51
1.09
1.87
1.40
0.84
0.58
Depreciation
4.95
7.54
7.87
7.75
6.67
6.34
6.57
5.58
4.32
3.60
3.09
PBT
46.37
31.54
31.38
30.06
22.70
17.67
12.21
3.95
12.94
4.60
1.85
Tax
11.43
8.80
9.69
7.35
-1.39
4.45
1.98
0.78
3.14
2.27
2.32
Tax Rate
24.65%
27.90%
30.88%
24.45%
-6.12%
25.18%
16.22%
19.75%
24.27%
49.35%
31.06%
PAT
34.95
22.74
21.69
22.71
24.09
13.22
10.23
3.17
9.81
2.33
5.15
PAT before Minority Interest
34.95
22.74
21.69
22.71
24.09
13.22
10.23
3.17
9.81
2.33
5.15
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
14.82%
10.26%
12.31%
16.36%
20.45%
11.72%
10.57%
3.64%
11.20%
3.20%
8.23%
PAT Growth
53.76%
4.84%
-4.49%
-5.73%
82.22%
29.23%
222.71%
-67.69%
321.03%
-54.76%
 
EPS
11.24
7.31
6.97
7.30
7.75
4.25
3.29
1.02
3.15
0.75
1.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
217.87
160.42
138.30
114.80
94.12
83.15
75.53
74.63
60.36
60.02
Share Capital
31.11
28.47
28.17
27.60
27.52
27.52
27.41
27.08
26.87
26.80
Total Reserves
186.58
131.77
109.53
85.52
64.65
55.63
46.44
44.77
33.49
33.22
Non-Current Liabilities
5.98
3.39
4.01
4.36
5.73
4.16
3.50
4.20
4.46
2.14
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.08
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
51.70
45.27
29.08
33.48
38.53
50.29
44.56
43.74
48.78
47.72
Trade Payables
20.68
19.84
10.45
9.39
10.58
10.85
9.59
7.73
7.34
6.84
Other Current Liabilities
15.21
11.50
6.07
6.73
4.05
3.96
3.10
4.05
1.45
2.25
Short Term Borrowings
3.35
0.86
1.08
5.50
2.77
17.84
10.93
9.96
10.65
5.46
Short Term Provisions
12.46
13.06
11.48
11.87
21.12
17.64
20.94
21.99
29.34
33.17
Total Liabilities
275.55
209.08
171.39
152.64
138.38
137.60
123.59
122.57
113.60
109.88
Net Block
26.54
28.88
34.93
40.78
33.86
35.26
36.05
41.08
39.09
35.62
Gross Block
75.23
73.43
72.12
70.74
57.82
50.50
45.77
45.39
63.09
58.69
Accumulated Depreciation
48.69
44.55
37.19
29.96
23.96
15.24
9.72
4.31
24.00
23.07
Non Current Assets
44.76
52.68
51.83
52.99
58.61
69.43
64.93
63.91
51.84
50.90
Capital Work in Progress
0.00
0.12
0.00
0.07
12.30
15.08
12.56
13.79
12.28
14.89
Non Current Investment
8.27
7.78
7.35
2.24
12.03
18.47
15.89
8.43
0.00
0.00
Long Term Loans & Adv.
0.61
1.20
0.41
0.32
0.39
0.41
0.31
0.32
0.37
0.37
Other Non Current Assets
1.41
6.56
0.82
1.05
0.03
0.21
0.12
0.29
0.11
0.02
Current Assets
230.79
156.40
119.56
99.66
79.76
68.17
58.67
58.66
61.75
58.97
Current Investments
105.92
80.70
64.51
40.53
23.16
12.73
6.17
5.79
8.90
8.90
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
21.40
40.02
26.93
24.98
28.25
24.71
25.79
20.12
16.62
13.41
Cash & Bank
73.14
14.82
12.36
18.76
13.46
17.71
10.32
10.33
6.76
7.87
Other Current Assets
30.33
2.08
2.11
1.41
14.89
13.02
16.39
22.42
29.47
28.80
Short Term Loans & Adv.
26.83
18.78
13.65
13.98
13.70
6.07
10.01
12.29
20.61
25.79
Net Current Assets
179.09
111.13
90.48
66.18
41.23
17.88
14.11
14.92
12.98
11.25
Total Assets
275.55
209.08
171.39
152.65
138.37
137.60
123.60
122.57
113.59
109.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
36.30
26.38
26.01
23.18
19.56
22.07
12.13
13.89
1.83
2.06
PBT
31.54
31.38
30.06
22.70
17.67
12.21
3.95
12.94
4.60
7.47
Adjustment
-0.05
5.68
3.13
7.15
12.13
7.36
8.53
1.90
3.93
-3.45
Changes in Working Capital
14.53
-1.09
-0.51
2.96
-5.89
4.63
1.52
-4.16
-7.70
0.15
Cash after chg. in Working capital
46.02
35.97
32.68
32.82
23.91
24.20
14.00
10.67
0.82
4.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.72
-9.59
-6.67
-9.64
-4.35
-2.13
-1.87
3.22
1.01
-2.10
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
-67.63
-13.90
-30.38
-18.88
-11.13
-16.89
-5.94
-6.81
-6.22
-0.26
Net Fixed Assets
-1.70
-0.68
-0.64
-0.68
-3.63
-3.67
4.73
14.04
-0.14
-7.48
Net Investments
-5.46
0.24
-9.39
9.65
4.12
-10.53
-7.84
-5.32
0.00
3.64
Others
-60.47
-13.46
-20.35
-27.85
-11.62
-2.69
-2.83
-15.53
-6.08
3.58
Cash from Financing Activity
36.59
-4.27
-1.62
-0.50
-18.87
2.68
-3.68
-3.01
1.19
-2.86
Net Cash Inflow / Outflow
5.27
8.21
-5.98
3.80
-10.44
7.86
2.51
4.08
-3.20
-1.06
Opening Cash & Equivalents
14.22
5.74
11.46
7.91
17.05
9.18
6.67
2.60
5.80
6.86
Closing Cash & Equivalent
19.54
14.22
5.74
11.46
7.91
17.05
9.18
6.67
2.60
5.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
69.98
56.28
48.87
40.99
33.50
30.22
26.94
26.53
22.46
22.40
ROA
9.38%
11.40%
14.02%
16.55%
9.58%
7.83%
2.57%
8.30%
2.09%
4.66%
ROE
12.03%
14.56%
18.11%
23.47%
15.09%
13.03%
4.35%
14.84%
3.87%
8.59%
ROCE
16.82%
21.21%
23.29%
21.23%
18.38%
14.19%
6.80%
18.43%
7.94%
12.26%
Fixed Asset Turnover
2.98
2.42
1.94
1.83
2.08
2.01
1.91
1.61
1.20
1.26
Receivable days
50.56
69.36
68.23
82.47
85.67
95.23
96.25
76.56
75.15
83.66
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
51.64
53.17
48.66
45.26
45.37
53.95
Cash Conversion Cycle
50.56
69.36
68.23
82.47
34.03
42.06
47.59
31.30
29.79
29.71
Total Debt/Equity
0.02
0.01
0.01
0.05
0.03
0.21
0.15
0.14
0.18
0.09
Interest Cover
51.86
62.34
161.40
65.93
35.94
12.20
3.11
10.21
6.50
13.96

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.