Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

IT - Software Services

Rating :
N/A

BSE: 532175 | NSE: CYIENT

844.30
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 862.10
  • 872.70
  • 840.00
  • 862.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  231157
  •  1970.04
  •  1084.00
  •  720.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,518.42
  • 19.78
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,578.22
  • 2.79%
  • 2.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.37%
  • 0.77%
  • 11.92%
  • FII
  • DII
  • Others
  • 32.62%
  • 23.21%
  • 8.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.24
  • 2.99
  • 0.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 8.84
  • 8.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.12
  • 4.41
  • 14.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.84
  • 17.44
  • 17.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.63
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 8.49
  • 8.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,396.20
1,111.60
25.60%
1,250.10
1,058.20
18.13%
1,181.20
1,093.10
8.06%
1,183.40
1,044.30
13.32%
Expenses
1,191.60
904.40
31.76%
1,056.90
871.80
21.23%
968.80
938.50
3.23%
971.60
880.70
10.32%
EBITDA
204.60
207.20
-1.25%
193.20
186.40
3.65%
212.40
154.60
37.39%
211.80
163.60
29.46%
EBIDTM
14.65%
18.64%
15.45%
17.61%
17.98%
14.14%
17.90%
15.67%
Other Income
19.70
14.90
32.21%
33.70
25.70
31.13%
49.40
40.30
22.58%
22.10
21.90
0.91%
Interest
31.20
8.80
254.55%
16.30
9.60
69.79%
10.40
11.20
-7.14%
10.50
12.00
-12.50%
Depreciation
63.00
51.70
21.86%
51.10
49.00
4.29%
42.90
49.10
-12.63%
48.60
48.60
0.00%
PBT
108.50
161.60
-32.86%
159.50
153.50
3.91%
208.50
134.60
54.90%
174.80
124.90
39.95%
Tax
29.40
40.30
-27.05%
43.40
38.50
12.73%
54.30
31.50
72.38%
43.00
29.50
45.76%
PAT
79.10
121.30
-34.79%
116.10
115.00
0.96%
154.20
103.10
49.56%
131.80
95.40
38.16%
PATM
5.67%
10.91%
9.29%
10.87%
13.05%
9.43%
11.14%
9.14%
EPS
7.16
11.01
-34.97%
10.52
10.45
0.67%
13.97
9.37
49.09%
11.95
8.67
37.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,010.90
4,534.40
4,132.40
4,427.40
4,617.50
3,913.90
3,585.80
3,094.10
2,735.93
2,206.43
1,873.06
Net Sales Growth
16.34%
9.73%
-6.66%
-4.12%
17.98%
9.15%
15.89%
13.09%
24.00%
17.80%
 
Cost Of Goods Sold
591.30
570.60
526.30
392.20
418.50
307.10
274.20
188.70
45.91
0.00
0.00
Gross Profit
4,419.60
3,963.80
3,606.10
4,035.20
4,199.00
3,606.80
3,311.60
2,905.40
2,690.02
2,206.43
1,873.06
GP Margin
88.20%
87.42%
87.26%
91.14%
90.94%
92.15%
92.35%
93.90%
98.32%
100%
100%
Total Expenditure
4,188.90
3,716.60
3,584.00
3,878.50
4,003.60
3,378.50
3,122.30
2,683.50
2,344.15
1,831.75
1,530.70
Power & Fuel Cost
-
20.40
16.50
25.20
26.30
24.50
23.00
23.60
22.83
22.15
18.78
% Of Sales
-
0.45%
0.40%
0.57%
0.57%
0.63%
0.64%
0.76%
0.83%
1.00%
1.00%
Employee Cost
-
2,266.50
2,161.10
2,477.60
2,546.90
2,187.70
2,049.00
1,812.50
1,675.60
1,367.78
1,140.60
% Of Sales
-
49.98%
52.30%
55.96%
55.16%
55.90%
57.14%
58.58%
61.24%
61.99%
60.90%
Manufacturing Exp.
-
168.10
141.30
144.70
144.40
124.30
110.60
94.40
80.26
64.49
59.84
% Of Sales
-
3.71%
3.42%
3.27%
3.13%
3.18%
3.08%
3.05%
2.93%
2.92%
3.19%
General & Admin Exp.
-
271.10
216.80
319.20
377.80
338.60
313.80
285.80
256.72
214.19
189.21
% Of Sales
-
5.98%
5.25%
7.21%
8.18%
8.65%
8.75%
9.24%
9.38%
9.71%
10.10%
Selling & Distn. Exp.
-
27.40
20.60
25.80
29.20
28.40
25.40
22.90
19.40
21.40
11.99
% Of Sales
-
0.60%
0.50%
0.58%
0.63%
0.73%
0.71%
0.74%
0.71%
0.97%
0.64%
Miscellaneous Exp.
-
62.90
153.80
141.80
88.20
71.60
65.90
50.70
47.82
65.36
11.99
% Of Sales
-
1.39%
3.72%
3.20%
1.91%
1.83%
1.84%
1.64%
1.75%
2.96%
1.26%
EBITDA
822.00
817.80
548.40
548.90
613.90
535.40
463.50
410.60
391.78
374.68
342.36
EBITDA Margin
16.40%
18.04%
13.27%
12.40%
13.30%
13.68%
12.93%
13.27%
14.32%
16.98%
18.28%
Other Income
124.90
112.10
166.50
158.30
152.90
151.90
106.90
124.50
130.80
52.49
38.11
Interest
68.40
39.30
43.30
48.60
32.60
20.40
17.20
16.40
5.76
1.37
0.29
Depreciation
205.60
192.20
194.50
187.80
111.40
105.20
95.30
88.80
71.28
72.00
63.55
PBT
651.30
698.40
477.10
470.80
622.80
561.70
457.90
429.90
445.55
353.80
316.63
Tax
170.10
176.10
113.30
127.00
142.70
138.00
104.50
101.10
109.63
103.01
96.67
Tax Rate
26.12%
25.21%
23.75%
26.98%
23.04%
24.79%
24.20%
24.00%
24.61%
29.12%
30.71%
PAT
481.20
522.30
363.80
345.10
478.00
421.00
331.50
325.50
338.17
250.80
218.15
PAT before Minority Interest
481.20
522.30
363.80
343.80
476.60
418.70
327.30
320.10
335.93
250.80
218.15
Minority Interest
0.00
0.00
0.00
1.30
1.40
2.30
4.20
5.40
2.24
0.00
0.00
PAT Margin
9.60%
11.52%
8.80%
7.79%
10.35%
10.76%
9.24%
10.52%
12.36%
11.37%
11.65%
PAT Growth
10.67%
43.57%
5.42%
-27.80%
13.54%
27.00%
1.84%
-3.75%
34.84%
14.97%
 
EPS
43.55
47.27
32.92
31.23
43.26
38.10
30.00
29.46
30.60
22.70
19.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,116.60
2,957.30
2,560.90
2,564.10
2,405.50
2,178.90
1,892.10
1,844.06
1,588.47
1,322.54
Share Capital
55.20
55.00
55.00
55.20
56.30
56.30
56.20
56.18
55.98
55.80
Total Reserves
3,038.20
2,885.80
2,495.30
2,501.80
2,327.10
2,102.00
1,833.90
1,787.88
1,532.34
1,266.35
Non-Current Liabilities
890.10
898.00
850.40
836.80
672.80
521.40
209.20
404.13
218.35
38.75
Secured Loans
44.80
88.20
85.90
111.60
58.60
45.20
64.50
43.44
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
4.40
4.00
3.60
3.24
0.00
0.00
Long Term Provisions
595.50
588.00
496.60
644.40
568.40
425.40
71.70
338.92
220.53
38.08
Current Liabilities
1,755.90
1,493.80
1,539.40
1,349.40
1,146.30
1,088.60
666.80
759.14
489.22
244.86
Trade Payables
525.90
453.20
372.90
370.00
381.30
392.20
309.80
275.36
174.51
121.17
Other Current Liabilities
335.90
316.60
382.20
334.50
248.30
255.10
184.20
140.08
71.92
74.95
Short Term Borrowings
281.60
230.20
287.90
213.70
178.00
115.90
114.70
81.29
5.82
0.32
Short Term Provisions
612.50
493.80
496.40
431.20
338.70
325.40
58.10
262.41
236.97
48.43
Total Liabilities
5,759.40
5,345.90
4,947.50
4,748.40
4,163.30
3,729.90
2,713.20
3,019.56
2,296.04
1,606.15
Net Block
1,344.90
1,360.90
1,305.00
978.00
797.50
751.00
657.20
788.51
336.57
335.39
Gross Block
2,616.20
2,438.80
2,276.20
1,854.60
1,576.60
1,438.50
1,307.10
1,358.12
799.96
732.73
Accumulated Depreciation
1,271.30
1,077.90
971.20
876.60
779.10
687.50
649.90
569.61
463.39
397.34
Non Current Assets
2,326.10
2,068.30
2,029.80
1,803.50
1,533.50
1,401.40
921.70
1,283.09
685.57
486.80
Capital Work in Progress
13.40
87.60
145.90
104.00
51.50
26.50
10.00
9.61
7.09
22.84
Non Current Investment
358.20
34.40
41.40
27.00
29.80
103.20
80.80
67.54
52.50
37.30
Long Term Loans & Adv.
576.60
570.00
517.70
680.50
642.10
506.40
153.30
408.62
287.39
89.42
Other Non Current Assets
33.00
15.40
19.80
14.00
12.60
14.30
20.40
8.81
2.02
1.85
Current Assets
3,433.30
3,277.60
2,917.70
2,944.90
2,629.80
2,328.50
1,791.50
1,736.47
1,610.47
1,119.36
Current Investments
86.60
0.00
0.00
27.80
113.00
92.50
79.00
33.61
40.04
60.98
Inventories
279.00
158.60
226.70
183.30
131.20
93.50
97.90
60.61
0.00
0.00
Sundry Debtors
733.30
802.60
726.20
813.70
691.30
649.60
614.50
533.59
479.98
394.42
Cash & Bank
1,266.60
1,465.00
951.80
970.50
980.70
878.10
694.90
622.85
691.27
498.35
Other Current Assets
1,067.80
135.70
508.90
511.40
713.60
614.80
305.20
485.82
399.19
165.60
Short Term Loans & Adv.
938.30
715.70
504.10
438.20
331.30
286.90
216.90
240.67
202.04
11.58
Net Current Assets
1,677.40
1,783.80
1,378.30
1,595.50
1,483.50
1,239.90
1,124.70
977.33
1,121.25
874.50
Total Assets
5,759.40
5,345.90
4,947.50
4,748.40
4,163.30
3,729.90
2,713.20
3,019.56
2,296.04
1,606.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
634.50
855.80
582.40
370.10
296.30
419.90
278.47
361.71
227.19
140.21
PBT
698.40
477.10
470.80
619.30
556.70
431.80
413.40
445.55
353.80
314.82
Adjustment
198.60
239.30
224.70
63.50
70.80
51.10
60.55
-0.17
42.73
10.40
Changes in Working Capital
-97.30
268.60
32.80
-171.00
-165.90
36.60
-93.06
33.47
-66.87
-99.51
Cash after chg. in Working capital
799.70
985.00
728.30
511.80
461.60
519.50
380.88
478.86
329.66
225.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.20
-129.20
-145.90
-141.70
-165.30
-99.60
-102.42
-117.15
-102.47
-85.50
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
-382.30
-100.70
-157.00
-219.70
-86.90
-180.30
-84.82
-528.19
-17.61
-73.27
Net Fixed Assets
-30.00
-4.80
-179.20
-73.70
-79.40
-23.80
-20.65
-464.22
18.17
-29.41
Net Investments
-390.50
9.90
27.20
39.00
-23.90
-15.30
-58.06
-294.90
20.94
-38.73
Others
38.20
-105.80
-5.00
-185.00
16.40
-141.20
-6.11
230.93
-56.72
-5.13
Cash from Financing Activity
-544.50
-252.60
-446.30
-232.10
-135.90
-93.40
-110.73
-31.92
-42.74
-41.94
Net Cash Inflow / Outflow
-292.30
502.50
-20.90
-81.70
73.50
146.20
82.92
-198.40
166.84
25.00
Opening Cash & Equivalents
1,398.90
899.50
909.60
961.70
857.00
683.10
570.39
688.64
496.12
452.76
Closing Cash & Equivalent
1,111.80
1,398.90
899.50
909.60
960.30
857.00
683.32
570.39
688.64
496.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
280.20
267.35
231.85
231.61
211.67
191.68
168.16
164.12
141.86
118.47
ROA
9.41%
7.07%
7.09%
10.70%
10.61%
10.16%
11.17%
12.64%
12.85%
14.53%
ROE
17.31%
13.25%
13.46%
19.29%
18.44%
16.17%
17.14%
19.57%
17.23%
17.60%
ROCE
21.96%
16.65%
17.58%
23.19%
22.72%
19.97%
21.36%
25.17%
24.35%
25.37%
Fixed Asset Turnover
1.79
1.75
2.14
2.69
2.60
2.63
2.33
2.54
2.88
2.69
Receivable days
61.82
67.52
63.48
59.48
62.47
63.97
67.54
67.60
72.32
74.24
Inventory Days
17.61
17.02
16.90
12.43
10.47
9.69
9.33
8.08
0.00
0.00
Payable days
313.15
286.46
41.52
41.63
50.48
49.47
47.79
42.79
34.74
32.38
Cash Conversion Cycle
-233.72
-201.93
38.86
30.28
22.45
24.18
29.08
32.89
37.59
41.86
Total Debt/Equity
0.11
0.11
0.16
0.14
0.12
0.10
0.11
0.08
0.00
0.00
Interest Cover
18.77
12.02
10.69
20.00
28.29
26.10
26.68
78.41
259.81
1096.28

News Update:


  • Cyient strengthens leadership at Cyient DLM to expand EMS capabilities
    25th Nov 2022, 11:38 AM

    Cyient DLM focuses on high-reliability EMS offerings and has grown significantly over the last few years with a strong outlook for the future

    Read More
  • Cyient emerges as major contender in Everest Group's Industry 4.0 Services PEAK Matrix Assessment 2022
    27th Oct 2022, 11:39 AM

    The PEAK Matrix is a proprietary framework for assessing service providers' relative market success and overall capability based on performance, experiences, ability, and knowledge

    Read More
  • Cyient - Quarterly Results
    13th Oct 2022, 17:27 PM

    Read More
  • Cyient completes acquisition of Sentiec Oyj, Citec Engineering India
    26th Aug 2022, 09:45 AM

    This acquisition would help Cyient to acquire new capabilities in Plant design engineering, process engineering and technical publications

    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.