Nifty
:
14677.80
Sensex
:
48732.55
-18.70 (-0.13%)
41.75 (0.09%)
Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Cyient Ltd.

IT - Software Services

Rating :
66/99

BSE: 532175 | NSE: CYIENT

NSE BSE
774.55
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  770.00
  •  777.85
  •  762.70
  •  763.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  228750
  •  1766.94
  •  796.95
  •  184.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,518.45
  • 23.42
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,981.55
  • 1.94%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.47%
  • 0.62%
  • 10.28%
  • FII
  • DII
  • Others
  • 38.47%
  • 21.24%
  • 5.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 7.43
  • 4.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • 5.98
  • 0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 1.18
  • -6.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.11
  • 16.55
  • 13.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.44
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 8.02
  • 7.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,093.10
1,073.60
1.82%
1,044.30
1,105.90
-5.57%
1,003.30
1,158.90
-13.43%
991.70
1,089.00
-8.93%
Expenses
938.50
980.30
-4.26%
880.70
953.70
-7.65%
854.40
998.60
-14.44%
893.10
945.90
-5.58%
EBITDA
154.60
93.30
65.70%
163.60
152.20
7.49%
148.90
160.30
-7.11%
98.60
143.10
-31.10%
EBIDTM
14.14%
8.69%
15.67%
13.76%
14.84%
13.83%
9.94%
13.14%
Other Income
40.30
53.90
-25.23%
21.90
49.80
-56.02%
18.60
26.40
-29.55%
68.40
28.20
142.55%
Interest
11.20
12.50
-10.40%
12.00
11.90
0.84%
10.10
12.50
-19.20%
10.00
11.70
-14.53%
Depreciation
49.10
47.90
2.51%
48.60
46.90
3.62%
48.40
48.70
-0.62%
48.40
44.30
9.26%
PBT
134.60
86.80
55.07%
124.90
143.20
-12.78%
109.00
125.50
-13.15%
108.60
115.30
-5.81%
Tax
31.50
40.10
-21.45%
29.50
33.30
-11.41%
25.10
28.10
-10.68%
27.20
25.50
6.67%
PAT
103.10
46.70
120.77%
95.40
109.90
-13.19%
83.90
97.40
-13.86%
81.40
89.80
-9.35%
PATM
9.43%
4.35%
9.14%
9.94%
8.36%
8.40%
8.21%
8.25%
EPS
9.37
4.11
127.98%
8.67
9.85
-11.98%
7.63
8.95
-14.75%
7.40
8.23
-10.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,553.13
1,188.31
Net Sales Growth
-6.66%
-4.12%
17.98%
9.15%
15.89%
13.09%
24.00%
17.80%
20.60%
30.70%
 
Cost Of Goods Sold
526.30
392.20
418.50
307.10
274.20
188.70
45.91
0.00
0.00
0.00
0.00
Gross Profit
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
1,553.13
1,188.31
GP Margin
87.26%
91.14%
90.94%
92.15%
92.35%
93.90%
98.32%
100%
100%
100%
100%
Total Expenditure
3,566.70
3,878.50
4,003.60
3,378.50
3,122.30
2,683.50
2,344.15
1,831.75
1,530.70
1,284.03
1,008.46
Power & Fuel Cost
-
25.20
26.30
24.50
23.00
23.60
22.83
22.15
18.78
12.96
11.59
% Of Sales
-
0.57%
0.57%
0.63%
0.64%
0.76%
0.83%
1.00%
1.00%
0.83%
0.98%
Employee Cost
-
2,477.60
2,546.90
2,187.70
2,049.00
1,812.50
1,675.60
1,367.78
1,140.60
969.09
741.31
% Of Sales
-
55.96%
55.16%
55.90%
57.14%
58.58%
61.24%
61.99%
60.90%
62.40%
62.38%
Manufacturing Exp.
-
144.70
144.40
124.30
110.60
94.40
80.26
64.49
59.84
54.34
43.49
% Of Sales
-
3.27%
3.13%
3.18%
3.08%
3.05%
2.93%
2.92%
3.19%
3.50%
3.66%
General & Admin Exp.
-
319.20
377.80
338.60
313.80
285.80
256.72
214.19
189.21
170.94
134.00
% Of Sales
-
7.21%
8.18%
8.65%
8.75%
9.24%
9.38%
9.71%
10.10%
11.01%
11.28%
Selling & Distn. Exp.
-
25.80
29.20
28.40
25.40
22.90
19.40
21.40
11.99
7.10
17.37
% Of Sales
-
0.58%
0.63%
0.73%
0.71%
0.74%
0.71%
0.97%
0.64%
0.46%
1.46%
Miscellaneous Exp.
-
141.80
88.20
71.60
65.90
50.70
47.82
65.36
23.51
19.13
17.37
% Of Sales
-
3.20%
1.91%
1.83%
1.84%
1.64%
1.75%
2.96%
1.26%
1.23%
1.11%
EBITDA
565.70
548.90
613.90
535.40
463.50
410.60
391.78
374.68
342.36
269.10
179.85
EBITDA Margin
13.69%
12.40%
13.30%
13.68%
12.93%
13.27%
14.32%
16.98%
18.28%
17.33%
15.13%
Other Income
149.20
158.30
152.90
151.90
106.90
124.50
130.80
52.49
38.11
17.53
27.17
Interest
43.30
48.60
32.60
20.40
17.20
16.40
5.76
1.37
0.29
0.73
0.96
Depreciation
194.50
187.80
111.40
105.20
95.30
88.80
71.28
72.00
63.55
49.41
48.59
PBT
477.10
470.80
622.80
561.70
457.90
429.90
445.55
353.80
316.63
236.49
157.48
Tax
113.30
127.00
142.70
138.00
104.50
101.10
109.63
103.01
96.67
83.53
26.98
Tax Rate
23.75%
26.98%
23.04%
24.79%
24.20%
24.00%
24.61%
29.12%
30.71%
35.56%
16.89%
PAT
363.80
345.10
478.00
421.00
331.50
325.50
338.17
250.80
218.15
151.37
132.69
PAT before Minority Interest
363.80
343.80
476.60
418.70
327.30
320.10
335.93
250.80
218.15
151.37
132.79
Minority Interest
0.00
1.30
1.40
2.30
4.20
5.40
2.24
0.00
0.00
0.00
-0.10
PAT Margin
8.80%
7.79%
10.35%
10.76%
9.24%
10.52%
12.36%
11.37%
11.65%
9.75%
11.17%
PAT Growth
5.82%
-27.80%
13.54%
27.00%
1.84%
-3.75%
34.84%
14.97%
44.12%
14.08%
 
EPS
33.07
31.37
43.45
38.27
30.14
29.59
30.74
22.80
19.83
13.76
12.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,560.90
2,564.10
2,405.50
2,178.90
1,892.10
1,844.06
1,588.47
1,322.54
1,157.48
1,029.31
Share Capital
55.00
55.20
56.30
56.30
56.20
56.18
55.98
55.80
55.71
55.64
Total Reserves
2,495.30
2,501.80
2,327.10
2,102.00
1,833.90
1,787.88
1,532.34
1,266.35
1,101.77
973.67
Non-Current Liabilities
850.40
836.80
672.80
521.40
209.20
404.13
218.35
38.75
42.23
42.52
Secured Loans
85.90
111.60
58.60
45.20
64.50
43.44
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
4.40
4.00
3.60
3.24
0.00
0.00
0.00
0.00
Long Term Provisions
496.60
644.40
568.40
425.40
71.70
338.92
220.53
38.08
45.24
42.00
Current Liabilities
1,539.40
1,349.40
1,146.30
1,088.60
666.80
759.14
489.22
244.86
197.61
110.94
Trade Payables
372.90
370.00
381.30
392.20
309.80
275.36
174.51
121.17
109.78
45.91
Other Current Liabilities
382.20
334.50
248.30
255.10
184.20
140.08
71.92
74.95
36.65
36.38
Short Term Borrowings
287.90
213.70
178.00
115.90
114.70
81.29
5.82
0.32
3.43
1.34
Short Term Provisions
496.40
431.20
338.70
325.40
58.10
262.41
236.97
48.43
47.75
27.31
Total Liabilities
4,947.50
4,748.40
4,163.30
3,729.90
2,713.20
3,019.56
2,296.04
1,606.15
1,397.32
1,182.77
Net Block
1,305.00
978.00
797.50
751.00
657.20
788.51
336.57
335.39
326.76
331.95
Gross Block
2,350.90
1,854.60
1,576.60
1,438.50
1,307.10
1,358.12
799.96
732.73
661.27
625.28
Accumulated Depreciation
1,045.90
876.60
779.10
687.50
649.90
569.61
463.39
397.34
334.52
293.32
Non Current Assets
2,056.60
1,803.50
1,533.50
1,401.40
921.70
1,283.09
685.57
486.80
444.41
463.20
Capital Work in Progress
145.90
104.00
51.50
26.50
10.00
9.61
7.09
22.84
19.79
7.39
Non Current Investment
41.40
27.00
29.80
103.20
80.80
67.54
52.50
37.30
24.39
57.86
Long Term Loans & Adv.
544.50
680.50
642.10
506.40
153.30
408.62
287.39
89.42
66.09
65.57
Other Non Current Assets
19.80
14.00
12.60
14.30
20.40
8.81
2.02
1.85
7.38
0.43
Current Assets
2,890.90
2,944.90
2,629.80
2,328.50
1,791.50
1,736.47
1,610.47
1,119.36
952.91
719.57
Current Investments
0.00
27.80
113.00
92.50
79.00
33.61
40.04
60.98
22.25
33.41
Inventories
226.70
183.30
131.20
93.50
97.90
60.61
0.00
0.00
0.00
0.00
Sundry Debtors
726.20
813.70
691.30
649.60
614.50
533.59
479.98
394.42
367.50
256.70
Cash & Bank
951.80
970.50
980.70
878.10
694.90
622.85
691.27
498.35
455.99
350.75
Other Current Assets
986.20
511.40
382.30
327.90
305.20
485.82
399.19
165.60
107.18
78.70
Short Term Loans & Adv.
477.30
438.20
331.30
286.90
216.90
240.67
202.04
11.58
14.12
16.89
Net Current Assets
1,351.50
1,595.50
1,483.50
1,239.90
1,124.70
977.33
1,121.25
874.50
755.30
608.63
Total Assets
4,947.50
4,748.40
4,163.30
3,729.90
2,713.20
3,019.56
2,296.04
1,606.16
1,397.32
1,182.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
582.40
370.10
296.30
419.90
278.47
361.71
227.19
140.21
125.89
101.79
PBT
470.80
619.30
556.70
431.80
413.40
445.55
353.80
314.82
234.90
159.77
Adjustment
224.70
63.50
70.80
51.10
60.55
-0.17
42.73
10.40
34.74
52.25
Changes in Working Capital
32.80
-171.00
-165.90
36.60
-93.06
33.47
-66.87
-99.51
-74.90
-68.88
Cash after chg. in Working capital
728.30
511.80
461.60
519.50
380.88
478.86
329.66
225.70
194.74
143.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-145.90
-141.70
-165.30
-99.60
-102.42
-117.15
-102.47
-85.50
-68.85
-41.35
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
-157.00
-219.70
-86.90
-180.30
-84.82
-528.19
-17.61
-73.27
-6.89
23.11
Net Fixed Assets
-223.80
-73.70
-79.40
-23.80
-20.65
-464.22
18.17
-29.41
-28.88
207.31
Net Investments
27.20
39.00
-23.90
-15.30
-58.06
-294.90
20.94
-38.73
12.38
97.02
Others
39.60
-185.00
16.40
-141.20
-6.11
230.93
-56.72
-5.13
9.61
-281.22
Cash from Financing Activity
-446.30
-232.10
-135.90
-93.40
-110.73
-31.92
-42.74
-41.94
-29.35
-14.56
Net Cash Inflow / Outflow
-20.90
-81.70
73.50
146.20
82.92
-198.40
166.84
25.00
89.64
110.34
Opening Cash & Equivalents
909.60
961.70
857.00
683.10
570.39
688.64
496.12
452.76
349.22
233.56
Closing Cash & Equivalent
899.50
909.60
960.30
857.00
683.32
570.39
688.64
496.12
452.76
349.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
231.85
231.61
211.67
191.68
168.16
164.12
141.86
118.47
103.89
92.50
ROA
7.09%
10.70%
10.61%
10.16%
11.17%
12.64%
12.85%
14.53%
11.73%
11.36%
ROE
13.46%
19.29%
18.44%
16.17%
17.14%
19.57%
17.23%
17.60%
13.84%
13.72%
ROCE
17.58%
23.19%
22.72%
19.97%
21.36%
25.17%
24.35%
25.37%
21.50%
16.56%
Fixed Asset Turnover
2.11
2.69
2.60
2.63
2.33
2.54
2.88
2.69
2.41
2.12
Receivable days
63.48
59.48
62.47
63.97
67.54
67.60
72.32
74.24
73.35
71.13
Inventory Days
16.90
12.43
10.47
9.69
9.33
8.08
0.00
0.00
0.00
0.00
Payable days
41.52
41.63
50.48
49.47
47.79
42.79
34.74
32.38
25.85
26.63
Cash Conversion Cycle
38.86
30.28
22.45
24.18
29.08
32.89
37.59
41.86
47.50
44.50
Total Debt/Equity
0.16
0.14
0.12
0.10
0.11
0.08
0.00
0.00
0.00
0.00
Interest Cover
10.69
20.00
28.29
26.10
26.68
78.41
259.81
1096.28
320.99
167.93

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Cyient reports 2-fold jump in Q4 consolidated net profit
    23rd Apr 2021, 10:48 AM

    The company has reported a standalone net profit of Rs 46.10 crore for the quarter ended March 31, 2021

    Read More
  • Cyient launches ‘Intellicyient’ to help customers accelerate digital industrial transformation
    15th Apr 2021, 09:03 AM

    Intellicyient will enable digital transformation for industries that draw significant value from their assets

    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.