Nifty
:
11895.45
Sensex
:
40356.69
23.35 (0.20%)
70.21 (0.17%)
Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Cyient Ltd.

IT - Software

Rating :
50/99

BSE: 532175 | NSE: CYIENT

NSE BSE
397.10
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  401.95
  •  401.95
  •  395.00
  •  399.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114548
  •  456.60
  •  693.80
  •  380.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,370.26
  • 9.54
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,768.16
  • 3.77%
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.80%
  • 0.52%
  • 7.57%
  • FII
  • DII
  • Others
  • 0.1%
  • 20.21%
  • 48.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.09
  • 11.04
  • 8.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 9.40
  • 5.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 7.17
  • 12.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.77
  • 16.71
  • 16.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.47
  • 2.86
  • 2.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 9.29
  • 8.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,158.90
1,186.90
-2.36%
1,089.00
1,080.00
0.83%
1,162.90
1,061.80
9.52%
1,187.70
983.30
20.79%
Expenses
998.60
1,025.50
-2.62%
945.90
950.70
-0.50%
996.30
919.80
8.32%
1,048.70
843.00
24.40%
EBITDA
160.30
161.40
-0.68%
143.10
129.30
10.67%
166.60
142.00
17.32%
139.00
140.30
-0.93%
EBIDTM
13.83%
13.60%
13.14%
11.97%
14.33%
13.37%
11.70%
14.27%
Other Income
26.40
56.90
-53.60%
28.20
18.20
54.95%
78.90
43.90
79.73%
16.50
29.70
-44.44%
Interest
12.50
8.70
43.68%
11.70
7.10
64.79%
8.30
5.70
45.61%
8.50
5.10
66.67%
Depreciation
48.70
28.80
69.10%
44.30
28.50
55.44%
26.10
25.70
1.56%
28.00
27.50
1.82%
PBT
125.50
180.80
-30.59%
115.30
111.90
3.04%
207.60
154.50
34.37%
119.00
132.40
-10.12%
Tax
28.10
53.90
-47.87%
25.50
30.40
-16.12%
31.80
33.50
-5.07%
26.60
25.10
5.98%
PAT
97.40
126.90
-23.25%
89.80
81.50
10.18%
175.80
121.00
45.29%
92.40
107.30
-13.89%
PATM
8.40%
10.69%
8.25%
7.55%
15.12%
11.40%
7.78%
10.91%
EPS
8.95
11.25
-20.44%
8.23
7.33
12.28%
16.00
10.52
52.09%
8.16
7.80
4.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,598.50
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
953.12
Net Sales Growth
6.64%
17.98%
9.15%
15.89%
13.09%
24.00%
17.80%
20.60%
30.70%
24.68%
 
Cost Of Goods Sold
445.40
418.50
307.10
274.20
188.70
45.91
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,153.10
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
953.12
GP Margin
90.31%
90.94%
92.15%
92.35%
93.90%
98.32%
100%
100%
100%
100%
100%
Total Expenditure
3,989.50
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
744.81
Power & Fuel Cost
-
26.30
24.50
23.00
23.60
22.83
22.15
18.78
12.96
11.59
8.76
% Of Sales
-
0.57%
0.63%
0.64%
0.76%
0.83%
1.00%
1.00%
0.83%
0.98%
0.92%
Employee Cost
-
2,537.40
2,187.70
2,049.00
1,812.50
1,675.60
1,367.78
1,140.60
969.09
741.31
542.72
% Of Sales
-
54.95%
55.90%
57.14%
58.58%
61.24%
61.99%
60.90%
62.40%
62.38%
56.94%
Manufacturing Exp.
-
144.40
124.30
110.60
94.40
80.26
64.49
59.84
54.34
43.49
30.00
% Of Sales
-
3.13%
3.18%
3.08%
3.05%
2.93%
2.92%
3.19%
3.50%
3.66%
3.15%
General & Admin Exp.
-
387.30
338.60
313.80
285.80
256.72
214.19
189.21
170.94
134.00
119.08
% Of Sales
-
8.39%
8.65%
8.75%
9.24%
9.38%
9.71%
10.10%
11.01%
11.28%
12.49%
Selling & Distn. Exp.
-
29.20
28.40
25.40
22.90
19.40
21.40
11.99
7.10
17.37
3.68
% Of Sales
-
0.63%
0.73%
0.71%
0.74%
0.71%
0.97%
0.64%
0.46%
1.46%
0.39%
Miscellaneous Exp.
-
88.20
71.60
65.90
50.70
47.82
65.36
23.51
19.13
13.17
3.68
% Of Sales
-
1.91%
1.83%
1.84%
1.64%
1.75%
2.96%
1.26%
1.23%
1.11%
0.87%
EBITDA
609.00
613.90
535.40
463.50
410.60
391.78
374.68
342.36
269.10
179.85
208.31
EBITDA Margin
13.24%
13.30%
13.68%
12.93%
13.27%
14.32%
16.98%
18.28%
17.33%
15.13%
21.86%
Other Income
150.00
152.90
151.90
106.90
124.50
130.80
52.49
38.11
17.53
27.17
46.37
Interest
41.00
32.60
20.40
17.20
16.40
5.76
1.37
0.29
0.73
0.96
3.12
Depreciation
147.10
111.40
105.20
95.30
88.80
71.28
72.00
63.55
49.41
48.59
43.57
PBT
567.40
622.80
561.70
457.90
429.90
445.55
353.80
316.63
236.49
157.48
207.99
Tax
112.00
142.70
138.00
104.50
101.10
109.63
103.01
96.67
83.53
26.98
50.51
Tax Rate
19.74%
23.04%
24.79%
24.20%
24.00%
24.61%
29.12%
30.71%
35.56%
16.89%
24.28%
PAT
455.40
478.00
421.00
331.50
325.50
338.17
250.80
218.15
151.37
132.69
157.96
PAT before Minority Interest
456.50
476.60
418.70
327.30
320.10
335.93
250.80
218.15
151.37
132.79
157.48
Minority Interest
1.10
1.40
2.30
4.20
5.40
2.24
0.00
0.00
0.00
-0.10
0.48
PAT Margin
9.90%
10.35%
10.76%
9.24%
10.52%
12.36%
11.37%
11.65%
9.75%
11.17%
16.57%
PAT Growth
4.28%
13.54%
27.00%
1.84%
-3.75%
34.84%
14.97%
44.12%
14.08%
-16.00%
 
Unadjusted EPS
41.34
42.43
36.00
30.55
28.95
31.48
23.80
20.72
14.49
12.56
15.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
906.35
Share Capital
55.20
56.30
56.30
56.20
56.18
55.98
55.80
55.71
55.64
27.75
Total Reserves
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
878.60
Non-Current Liabilities
836.80
672.80
521.40
209.20
404.13
218.35
38.75
42.23
42.52
1.48
Secured Loans
111.60
58.60
45.20
64.50
43.44
0.00
0.00
0.00
0.00
4.40
Unsecured Loans
0.00
4.40
4.00
3.60
3.24
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
644.40
568.40
425.40
71.70
338.92
220.53
38.08
45.24
42.00
0.00
Current Liabilities
1,349.40
1,146.30
1,088.60
666.80
759.14
489.22
244.86
197.61
110.94
247.94
Trade Payables
371.20
381.30
392.20
309.80
275.36
174.51
121.17
109.78
45.91
80.36
Other Current Liabilities
333.30
248.30
255.10
184.20
140.08
71.92
74.95
36.65
36.38
35.36
Short Term Borrowings
213.70
178.00
115.90
114.70
81.29
5.82
0.32
3.43
1.34
0.00
Short Term Provisions
431.20
338.70
325.40
58.10
262.41
236.97
48.43
47.75
27.31
132.22
Total Liabilities
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
1,155.77
Net Block
978.00
797.50
751.00
657.20
788.51
336.57
335.39
326.76
331.95
254.96
Gross Block
1,854.60
1,576.60
1,438.50
1,307.10
1,358.12
799.96
732.73
661.27
625.28
494.18
Accumulated Depreciation
876.60
779.10
687.50
649.90
569.61
463.39
397.34
334.52
293.32
239.22
Non Current Assets
1,803.20
1,533.50
1,401.40
921.70
1,283.09
685.57
486.80
444.41
463.20
366.73
Capital Work in Progress
104.00
51.50
26.50
10.00
9.61
7.09
22.84
19.79
7.39
60.48
Non Current Investment
26.70
29.80
103.20
80.80
67.54
52.50
37.30
24.39
57.86
51.29
Long Term Loans & Adv.
686.70
642.10
506.40
153.30
408.62
287.39
89.42
66.09
65.57
0.00
Other Non Current Assets
7.80
12.60
14.30
20.40
8.81
2.02
1.85
7.38
0.43
0.00
Current Assets
2,945.20
2,629.80
2,328.50
1,791.50
1,736.47
1,610.47
1,119.36
952.91
719.57
789.03
Current Investments
27.80
113.00
92.50
79.00
33.61
40.04
60.98
22.25
33.41
150.98
Inventories
183.30
131.20
93.50
97.90
60.61
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
813.70
691.30
649.60
614.50
533.59
479.98
394.42
367.50
256.70
206.46
Cash & Bank
970.50
980.70
878.10
694.90
622.85
691.27
498.35
455.99
350.75
233.72
Other Current Assets
949.90
382.30
327.90
88.30
485.82
399.19
165.60
107.18
78.70
197.87
Short Term Loans & Adv.
438.90
331.30
286.90
216.90
240.67
202.04
11.58
14.12
16.89
163.67
Net Current Assets
1,595.80
1,483.50
1,239.90
1,124.70
977.33
1,121.25
874.50
755.30
608.63
541.09
Total Assets
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
1,155.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
370.10
296.30
419.90
278.47
361.71
227.19
140.21
125.89
101.79
125.94
PBT
619.30
556.70
431.80
413.40
445.55
353.80
314.82
234.90
159.77
207.99
Adjustment
63.50
70.80
51.10
60.55
-0.17
42.73
10.40
34.74
52.25
15.70
Changes in Working Capital
-171.00
-165.90
36.60
-93.06
33.47
-66.87
-99.51
-74.90
-68.88
-56.95
Cash after chg. in Working capital
511.80
461.60
519.50
380.88
478.86
329.66
225.70
194.74
143.14
166.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.70
-165.30
-99.60
-102.42
-117.15
-102.47
-85.50
-68.85
-41.35
-40.79
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
-220.70
-86.90
-180.30
-84.82
-528.19
-17.61
-73.27
-6.89
23.11
-339.92
Net Fixed Assets
-73.70
-79.40
-23.80
-20.65
-464.22
18.17
-29.41
-28.88
207.31
-29.39
Net Investments
39.00
-23.90
-15.30
-58.06
-294.90
20.94
-38.73
12.38
97.02
-173.66
Others
-186.00
16.40
-141.20
-6.11
230.93
-56.72
-5.13
9.61
-281.22
-136.87
Cash from Financing Activity
-232.10
-135.90
-93.40
-110.73
-31.92
-42.74
-41.94
-29.35
-14.56
-22.83
Net Cash Inflow / Outflow
-82.70
73.50
146.20
82.92
-198.40
166.84
25.00
89.64
110.34
-236.82
Opening Cash & Equivalents
960.30
857.00
683.10
570.39
688.64
496.12
452.76
349.22
233.56
330.69
Closing Cash & Equivalent
907.20
960.30
857.00
683.32
570.39
688.64
496.12
452.76
349.22
95.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
231.61
211.67
191.68
168.16
164.12
141.86
118.47
103.89
92.50
81.65
ROA
10.70%
10.61%
10.16%
11.17%
12.64%
12.85%
14.53%
11.73%
11.36%
14.14%
ROE
19.29%
18.44%
16.17%
17.14%
19.57%
17.23%
17.60%
13.84%
13.72%
18.78%
ROCE
23.19%
22.72%
19.97%
21.36%
25.17%
24.35%
25.37%
21.50%
16.56%
24.83%
Fixed Asset Turnover
2.69
2.60
2.63
2.33
2.54
2.88
2.69
2.41
2.12
2.05
Receivable days
59.48
62.47
63.97
67.54
67.60
72.32
74.24
73.35
71.13
82.65
Inventory Days
12.43
10.47
9.69
9.33
8.08
0.00
0.00
0.00
0.00
0.00
Payable days
41.82
50.48
49.47
47.79
42.79
34.74
32.38
25.85
26.63
46.44
Cash Conversion Cycle
30.09
22.45
24.18
29.08
32.89
37.59
41.86
47.50
44.50
36.21
Total Debt/Equity
0.14
0.12
0.10
0.11
0.08
0.00
0.00
0.00
0.00
0.00
Interest Cover
20.00
28.29
26.10
26.68
78.41
259.81
1096.28
320.99
167.93
67.59

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Cyient teams up with Clear Horizon
    24th Oct 2019, 15:36 PM

    Cyient will combine its global reach, scale, and experience of systems integration in the utility industry with Clear Horizon's mobile product, CHIME

    Read More
  • Cyient reports 23% fall in Q2 consolidated net profit
    18th Oct 2019, 12:51 PM

    Total consolidated income of the company decreased by 4.70% at Rs 1185.30 crore for Q2FY20

    Read More
  • Cyient - Quarterly Results
    17th Oct 2019, 15:47 PM

    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.