Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

IT - Software Services

Rating :
59/99

BSE: 532175 | NSE: CYIENT

986.70
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  980.05
  •  1001.85
  •  972.50
  •  999.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  652149
  •  6401.41
  •  1092.00
  •  322.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,861.16
  • 27.33
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,714.56
  • 1.72%
  • 3.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.45%
  • 0.60%
  • 9.82%
  • FII
  • DII
  • Others
  • 38.34%
  • 21.30%
  • 6.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 2.88
  • -3.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.38
  • 3.42
  • -2.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 1.88
  • -8.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.34
  • 16.61
  • 13.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.57
  • 2.46
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.38
  • 8.12
  • 7.20

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
1,058.20
991.70
6.71%
1,093.10
1,073.60
1.82%
1,044.30
1,105.90
-5.57%
1,003.30
1,158.90
-13.43%
Expenses
871.80
893.10
-2.38%
938.50
980.30
-4.26%
880.70
953.70
-7.65%
854.40
998.60
-14.44%
EBITDA
186.40
98.60
89.05%
154.60
93.30
65.70%
163.60
152.20
7.49%
148.90
160.30
-7.11%
EBIDTM
17.61%
9.94%
14.14%
8.69%
15.67%
13.76%
14.84%
13.83%
Other Income
25.70
68.40
-62.43%
40.30
53.90
-25.23%
21.90
49.80
-56.02%
18.60
26.40
-29.55%
Interest
9.60
10.00
-4.00%
11.20
12.50
-10.40%
12.00
11.90
0.84%
10.10
12.50
-19.20%
Depreciation
49.00
48.40
1.24%
49.10
47.90
2.51%
48.60
46.90
3.62%
48.40
48.70
-0.62%
PBT
153.50
108.60
41.34%
134.60
86.80
55.07%
124.90
143.20
-12.78%
109.00
125.50
-13.15%
Tax
38.50
27.20
41.54%
31.50
40.10
-21.45%
29.50
33.30
-11.41%
25.10
28.10
-10.68%
PAT
115.00
81.40
41.28%
103.10
46.70
120.77%
95.40
109.90
-13.19%
83.90
97.40
-13.86%
PATM
10.87%
8.21%
9.43%
4.35%
9.14%
9.94%
8.36%
8.40%
EPS
10.45
7.40
41.22%
9.37
4.11
127.98%
8.67
9.85
-11.98%
7.63
8.95
-14.75%

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
4,198.90
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
Net Sales Growth
-3.03%
-6.66%
-4.12%
17.98%
9.15%
15.89%
13.09%
24.00%
17.80%
20.60%
 
Cost Of Goods Sold
543.60
526.30
392.20
418.50
307.10
274.20
188.70
45.91
0.00
0.00
0.00
Gross Profit
3,655.30
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
GP Margin
87.05%
87.26%
91.14%
90.94%
92.15%
92.35%
93.90%
98.32%
100%
100%
100%
Total Expenditure
3,545.40
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
1,284.03
Power & Fuel Cost
-
16.50
25.20
26.30
24.50
23.00
23.60
22.83
22.15
18.78
12.96
% Of Sales
-
0.40%
0.57%
0.57%
0.63%
0.64%
0.76%
0.83%
1.00%
1.00%
0.83%
Employee Cost
-
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
969.09
% Of Sales
-
52.30%
55.96%
55.16%
55.90%
57.14%
58.58%
61.24%
61.99%
60.90%
62.40%
Manufacturing Exp.
-
141.30
144.70
144.40
124.30
110.60
94.40
80.26
64.49
59.84
54.34
% Of Sales
-
3.42%
3.27%
3.13%
3.18%
3.08%
3.05%
2.93%
2.92%
3.19%
3.50%
General & Admin Exp.
-
216.80
319.20
377.80
338.60
313.80
285.80
256.72
214.19
189.21
170.94
% Of Sales
-
5.25%
7.21%
8.18%
8.65%
8.75%
9.24%
9.38%
9.71%
10.10%
11.01%
Selling & Distn. Exp.
-
20.60
25.80
29.20
28.40
25.40
22.90
19.40
21.40
11.99
7.10
% Of Sales
-
0.50%
0.58%
0.63%
0.73%
0.71%
0.74%
0.71%
0.97%
0.64%
0.46%
Miscellaneous Exp.
-
153.80
141.80
88.20
71.60
65.90
50.70
47.82
65.36
23.51
7.10
% Of Sales
-
3.72%
3.20%
1.91%
1.83%
1.84%
1.64%
1.75%
2.96%
1.26%
1.23%
EBITDA
653.50
548.40
548.90
613.90
535.40
463.50
410.60
391.78
374.68
342.36
269.10
EBITDA Margin
15.56%
13.27%
12.40%
13.30%
13.68%
12.93%
13.27%
14.32%
16.98%
18.28%
17.33%
Other Income
106.50
166.50
158.30
152.90
151.90
106.90
124.50
130.80
52.49
38.11
17.53
Interest
42.90
43.30
48.60
32.60
20.40
17.20
16.40
5.76
1.37
0.29
0.73
Depreciation
195.10
194.50
187.80
111.40
105.20
95.30
88.80
71.28
72.00
63.55
49.41
PBT
522.00
477.10
470.80
622.80
561.70
457.90
429.90
445.55
353.80
316.63
236.49
Tax
124.60
113.30
127.00
142.70
138.00
104.50
101.10
109.63
103.01
96.67
83.53
Tax Rate
23.87%
23.75%
26.98%
23.04%
24.79%
24.20%
24.00%
24.61%
29.12%
30.71%
35.56%
PAT
397.40
363.80
345.10
478.00
421.00
331.50
325.50
338.17
250.80
218.15
151.37
PAT before Minority Interest
397.40
363.80
343.80
476.60
418.70
327.30
320.10
335.93
250.80
218.15
151.37
Minority Interest
0.00
0.00
1.30
1.40
2.30
4.20
5.40
2.24
0.00
0.00
0.00
PAT Margin
9.46%
8.80%
7.79%
10.35%
10.76%
9.24%
10.52%
12.36%
11.37%
11.65%
9.75%
PAT Growth
18.49%
5.42%
-27.80%
13.54%
27.00%
1.84%
-3.75%
34.84%
14.97%
44.12%
 
EPS
36.09
33.04
31.34
43.42
38.24
30.11
29.56
30.71
22.78
19.81
13.75

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
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
1,157.48
Share Capital
55.00
55.00
55.20
56.30
56.30
56.20
56.18
55.98
55.80
55.71
Total Reserves
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
1,101.77
Non-Current Liabilities
857.00
850.40
836.80
672.80
521.40
209.20
404.13
218.35
38.75
42.23
Secured Loans
45.30
85.90
111.60
58.60
45.20
64.50
43.44
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
4.40
4.00
3.60
3.24
0.00
0.00
0.00
Long Term Provisions
588.00
496.60
644.40
568.40
425.40
71.70
338.92
220.53
38.08
45.24
Current Liabilities
1,534.80
1,539.40
1,349.40
1,146.30
1,088.60
666.80
759.14
489.22
244.86
197.61
Trade Payables
453.20
372.90
370.00
381.30
392.20
309.80
275.36
174.51
121.17
109.78
Other Current Liabilities
357.60
382.20
334.50
248.30
255.10
184.20
140.08
71.92
74.95
36.65
Short Term Borrowings
230.20
287.90
213.70
178.00
115.90
114.70
81.29
5.82
0.32
3.43
Short Term Provisions
493.80
496.40
431.20
338.70
325.40
58.10
262.41
236.97
48.43
47.75
Total Liabilities
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
1,397.32
Net Block
1,360.90
1,305.00
978.00
797.50
751.00
657.20
788.51
336.57
335.39
326.76
Gross Block
2,544.00
2,276.20
1,854.60
1,576.60
1,438.50
1,307.10
1,358.12
799.96
732.73
661.27
Accumulated Depreciation
1,152.20
971.20
876.60
779.10
687.50
649.90
569.61
463.39
397.34
334.52
Non Current Assets
2,068.30
2,029.80
1,803.50
1,533.50
1,401.40
921.70
1,283.09
685.57
486.80
444.41
Capital Work in Progress
87.60
145.90
104.00
51.50
26.50
10.00
9.61
7.09
22.84
19.79
Non Current Investment
34.40
41.40
27.00
29.80
103.20
80.80
67.54
52.50
37.30
24.39
Long Term Loans & Adv.
570.00
517.70
680.50
642.10
506.40
153.30
408.62
287.39
89.42
66.09
Other Non Current Assets
15.40
19.80
14.00
12.60
14.30
20.40
8.81
2.02
1.85
7.38
Current Assets
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
952.91
Current Investments
0.00
0.00
27.80
113.00
92.50
79.00
33.61
40.04
60.98
22.25
Inventories
158.60
226.70
183.30
131.20
93.50
97.90
60.61
0.00
0.00
0.00
Sundry Debtors
802.60
726.20
813.70
691.30
649.60
614.50
533.59
479.98
394.42
367.50
Cash & Bank
1,465.00
951.80
970.50
980.70
878.10
694.90
622.85
691.27
498.35
455.99
Other Current Assets
851.40
508.90
511.40
382.30
614.80
305.20
485.82
399.19
165.60
107.18
Short Term Loans & Adv.
489.80
504.10
438.20
331.30
286.90
216.90
240.67
202.04
11.58
14.12
Net Current Assets
1,742.80
1,378.30
1,595.50
1,483.50
1,239.90
1,124.70
977.33
1,121.25
874.50
755.30
Total Assets
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
1,397.32

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
855.80
582.40
370.10
296.30
419.90
278.47
361.71
227.19
140.21
125.89
PBT
477.10
470.80
619.30
556.70
431.80
413.40
445.55
353.80
314.82
234.90
Adjustment
239.30
224.70
63.50
70.80
51.10
60.55
-0.17
42.73
10.40
34.74
Changes in Working Capital
268.60
32.80
-171.00
-165.90
36.60
-93.06
33.47
-66.87
-99.51
-74.90
Cash after chg. in Working capital
985.00
728.30
511.80
461.60
519.50
380.88
478.86
329.66
225.70
194.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-129.20
-145.90
-141.70
-165.30
-99.60
-102.42
-117.15
-102.47
-85.50
-68.85
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
-100.70
-157.00
-219.70
-86.90
-180.30
-84.82
-528.19
-17.61
-73.27
-6.89
Net Fixed Assets
-42.90
-179.20
-73.70
-79.40
-23.80
-20.65
-464.22
18.17
-29.41
-28.88
Net Investments
9.90
27.20
39.00
-23.90
-15.30
-58.06
-294.90
20.94
-38.73
12.38
Others
-67.70
-5.00
-185.00
16.40
-141.20
-6.11
230.93
-56.72
-5.13
9.61
Cash from Financing Activity
-210.70
-446.30
-232.10
-135.90
-93.40
-110.73
-31.92
-42.74
-41.94
-29.35
Net Cash Inflow / Outflow
544.40
-20.90
-81.70
73.50
146.20
82.92
-198.40
166.84
25.00
89.64
Opening Cash & Equivalents
899.50
909.60
961.70
857.00
683.10
570.39
688.64
496.12
452.76
349.22
Closing Cash & Equivalent
1,440.80
899.50
909.60
960.30
857.00
683.32
570.39
688.64
496.12
452.76

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.)
267.35
231.85
231.61
211.67
191.68
168.16
164.12
141.86
118.47
103.89
ROA
7.07%
7.09%
10.70%
10.61%
10.16%
11.17%
12.64%
12.85%
14.53%
11.73%
ROE
13.25%
13.46%
19.29%
18.44%
16.17%
17.14%
19.57%
17.23%
17.60%
13.84%
ROCE
16.65%
17.58%
23.19%
22.72%
19.97%
21.36%
25.17%
24.35%
25.37%
21.50%
Fixed Asset Turnover
1.71
2.14
2.69
2.60
2.63
2.33
2.54
2.88
2.69
2.41
Receivable days
67.52
63.48
59.48
62.47
63.97
67.54
67.60
72.32
74.24
73.35
Inventory Days
17.02
16.90
12.43
10.47
9.69
9.33
8.08
0.00
0.00
0.00
Payable days
49.01
41.52
41.63
50.48
49.47
47.79
42.79
34.74
32.38
25.85
Cash Conversion Cycle
35.52
38.86
30.28
22.45
24.18
29.08
32.89
37.59
41.86
47.50
Total Debt/Equity
0.11
0.16
0.14
0.12
0.10
0.11
0.08
0.00
0.00
0.00
Interest Cover
12.02
10.69
20.00
28.29
26.10
26.68
78.41
259.81
1096.28
320.99

News Update:


  • Cyient to acquire WorkForce Delta
    28th Jul 2021, 09:11 AM

    With this acquisition, Cyient will be taking full ownership of WorkForce Delta

    Read More
  • Cyient develops urban forestry land in Hyderabad
    23rd Jul 2021, 13:53 PM

    The Greater Hyderabad Municipal Corporation supported the Cyient Foundation in this initiative

    Read More
  • Cyient reports 41% rise in Q1 consolidated net profit
    16th Jul 2021, 11:18 AM

    Total income of the company increased by 2.25% at Rs 1083.90 crore for Q1FY22

    Read More
  • Cyient selected by HM Land Registry
    12th Jul 2021, 11:33 AM

    The company has been selected by HM Land Registry (HMLR) to support its Local Land Charges (LLC) Programme

    Read More
  • Cyient launches innovation platform ‘CyientifIQ’
    22nd Jun 2021, 09:51 AM

    Through CyientifIQ, the company is investing in creating technology-led solutions that deliver sustainable market advantage to its customers

    Read More
  • Cyient to become carbon, water neutral business by 2025
    18th Jun 2021, 11:41 AM

    By adopting the framework, Cyient ensures that the Environmental, Social, and Governance (ESG) aspects are strengthened across the value chain

    Read More
  • Cyient launches SaaS based solution ‘Mobius’
    15th Jun 2021, 16:14 PM

    Mobius- hosted on Microsoft Azure- consolidates the outage planning and approval process within a central location to provide improved information flow for optimizing schedule plans

    Read More
  • 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

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.