Nifty
:
11274.20
Sensex
:
38014.62
569.40 (5.32%)
1921.15 (5.32%)
Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Cyient Ltd.

IT - Software

Rating :
57/99

BSE: 532175 | NSE: CYIENT

NSE BSE
450.65
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  445.00
  •  455.50
  •  440.10
  •  444.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  76412
  •  342.71
  •  779.95
  •  414.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,964.10
  • 10.20
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,362.00
  • 3.32%
  • 1.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.74%
  • 0.84%
  • 7.31%
  • FII
  • DII
  • Others
  • 0.09%
  • 20.04%
  • 48.98%

Chart

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

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
  • 16.81
  • 16.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.46
  • 2.89
  • 2.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 9.43
  • 9.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,089.00
1,080.00
0.83%
1,162.90
1,061.80
9.52%
1,187.70
983.30
20.79%
1,186.90
965.40
22.94%
Expenses
945.90
950.70
-0.50%
996.30
919.80
8.32%
1,048.70
843.00
24.40%
1,025.50
825.60
24.21%
EBITDA
143.10
129.30
10.67%
166.60
142.00
17.32%
139.00
140.30
-0.93%
161.40
139.80
15.45%
EBIDTM
13.14%
11.97%
14.33%
13.37%
11.70%
14.27%
13.60%
14.48%
Other Income
28.20
18.20
54.95%
78.90
43.90
79.73%
16.50
29.70
-44.44%
56.90
41.20
38.11%
Interest
11.70
7.10
64.79%
8.30
5.70
45.61%
8.50
5.10
66.67%
8.70
5.20
67.31%
Depreciation
44.30
28.50
55.44%
26.10
25.70
1.56%
28.00
27.50
1.82%
28.80
25.90
11.20%
PBT
115.30
111.90
3.04%
207.60
154.50
34.37%
119.00
132.40
-10.12%
180.80
149.90
20.61%
Tax
25.50
30.40
-16.12%
31.80
33.50
-5.07%
26.60
25.10
5.98%
53.90
42.10
28.03%
PAT
89.80
81.50
10.18%
175.80
121.00
45.29%
92.40
107.30
-13.89%
126.90
107.80
17.72%
PATM
8.25%
7.55%
15.12%
11.40%
7.78%
10.91%
10.69%
11.17%
EPS
8.23
7.33
12.28%
16.00
10.52
52.09%
8.16
7.80
4.62%
11.25
9.90
13.64%

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
4,626.50
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
13.10%
17.98%
9.15%
15.89%
13.09%
24.00%
17.80%
20.60%
30.70%
24.68%
 
Cost Of Goods Sold
432.50
418.50
307.10
274.20
188.70
45.91
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,194.00
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
90.65%
90.94%
92.15%
92.35%
93.90%
98.32%
100%
100%
100%
100%
100%
Total Expenditure
4,016.40
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
610.10
613.90
535.40
463.50
410.60
391.78
374.68
342.36
269.10
179.85
208.31
EBITDA Margin
13.19%
13.30%
13.68%
12.93%
13.27%
14.32%
16.98%
18.28%
17.33%
15.13%
21.86%
Other Income
180.50
152.90
151.90
106.90
124.50
130.80
52.49
38.11
17.53
27.17
46.37
Interest
37.20
32.60
20.40
17.20
16.40
5.76
1.37
0.29
0.73
0.96
3.12
Depreciation
127.20
111.40
105.20
95.30
88.80
71.28
72.00
63.55
49.41
48.59
43.57
PBT
622.70
622.80
561.70
457.90
429.90
445.55
353.80
316.63
236.49
157.48
207.99
Tax
137.80
142.70
138.00
104.50
101.10
109.63
103.01
96.67
83.53
26.98
50.51
Tax Rate
22.13%
23.04%
24.79%
24.20%
24.00%
24.61%
29.12%
30.71%
35.56%
16.89%
24.28%
PAT
484.90
478.00
421.00
331.50
325.50
338.17
250.80
218.15
151.37
132.69
157.96
PAT before Minority Interest
486.00
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
10.48%
10.35%
10.76%
9.24%
10.52%
12.36%
11.37%
11.65%
9.75%
11.17%
16.57%
PAT Growth
16.12%
13.54%
27.00%
1.84%
-3.75%
34.84%
14.97%
44.12%
14.08%
-16.00%
 
Unadjusted EPS
43.64
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
-677.40
524.30
-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
417.70
-587.30
-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 & India2022 Coalition's workshop focuses on improving healthcare in India
    29th Jul 2019, 14:15 PM

    The theme was ‘Bridging the Gaps: Scaling Healthcare Technology for the Last Mile

    Read More
  • Cyient reports 10% rise in Q1 consolidated net profit
    18th Jul 2019, 16:23 PM

    Total consolidated income of the company increased by 1.85% at Rs 1,117.20 crore for Q1FY20

    Read More
  • Cyient - Quarterly Results
    18th Jul 2019, 16:00 PM

    Read More
  • Cyient refutes claims on its involvement in development of Boeing 737 MAX systems
    1st Jul 2019, 09:34 AM

    The news articles wrongly claim Cyient’s involvement in software development for the flight test equipment

    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.