Nifty
Sensex
:
:
11678.45
39779.82
7.65 (0.07%)
29.97 (0.08%)

IT - Software

Rating :
84/99

BSE: 532365 | NSE: DSSL

41.20
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  42.05
  •  42.65
  •  40.30
  •  41.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24449
  •  10.18
  •  54.85
  •  13.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.66
  • 6.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54.36
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.17%
  • 1.25%
  • 47.23%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.08
  • 23.69
  • 25.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 24.32
  • 23.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.79
  • 43.44
  • 62.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.31
  • 6.38
  • 6.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.64
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.41
  • 3.68
  • 4.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
58.03
89.08
-34.86%
54.94
70.71
-22.30%
92.23
72.21
27.72%
92.59
79.22
16.88%
Expenses
54.35
85.95
-36.77%
50.60
66.00
-23.33%
89.01
69.80
27.52%
88.85
76.74
15.78%
EBITDA
3.68
3.13
17.57%
4.34
4.71
-7.86%
3.23
2.41
34.02%
3.74
2.48
50.81%
EBIDTM
6.34%
3.51%
7.90%
6.67%
3.50%
3.33%
4.04%
3.13%
Other Income
0.38
0.45
-15.56%
0.56
0.24
133.33%
0.33
0.43
-23.26%
0.40
0.38
5.26%
Interest
2.09
1.78
17.42%
2.35
1.46
60.96%
1.34
1.52
-11.84%
2.12
1.31
61.83%
Depreciation
0.16
0.19
-15.79%
0.35
0.18
94.44%
0.26
0.19
36.84%
0.23
0.18
27.78%
PBT
1.81
1.61
12.42%
2.21
3.31
-33.23%
1.95
1.14
71.05%
1.79
1.37
30.66%
Tax
0.39
0.36
8.33%
0.53
1.56
-66.03%
0.49
0.20
145.00%
0.47
0.19
147.37%
PAT
1.42
1.25
13.60%
1.68
1.75
-4.00%
1.46
0.93
56.99%
1.32
1.18
11.86%
PATM
2.45%
1.41%
3.05%
2.47%
1.58%
1.29%
1.43%
1.49%
EPS
1.54
1.36
13.24%
1.82
1.90
-4.21%
1.58
1.02
54.90%
1.43
1.28
11.72%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Net Sales
297.79
310.73
213.77
158.29
58.95
38.57
Net Sales Growth
-4.32%
45.36%
35.05%
168.52%
52.84%
 
Cost Of Goods Sold
254.82
-2.98
-4.61
-2.57
-0.11
-2.95
Gross Profit
42.97
313.71
218.39
160.86
59.06
41.52
GP Margin
14.43%
100.96%
102.16%
101.62%
100.19%
107.65%
Total Expenditure
282.81
297.76
206.89
153.69
55.25
35.63
Power & Fuel Cost
-
0.10
0.11
0.11
0.04
0.05
% Of Sales
-
0.03%
0.05%
0.07%
0.07%
0.13%
Employee Cost
-
24.48
20.78
11.28
1.43
1.26
% Of Sales
-
7.88%
9.72%
7.13%
2.43%
3.27%
Manufacturing Exp.
-
0.95
0.83
0.72
0.02
0.03
% Of Sales
-
0.31%
0.39%
0.45%
0.03%
0.08%
General & Admin Exp.
-
4.92
3.69
2.18
0.81
0.62
% Of Sales
-
1.58%
1.73%
1.38%
1.37%
1.61%
Selling & Distn. Exp.
-
0.25
0.20
0.17
0.25
0.15
% Of Sales
-
0.08%
0.09%
0.11%
0.42%
0.39%
Miscellaneous Exp.
-
0.26
0.32
0.33
0.14
0.16
% Of Sales
-
0.08%
0.15%
0.21%
0.24%
0.41%
EBITDA
14.99
12.97
6.88
4.60
3.70
2.94
EBITDA Margin
5.03%
4.17%
3.22%
2.91%
6.28%
7.62%
Other Income
1.67
1.18
0.83
0.54
0.07
0.03
Interest
7.90
6.03
3.90
2.91
1.14
1.01
Depreciation
1.00
0.72
0.76
0.61
1.65
1.43
PBT
7.76
7.39
3.05
1.62
0.98
0.52
Tax
1.88
2.22
0.96
0.41
0.26
0.18
Tax Rate
24.23%
30.04%
31.48%
25.31%
26.53%
34.62%
PAT
5.88
5.17
2.10
1.21
0.72
0.34
PAT before Minority Interest
5.88
5.17
2.10
1.21
0.72
0.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.97%
1.66%
0.98%
0.76%
1.22%
0.88%
PAT Growth
15.07%
146.19%
73.55%
68.06%
111.76%
 
EPS
6.39
5.62
2.28
1.32
0.78
0.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Shareholder's Funds
31.90
23.31
20.39
35.46
34.74
Share Capital
9.17
6.91
6.38
29.69
29.69
Total Reserves
22.73
15.27
12.61
5.76
5.04
Non-Current Liabilities
1.40
1.51
1.53
11.36
9.89
Secured Loans
0.30
0.50
0.67
9.94
8.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.92
0.68
0.48
0.00
0.00
Current Liabilities
65.62
44.81
32.00
6.41
2.36
Trade Payables
27.12
5.89
7.91
4.89
1.26
Other Current Liabilities
3.88
4.13
4.86
0.81
0.60
Short Term Borrowings
34.63
34.80
19.23
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.70
0.50
Total Liabilities
98.92
69.63
53.92
53.23
46.99
Net Block
2.50
2.85
3.03
13.35
12.16
Gross Block
4.27
4.03
5.60
16.93
16.02
Accumulated Depreciation
1.77
1.18
2.57
3.58
3.86
Non Current Assets
2.50
2.85
5.90
29.28
26.27
Capital Work in Progress
0.00
0.00
0.00
10.92
9.02
Non Current Investment
0.01
0.01
0.01
5.01
5.08
Long Term Loans & Adv.
0.00
0.00
2.86
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
96.42
66.78
48.02
23.94
20.72
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
16.79
13.81
9.19
6.06
5.96
Sundry Debtors
59.61
39.54
29.46
14.51
10.24
Cash & Bank
18.73
9.13
9.25
1.78
1.94
Other Current Assets
1.29
0.00
0.00
0.00
2.59
Short Term Loans & Adv.
1.29
4.31
0.11
1.59
2.59
Net Current Assets
30.80
21.97
16.02
17.53
18.36
Total Assets
98.92
69.63
53.92
53.22
46.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Cash From Operating Activity
3.27
-12.92
4.42
4.14
-0.01
PBT
7.39
3.05
1.62
0.98
0.52
Adjustment
5.89
4.30
3.34
2.68
2.44
Changes in Working Capital
-7.92
-19.16
0.29
0.62
-2.84
Cash after chg. in Working capital
5.35
-11.80
5.25
4.28
0.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.09
-1.12
-0.83
-0.14
-0.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.37
-0.58
-0.30
-4.77
-1.94
Net Fixed Assets
-0.24
1.57
6.72
12.72
Net Investments
0.00
0.00
1.45
3.57
Others
-0.13
-2.15
-8.47
-21.06
Cash from Financing Activity
-2.12
12.65
-1.13
0.47
3.74
Net Cash Inflow / Outflow
0.78
-0.85
3.00
-0.16
1.79
Opening Cash & Equivalents
7.12
7.98
6.25
1.94
0.15
Closing Cash & Equivalent
7.91
7.12
9.25
1.78
1.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Book Value (Rs.)
34.78
32.10
29.77
23.89
23.41
ROA
6.13%
3.39%
2.26%
1.44%
0.72%
ROE
19.12%
10.18%
4.45%
2.06%
0.98%
ROCE
21.29%
14.01%
10.55%
4.78%
3.55%
Fixed Asset Turnover
74.94
44.42
14.05
3.58
2.41
Receivable days
58.23
58.90
50.70
76.61
96.88
Inventory Days
17.97
19.64
17.59
37.21
56.38
Payable days
226.33
110.75
180.82
304.14
144.43
Cash Conversion Cycle
-150.13
-32.21
-112.53
-190.32
8.83
Total Debt/Equity
1.11
1.60
1.06
0.28
0.25
Interest Cover
2.22
1.78
1.56
1.86
1.52

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.