Nifty
Sensex
:
:
15125.20
51011.12
206.10 (1.38%)
714.23 (1.42%)

BPO/ITeS

Rating :
69/99

BSE: 532927 | NSE: ECLERX

959.90
02-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  944.40
  •  970.00
  •  939.20
  •  935.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36277
  •  347.59
  •  1044.00
  •  320.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,356.38
  • 14.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,022.75
  • 0.10%
  • 2.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.81%
  • 1.14%
  • 8.55%
  • FII
  • DII
  • Others
  • 18.56%
  • 12.79%
  • 5.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.44
  • 1.81
  • 1.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.22
  • -7.55
  • -2.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.49
  • -9.35
  • -10.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.05
  • 14.90
  • 13.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.16
  • 3.29
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 8.46
  • 7.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
394.33
375.45
5.03%
360.79
356.47
1.21%
336.55
354.72
-5.12%
350.93
365.12
-3.89%
Expenses
282.24
272.53
3.56%
258.75
278.39
-7.05%
255.16
289.93
-11.99%
273.20
284.37
-3.93%
EBITDA
112.09
102.92
8.91%
102.04
78.08
30.69%
81.40
64.80
25.62%
77.73
80.75
-3.74%
EBIDTM
28.43%
27.41%
28.28%
21.90%
24.19%
18.27%
14.01%
22.12%
Other Income
8.91
11.75
-24.17%
5.68
8.60
-33.95%
13.46
9.60
40.21%
16.76
9.56
75.31%
Interest
4.83
4.82
0.21%
4.94
4.75
4.00%
4.93
4.32
14.12%
4.92
0.01
49,100.00%
Depreciation
20.23
17.58
15.07%
19.62
17.65
11.16%
17.30
17.17
0.76%
18.50
12.76
44.98%
PBT
95.94
92.26
3.99%
83.16
64.29
29.35%
72.63
52.90
37.30%
71.07
77.54
-8.34%
Tax
24.72
22.18
11.45%
21.70
20.58
5.44%
20.86
13.10
59.24%
15.69
18.28
-14.17%
PAT
71.22
70.08
1.63%
61.45
43.71
40.59%
51.77
39.80
30.08%
55.38
59.27
-6.56%
PATM
18.06%
18.67%
17.03%
12.26%
15.38%
11.22%
7.11%
16.23%
EPS
20.89
19.36
7.90%
17.94
12.16
47.53%
14.34
11.03
30.01%
28.29
15.66
80.65%

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
1,442.60
1,437.57
1,430.59
1,365.06
1,330.03
1,314.32
942.12
840.99
660.53
472.88
342.10
Net Sales Growth
-0.63%
0.49%
4.80%
2.63%
1.20%
39.51%
12.03%
27.32%
39.68%
38.23%
 
Cost Of Goods Sold
4,644.10
1.75
1.80
1.92
2.18
2.67
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,201.50
1,435.82
1,428.79
1,363.14
1,327.86
1,311.65
942.12
840.99
660.53
472.88
342.10
GP Margin
-221.93%
99.88%
99.87%
99.86%
99.84%
99.80%
100%
100%
100%
100%
100%
Total Expenditure
1,069.35
1,112.71
1,121.74
997.62
869.04
833.40
625.96
486.44
432.68
283.15
207.57
Power & Fuel Cost
-
9.36
10.64
9.37
10.02
11.44
10.10
7.35
7.07
4.55
2.80
% Of Sales
-
0.65%
0.74%
0.69%
0.75%
0.87%
1.07%
0.87%
1.07%
0.96%
0.82%
Employee Cost
-
854.26
786.89
692.46
593.51
573.06
439.81
346.64
295.29
203.87
147.65
% Of Sales
-
59.42%
55.00%
50.73%
44.62%
43.60%
46.68%
41.22%
44.71%
43.11%
43.16%
Manufacturing Exp.
-
27.79
27.03
24.82
3.70
2.82
2.21
12.39
0.61
0.93
0.46
% Of Sales
-
1.93%
1.89%
1.82%
0.28%
0.21%
0.23%
1.47%
0.09%
0.20%
0.13%
General & Admin Exp.
-
144.25
204.54
180.14
179.91
175.79
147.24
112.12
95.55
68.74
54.70
% Of Sales
-
10.03%
14.30%
13.20%
13.53%
13.37%
15.63%
13.33%
14.47%
14.54%
15.99%
Selling & Distn. Exp.
-
7.94
7.98
7.67
7.87
7.08
6.77
6.13
6.11
3.15
1.17
% Of Sales
-
0.55%
0.56%
0.56%
0.59%
0.54%
0.72%
0.73%
0.93%
0.67%
0.34%
Miscellaneous Exp.
-
11.92
11.45
11.12
17.80
8.66
5.72
1.82
28.05
1.90
1.17
% Of Sales
-
0.83%
0.80%
0.81%
1.34%
0.66%
0.61%
0.22%
4.25%
0.40%
0.23%
EBITDA
373.26
324.86
308.85
367.44
460.99
480.92
316.16
354.55
227.85
189.73
134.53
EBITDA Margin
25.87%
22.60%
21.59%
26.92%
34.66%
36.59%
33.56%
42.16%
34.50%
40.12%
39.32%
Other Income
44.81
46.70
48.59
40.23
28.20
36.95
32.46
11.02
8.62
22.30
24.06
Interest
19.62
20.16
1.27
1.17
1.57
1.08
0.66
0.98
0.00
0.00
0.00
Depreciation
75.65
70.89
44.69
48.24
51.80
56.54
50.02
33.03
25.54
12.89
9.13
PBT
322.80
280.52
311.47
358.26
435.83
460.24
297.93
331.57
210.94
199.15
149.47
Tax
82.97
71.55
83.17
89.58
81.90
118.50
68.26
75.91
39.34
39.38
16.76
Tax Rate
25.70%
25.51%
26.70%
23.60%
18.79%
25.75%
22.91%
22.89%
18.65%
19.77%
12.04%
PAT
239.82
208.98
228.26
289.98
354.03
341.49
229.68
255.66
171.60
159.77
122.44
PAT before Minority Interest
239.20
208.97
228.30
289.94
353.93
341.74
229.68
255.66
171.60
159.77
122.44
Minority Interest
-0.62
0.01
-0.04
0.04
0.10
-0.25
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.62%
14.54%
15.96%
21.24%
26.62%
25.98%
24.38%
30.40%
25.98%
33.79%
35.79%
PAT Growth
12.67%
-8.45%
-21.28%
-18.09%
3.67%
48.68%
-10.16%
48.99%
7.40%
30.49%
 
EPS
68.72
59.88
65.40
83.09
101.44
97.85
65.81
73.26
49.17
45.78
35.08

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
1,306.21
1,381.30
1,204.75
1,215.35
1,092.74
715.00
588.95
438.33
343.20
238.38
Share Capital
36.10
37.79
38.14
39.71
40.79
30.35
30.18
29.88
29.06
28.85
Total Reserves
1,251.60
1,322.35
1,147.61
1,160.61
1,051.80
683.85
557.97
407.53
313.31
209.19
Non-Current Liabilities
160.45
47.13
50.87
46.20
54.06
16.30
14.78
-1.28
3.75
1.83
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.32
0.81
0.60
0.67
3.51
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
44.31
40.59
33.63
15.76
11.72
11.05
6.94
0.00
4.51
2.51
Current Liabilities
230.26
147.91
162.75
136.15
140.73
220.90
183.94
162.82
113.72
111.91
Trade Payables
13.86
11.61
20.47
12.86
13.83
1.72
1.09
22.54
16.09
10.30
Other Current Liabilities
108.25
60.50
51.95
41.41
49.96
35.40
23.60
6.77
5.06
4.76
Short Term Borrowings
0.55
0.86
5.74
0.40
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
107.59
74.94
84.58
81.48
76.94
183.78
159.26
133.50
92.57
96.86
Total Liabilities
1,697.53
1,576.93
1,418.91
1,398.15
1,288.12
952.20
787.67
599.87
460.67
352.12
Net Block
479.74
347.91
343.43
325.06
365.00
167.03
154.77
134.79
44.37
30.47
Gross Block
713.96
532.78
488.20
423.47
416.43
322.35
259.99
206.39
88.06
63.93
Accumulated Depreciation
234.22
184.86
144.77
98.41
51.43
155.31
105.22
71.60
43.69
33.46
Non Current Assets
522.83
416.74
381.44
386.04
413.98
233.21
219.55
147.74
57.11
43.35
Capital Work in Progress
0.80
0.17
0.09
1.85
0.00
1.15
1.08
0.73
4.50
6.53
Non Current Investment
0.24
0.24
0.24
0.24
0.24
0.00
0.00
0.03
0.03
0.03
Long Term Loans & Adv.
22.40
25.40
22.08
12.50
9.95
19.25
18.00
12.18
8.21
6.32
Other Non Current Assets
19.64
43.02
15.61
46.38
38.80
45.77
45.71
0.00
0.00
0.00
Current Assets
1,174.70
1,160.18
1,037.46
1,012.11
874.13
718.99
568.12
452.13
403.56
308.77
Current Investments
436.55
286.02
165.03
251.40
219.14
155.29
115.48
35.16
99.88
27.83
Inventories
0.30
0.36
0.44
0.25
0.46
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
237.78
242.59
232.85
213.83
186.09
126.14
98.73
65.48
42.18
65.94
Cash & Bank
334.50
451.55
440.27
355.65
328.46
286.57
240.56
234.85
168.66
151.53
Other Current Assets
165.57
168.36
188.16
174.57
139.98
150.99
113.35
116.65
92.83
63.48
Short Term Loans & Adv.
6.45
11.30
10.71
16.41
16.95
4.18
2.17
5.25
4.38
6.14
Net Current Assets
944.45
1,012.27
874.71
875.96
733.40
498.09
384.17
289.31
289.84
196.86
Total Assets
1,697.53
1,576.92
1,418.90
1,398.15
1,288.11
952.20
787.67
599.87
460.67
352.12

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
332.80
206.16
305.00
312.43
417.72
243.17
194.86
153.29
172.05
102.02
PBT
280.52
311.47
379.52
435.83
460.24
297.93
331.57
210.94
199.15
139.19
Adjustment
62.59
17.99
22.75
26.10
53.92
27.44
20.66
17.48
0.00
11.85
Changes in Working Capital
48.70
-30.01
-2.69
-46.84
16.18
-14.62
-80.64
-34.81
11.34
-32.41
Cash after chg. in Working capital
391.81
299.46
399.58
415.09
530.34
310.76
271.59
193.61
210.49
118.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.02
-93.31
-94.58
-102.67
-112.62
-67.59
-76.73
-40.32
-38.44
-16.61
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
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
18.29
-230.83
16.99
-169.53
-164.65
-62.29
-133.72
-34.86
-83.24
33.15
Net Fixed Assets
-115.12
-36.28
-10.25
-16.66
53.58
-49.95
-12.28
-13.95
-20.93
-23.44
Net Investments
-154.15
-116.79
82.18
-23.14
-214.36
-35.38
-50.32
-61.11
-72.05
62.28
Others
287.56
-77.76
-54.94
-129.73
-3.87
23.04
-71.12
40.20
9.74
-5.69
Cash from Financing Activity
-308.24
-53.87
-303.51
-245.29
-165.01
-115.43
-83.54
-52.68
-72.44
-30.98
Net Cash Inflow / Outflow
42.85
-78.55
18.48
-102.40
88.06
65.44
-22.40
65.75
16.37
104.20
Opening Cash & Equivalents
125.62
203.03
175.23
283.47
197.58
131.84
149.30
168.66
151.53
47.22
Closing Cash & Equivalent
174.56
125.62
203.03
175.23
283.47
197.58
131.85
234.85
168.66
151.53

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.)
356.70
359.92
310.89
302.27
267.86
176.48
146.17
109.81
88.37
61.88
ROA
12.76%
15.24%
20.58%
26.35%
30.51%
26.40%
36.85%
32.36%
39.31%
40.92%
ROE
15.78%
17.93%
24.30%
30.87%
37.83%
35.27%
49.86%
44.01%
55.05%
55.95%
ROCE
22.35%
24.11%
31.37%
37.83%
50.94%
45.80%
64.74%
53.98%
68.49%
63.52%
Fixed Asset Turnover
2.31
2.80
2.99
3.17
3.56
3.24
3.61
4.49
6.22
5.77
Receivable days
60.98
60.65
59.72
54.88
43.36
43.56
35.63
29.75
41.73
56.10
Inventory Days
0.08
0.10
0.09
0.10
0.13
0.00
0.00
0.00
0.00
0.00
Payable days
4.77
6.64
7.74
7.26
4.33
1.00
10.61
21.02
21.27
19.11
Cash Conversion Cycle
56.30
54.11
52.07
47.71
39.15
42.56
25.03
8.73
20.45
36.99
Total Debt/Equity
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
14.92
245.49
324.82
278.95
425.97
451.73
341.07
0.00
0.00
0.00

News Update:


  • eClerx Services acquires stake in Eclipse Global Holdings LLC
    24th Dec 2020, 12:12 PM

    Through this acquisition, eClerx, a global leader in business transformation, adds over 2,000 team members and three delivery centers to its more than 8,500 employees and 14 locations worldwide

    Read More
  • eClerx Services’ arm to acquire 100% stake in Eclipse Global Holdings LLC
    12th Dec 2020, 08:47 AM

    This transaction is expected to close by December 29, 2020

    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.