Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

BPO/ITeS

Rating :
65/99

BSE: 532927 | NSE: ECLERX

1450.05
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1454.00
  • 1471.05
  • 1446.10
  • 1447.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44071
  •  642.69
  •  1980.00
  •  1222.63

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,355.98
  • 16.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,862.48
  • 0.05%
  • 4.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.38%
  • 1.29%
  • 9.37%
  • FII
  • DII
  • Others
  • 12.03%
  • 19.53%
  • 4.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.58
  • 9.62
  • 14.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.25
  • 12.49
  • 15.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 7.56
  • 25.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.25
  • 16.36
  • 16.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.00
  • 3.31
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 8.88
  • 8.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
650.29
523.25
24.28%
617.84
486.26
27.06%
591.66
472.82
25.13%
559.17
394.33
41.80%
Expenses
469.01
358.16
30.95%
474.36
345.10
37.46%
409.70
320.31
27.91%
386.80
282.24
37.05%
EBITDA
181.28
165.09
9.81%
143.47
141.16
1.64%
181.96
152.51
19.31%
172.37
112.09
53.78%
EBIDTM
27.88%
31.55%
23.22%
29.03%
30.75%
32.25%
30.83%
28.43%
Other Income
20.96
0.92
2,178.26%
22.02
9.49
132.03%
9.90
6.41
54.45%
4.31
8.91
-51.63%
Interest
5.08
5.53
-8.14%
5.15
5.43
-5.16%
5.21
5.58
-6.63%
5.36
4.83
10.97%
Depreciation
27.39
25.16
8.86%
24.87
23.68
5.03%
27.94
24.44
14.32%
26.41
20.23
30.55%
PBT
169.78
135.32
25.47%
135.47
121.53
11.47%
158.72
128.90
23.13%
144.91
95.94
51.04%
Tax
43.76
34.55
26.66%
35.96
29.50
21.90%
40.32
30.51
32.15%
38.36
24.72
55.18%
PAT
126.01
100.77
25.05%
99.51
92.04
8.12%
118.40
98.39
20.34%
106.55
71.22
49.61%
PATM
19.38%
19.26%
16.11%
18.93%
20.01%
20.81%
19.06%
18.06%
EPS
25.36
19.64
29.12%
19.97
17.84
11.94%
23.92
19.36
23.55%
21.46
13.93
54.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,418.96
2,160.34
1,564.49
1,437.57
1,430.59
1,365.06
1,330.03
1,314.32
942.12
840.99
660.53
Net Sales Growth
28.90%
38.09%
8.83%
0.49%
4.80%
2.63%
1.20%
39.51%
12.03%
27.32%
 
Cost Of Goods Sold
0.00
0.00
0.00
1.75
1.80
1.92
2.18
2.67
0.00
0.00
0.00
Gross Profit
2,418.96
2,160.34
1,564.49
1,435.82
1,428.79
1,363.14
1,327.86
1,311.65
942.12
840.99
660.53
GP Margin
100.00%
100%
100%
99.88%
99.87%
99.86%
99.84%
99.80%
100%
100%
100%
Total Expenditure
1,739.87
1,498.52
1,115.31
1,112.71
1,121.74
997.62
869.04
833.40
625.96
486.44
432.68
Power & Fuel Cost
-
9.61
8.75
9.36
10.64
9.37
10.02
11.44
10.10
7.35
7.07
% Of Sales
-
0.44%
0.56%
0.65%
0.74%
0.69%
0.75%
0.87%
1.07%
0.87%
1.07%
Employee Cost
-
1,195.54
885.31
854.26
786.89
692.46
593.51
573.06
439.81
346.64
295.29
% Of Sales
-
55.34%
56.59%
59.42%
55.00%
50.73%
44.62%
43.60%
46.68%
41.22%
44.71%
Manufacturing Exp.
-
36.16
28.78
27.79
27.03
24.82
3.70
2.82
2.21
12.39
0.61
% Of Sales
-
1.67%
1.84%
1.93%
1.89%
1.82%
0.28%
0.21%
0.23%
1.47%
0.09%
General & Admin Exp.
-
148.13
110.38
144.25
204.54
180.14
179.91
175.79
147.24
112.12
95.55
% Of Sales
-
6.86%
7.06%
10.03%
14.30%
13.20%
13.53%
13.37%
15.63%
13.33%
14.47%
Selling & Distn. Exp.
-
20.03
6.31
7.94
7.98
7.67
7.87
7.08
6.77
6.13
6.11
% Of Sales
-
0.93%
0.40%
0.55%
0.56%
0.56%
0.59%
0.54%
0.72%
0.73%
0.93%
Miscellaneous Exp.
-
6.57
22.69
11.92
11.45
11.12
17.80
8.66
5.72
1.82
6.11
% Of Sales
-
0.30%
1.45%
0.83%
0.80%
0.81%
1.34%
0.66%
0.61%
0.22%
4.25%
EBITDA
679.08
661.82
449.18
324.86
308.85
367.44
460.99
480.92
316.16
354.55
227.85
EBITDA Margin
28.07%
30.63%
28.71%
22.60%
21.59%
26.92%
34.66%
36.59%
33.56%
42.16%
34.50%
Other Income
57.19
24.62
34.45
46.70
48.59
40.23
28.20
36.95
32.46
11.02
8.62
Interest
20.80
22.76
21.42
20.16
1.27
1.17
1.57
1.08
0.66
0.98
0.00
Depreciation
106.61
103.19
81.59
70.89
44.69
48.24
51.80
56.54
50.02
33.03
25.54
PBT
608.88
560.49
380.62
280.52
311.47
358.26
435.83
460.24
297.93
331.57
210.94
Tax
158.40
142.73
97.80
71.55
83.17
89.58
81.90
118.50
68.26
75.91
39.34
Tax Rate
26.01%
25.47%
25.69%
25.51%
26.70%
23.60%
18.79%
25.75%
22.91%
22.89%
18.65%
PAT
450.47
417.40
282.56
208.98
228.26
289.98
354.03
341.49
229.68
255.66
171.60
PAT before Minority Interest
450.46
417.76
282.82
208.97
228.30
289.94
353.93
341.74
229.68
255.66
171.60
Minority Interest
-0.01
-0.36
-0.26
0.01
-0.04
0.04
0.10
-0.25
0.00
0.00
0.00
PAT Margin
18.62%
19.32%
18.06%
14.54%
15.96%
21.24%
26.62%
25.98%
24.38%
30.40%
25.98%
PAT Growth
24.30%
47.72%
35.21%
-8.45%
-21.28%
-18.09%
3.67%
48.68%
-10.16%
48.99%
 
EPS
88.85
82.33
55.73
41.22
45.02
57.20
69.83
67.36
45.30
50.43
33.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,567.59
1,500.82
1,306.21
1,381.30
1,204.75
1,215.35
1,092.74
715.00
588.95
438.33
Share Capital
33.10
34.01
36.10
37.79
38.14
39.71
40.79
30.35
30.18
29.88
Total Reserves
1,523.81
1,452.27
1,251.60
1,322.35
1,147.61
1,160.61
1,051.80
683.85
557.97
407.53
Non-Current Liabilities
161.25
186.67
160.45
47.13
50.87
46.20
54.06
16.30
14.78
-1.28
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.05
0.17
0.32
0.81
0.60
0.67
3.51
0.00
0.00
0.00
Long Term Provisions
54.45
56.21
44.31
40.59
33.63
15.76
11.72
11.05
6.94
0.00
Current Liabilities
301.86
285.79
230.26
147.91
162.75
136.15
140.73
220.90
183.94
162.82
Trade Payables
16.66
22.93
13.86
11.61
20.47
12.86
13.83
1.72
1.09
22.54
Other Current Liabilities
146.14
134.57
108.25
60.50
51.95
41.41
49.96
35.40
23.60
6.77
Short Term Borrowings
0.09
0.32
0.55
0.86
5.74
0.40
0.00
0.00
0.00
0.00
Short Term Provisions
138.98
127.97
107.59
74.94
84.58
81.48
76.94
183.78
159.26
133.50
Total Liabilities
2,031.92
1,974.18
1,697.53
1,576.93
1,418.91
1,398.15
1,288.12
952.20
787.67
599.87
Net Block
712.56
728.03
479.74
347.91
343.43
325.06
365.00
167.03
154.77
134.79
Gross Block
1,117.54
1,035.34
713.96
532.78
488.20
423.47
416.43
322.35
259.99
206.39
Accumulated Depreciation
404.97
307.30
234.22
184.86
144.77
98.41
51.43
155.31
105.22
71.60
Non Current Assets
762.01
770.84
522.83
416.74
381.44
386.04
413.98
233.21
219.55
147.74
Capital Work in Progress
2.17
0.48
0.80
0.17
0.09
1.85
0.00
1.15
1.08
0.73
Non Current Investment
1.96
0.24
0.24
0.24
0.24
0.24
0.24
0.00
0.00
0.03
Long Term Loans & Adv.
39.27
35.54
22.40
25.40
22.08
12.50
9.95
19.25
18.00
12.18
Other Non Current Assets
6.05
6.55
19.64
43.02
15.61
46.38
38.80
45.77
45.71
0.00
Current Assets
1,269.91
1,203.33
1,174.70
1,160.18
1,037.46
1,012.11
874.13
718.99
568.12
452.13
Current Investments
193.92
228.38
436.55
286.02
165.03
251.40
219.14
155.29
115.48
35.16
Inventories
0.52
0.32
0.30
0.36
0.44
0.25
0.46
0.00
0.00
0.00
Sundry Debtors
329.27
293.02
237.78
242.59
232.85
213.83
186.09
126.14
98.73
65.48
Cash & Bank
493.64
490.86
334.50
451.55
440.27
355.65
328.46
286.57
240.56
234.85
Other Current Assets
252.55
91.81
52.79
168.36
198.87
190.98
139.98
150.99
113.35
116.65
Short Term Loans & Adv.
178.03
98.93
112.78
11.30
10.71
16.41
16.95
4.18
2.17
5.25
Net Current Assets
968.05
917.54
944.45
1,012.27
874.71
875.96
733.40
498.09
384.17
289.31
Total Assets
2,031.92
1,974.17
1,697.53
1,576.92
1,418.90
1,398.15
1,288.11
952.20
787.67
599.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
448.17
364.57
332.80
206.16
305.00
312.43
417.72
243.17
194.86
153.29
PBT
560.49
380.62
280.52
311.47
379.52
435.83
460.24
297.93
331.57
210.94
Adjustment
122.25
77.10
62.59
17.99
22.75
26.10
53.92
27.44
20.66
17.48
Changes in Working Capital
-70.39
7.28
48.70
-30.01
-2.69
-46.84
16.18
-14.62
-80.64
-34.81
Cash after chg. in Working capital
612.34
465.00
391.81
299.46
399.58
415.09
530.34
310.76
271.59
193.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-164.17
-100.43
-59.02
-93.31
-94.58
-102.67
-112.62
-67.59
-76.73
-40.32
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
0.02
0.00
0.00
0.00
0.00
Cash From Investing Activity
37.98
-4.53
18.29
-230.83
16.99
-169.53
-164.65
-62.29
-133.72
-34.86
Net Fixed Assets
-37.64
-28.97
-115.12
-36.28
-10.25
-16.66
53.58
-49.95
-12.28
-13.95
Net Investments
29.67
-39.16
-154.15
-116.79
82.18
-23.14
-214.36
-35.38
-50.32
-61.11
Others
45.95
63.60
287.56
-77.76
-54.94
-129.73
-3.87
23.04
-71.12
40.20
Cash from Financing Activity
-416.34
-188.31
-308.24
-53.87
-303.51
-245.29
-165.01
-115.43
-83.54
-52.68
Net Cash Inflow / Outflow
69.81
171.74
42.85
-78.55
18.48
-102.40
88.06
65.44
-22.40
65.75
Opening Cash & Equivalents
349.02
174.56
125.62
203.03
175.23
283.47
197.58
131.84
149.30
168.66
Closing Cash & Equivalent
420.30
349.02
174.56
125.62
203.03
175.23
283.47
197.58
131.85
234.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
313.60
291.38
356.70
359.92
310.89
302.27
267.86
176.48
146.17
109.81
ROA
20.86%
15.41%
12.76%
15.24%
20.58%
26.35%
30.51%
26.40%
36.85%
32.36%
ROE
27.46%
20.39%
15.78%
17.93%
24.30%
30.87%
37.83%
35.27%
49.86%
44.01%
ROCE
38.01%
28.63%
22.35%
24.11%
31.37%
37.83%
50.94%
45.80%
64.74%
53.98%
Fixed Asset Turnover
2.01
1.79
2.31
2.80
2.99
3.17
3.56
3.24
3.61
4.49
Receivable days
52.57
61.92
60.98
60.65
59.72
54.88
43.36
43.56
35.63
29.75
Inventory Days
0.07
0.07
0.08
0.10
0.09
0.10
0.13
0.00
0.00
0.00
Payable days
0.00
0.00
4.77
6.64
7.74
7.26
4.33
1.00
10.61
21.02
Cash Conversion Cycle
52.64
61.99
56.30
54.11
52.07
47.71
39.15
42.56
25.03
8.73
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
25.62
18.77
14.92
245.49
324.82
278.95
425.97
451.73
341.07
0.00

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.