Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

BPO/ITeS

Rating :
72/99

BSE: 532927 | NSE: ECLERX

2193.10
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  2141.10
  •  2205.00
  •  2141.10
  •  2136.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43163
  •  944.72
  •  2970.00
  •  1099.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,410.36
  • 18.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,919.99
  • 0.05%
  • 4.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.38%
  • 1.08%
  • 8.92%
  • FII
  • DII
  • Others
  • 13.83%
  • 18.46%
  • 4.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 3.30
  • 3.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.00
  • -0.52
  • 7.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.87
  • -4.41
  • 7.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.07
  • 15.67
  • 13.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 3.26
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 8.94
  • 7.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
559.17
394.33
41.80%
523.25
360.79
45.03%
486.26
336.55
44.48%
472.82
350.93
34.73%
Expenses
386.80
282.24
37.05%
358.16
258.75
38.42%
345.10
255.16
35.25%
320.31
273.20
17.24%
EBITDA
172.37
112.09
53.78%
165.09
102.04
61.79%
141.16
81.40
73.42%
152.51
77.73
96.20%
EBIDTM
30.83%
28.43%
31.55%
28.28%
29.03%
24.19%
32.25%
22.15%
Other Income
4.31
8.91
-51.63%
0.92
5.68
-83.80%
9.49
13.46
-29.49%
6.41
16.76
-61.75%
Interest
5.36
4.83
10.97%
5.53
4.94
11.94%
5.43
4.93
10.14%
5.58
4.92
13.41%
Depreciation
26.41
20.23
30.55%
25.16
19.62
28.24%
23.68
17.30
36.88%
24.44
18.50
32.11%
PBT
144.91
95.94
51.04%
135.32
83.16
62.72%
121.53
72.63
67.33%
128.90
71.07
81.37%
Tax
38.36
24.72
55.18%
34.55
21.70
59.22%
29.50
20.86
41.42%
30.51
15.69
94.46%
PAT
106.55
71.22
49.61%
100.77
61.45
63.99%
92.04
51.77
77.79%
98.39
55.38
77.66%
PATM
19.06%
18.06%
19.26%
17.03%
18.93%
15.38%
20.81%
15.78%
EPS
32.19
20.89
54.09%
29.47
17.94
64.27%
26.75
14.34
86.54%
29.04
15.35
89.19%

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
2,041.50
1,564.49
1,437.57
1,430.59
1,365.06
1,330.03
1,314.32
942.12
840.99
660.53
472.88
Net Sales Growth
41.52%
8.83%
0.49%
4.80%
2.63%
1.20%
39.51%
12.03%
27.32%
39.68%
 
Cost Of Goods Sold
0.00
1.69
1.75
1.80
1.92
2.18
2.67
0.00
0.00
0.00
0.00
Gross Profit
2,041.50
1,562.80
1,435.82
1,428.79
1,363.14
1,327.86
1,311.65
942.12
840.99
660.53
472.88
GP Margin
100.00%
99.89%
99.88%
99.87%
99.86%
99.84%
99.80%
100%
100%
100%
100%
Total Expenditure
1,410.37
1,115.31
1,112.71
1,121.74
997.62
869.04
833.40
625.96
486.44
432.68
283.15
Power & Fuel Cost
-
8.75
9.36
10.64
9.37
10.02
11.44
10.10
7.35
7.07
4.55
% Of Sales
-
0.56%
0.65%
0.74%
0.69%
0.75%
0.87%
1.07%
0.87%
1.07%
0.96%
Employee Cost
-
885.31
854.26
786.89
692.46
593.51
573.06
439.81
346.64
295.29
203.87
% Of Sales
-
56.59%
59.42%
55.00%
50.73%
44.62%
43.60%
46.68%
41.22%
44.71%
43.11%
Manufacturing Exp.
-
27.09
27.79
27.03
24.82
3.70
2.82
2.21
12.39
0.61
0.93
% Of Sales
-
1.73%
1.93%
1.89%
1.82%
0.28%
0.21%
0.23%
1.47%
0.09%
0.20%
General & Admin Exp.
-
110.38
144.25
204.54
180.14
179.91
175.79
147.24
112.12
95.55
68.74
% Of Sales
-
7.06%
10.03%
14.30%
13.20%
13.53%
13.37%
15.63%
13.33%
14.47%
14.54%
Selling & Distn. Exp.
-
6.31
7.94
7.98
7.67
7.87
7.08
6.77
6.13
6.11
3.15
% Of Sales
-
0.40%
0.55%
0.56%
0.56%
0.59%
0.54%
0.72%
0.73%
0.93%
0.67%
Miscellaneous Exp.
-
22.69
11.92
11.45
11.12
17.80
8.66
5.72
1.82
28.05
3.15
% Of Sales
-
1.45%
0.83%
0.80%
0.81%
1.34%
0.66%
0.61%
0.22%
4.25%
0.40%
EBITDA
631.13
449.18
324.86
308.85
367.44
460.99
480.92
316.16
354.55
227.85
189.73
EBITDA Margin
30.92%
28.71%
22.60%
21.59%
26.92%
34.66%
36.59%
33.56%
42.16%
34.50%
40.12%
Other Income
21.13
34.45
46.70
48.59
40.23
28.20
36.95
32.46
11.02
8.62
22.30
Interest
21.90
21.42
20.16
1.27
1.17
1.57
1.08
0.66
0.98
0.00
0.00
Depreciation
99.69
81.59
70.89
44.69
48.24
51.80
56.54
50.02
33.03
25.54
12.89
PBT
530.66
380.62
280.52
311.47
358.26
435.83
460.24
297.93
331.57
210.94
199.15
Tax
132.92
97.80
71.55
83.17
89.58
81.90
118.50
68.26
75.91
39.34
39.38
Tax Rate
25.05%
25.69%
25.51%
26.70%
23.60%
18.79%
25.75%
22.91%
22.89%
18.65%
19.77%
PAT
397.75
282.56
208.98
228.26
289.98
354.03
341.49
229.68
255.66
171.60
159.77
PAT before Minority Interest
397.40
282.82
208.97
228.30
289.94
353.93
341.74
229.68
255.66
171.60
159.77
Minority Interest
-0.35
-0.26
0.01
-0.04
0.04
0.10
-0.25
0.00
0.00
0.00
0.00
PAT Margin
19.48%
18.06%
14.54%
15.96%
21.24%
26.62%
25.98%
24.38%
30.40%
25.98%
33.79%
PAT Growth
65.85%
35.21%
-8.45%
-21.28%
-18.09%
3.67%
48.68%
-10.16%
48.99%
7.40%
 
EPS
117.68
83.60
61.83
67.53
85.79
104.74
101.03
67.95
75.64
50.77
47.27

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
1,500.82
1,306.21
1,381.30
1,204.75
1,215.35
1,092.74
715.00
588.95
438.33
343.20
Share Capital
34.01
36.10
37.79
38.14
39.71
40.79
30.35
30.18
29.88
29.06
Total Reserves
1,452.27
1,251.60
1,322.35
1,147.61
1,160.61
1,051.80
683.85
557.97
407.53
313.31
Non-Current Liabilities
186.67
160.45
47.13
50.87
46.20
54.06
16.30
14.78
-1.28
3.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.17
0.32
0.81
0.60
0.67
3.51
0.00
0.00
0.00
0.00
Long Term Provisions
56.21
44.31
40.59
33.63
15.76
11.72
11.05
6.94
0.00
4.51
Current Liabilities
285.79
230.26
147.91
162.75
136.15
140.73
220.90
183.94
162.82
113.72
Trade Payables
22.93
13.86
11.61
20.47
12.86
13.83
1.72
1.09
22.54
16.09
Other Current Liabilities
134.57
108.25
60.50
51.95
41.41
49.96
35.40
23.60
6.77
5.06
Short Term Borrowings
0.32
0.55
0.86
5.74
0.40
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
127.97
107.59
74.94
84.58
81.48
76.94
183.78
159.26
133.50
92.57
Total Liabilities
1,974.18
1,697.53
1,576.93
1,418.91
1,398.15
1,288.12
952.20
787.67
599.87
460.67
Net Block
728.03
479.74
347.91
343.43
325.06
365.00
167.03
154.77
134.79
44.37
Gross Block
1,035.34
713.96
532.78
488.20
423.47
416.43
322.35
259.99
206.39
88.06
Accumulated Depreciation
307.30
234.22
184.86
144.77
98.41
51.43
155.31
105.22
71.60
43.69
Non Current Assets
770.84
522.83
416.74
381.44
386.04
413.98
233.21
219.55
147.74
57.11
Capital Work in Progress
0.48
0.80
0.17
0.09
1.85
0.00
1.15
1.08
0.73
4.50
Non Current Investment
0.24
0.24
0.24
0.24
0.24
0.24
0.00
0.00
0.03
0.03
Long Term Loans & Adv.
35.51
22.40
25.40
22.08
12.50
9.95
19.25
18.00
12.18
8.21
Other Non Current Assets
6.58
19.64
43.02
15.61
46.38
38.80
45.77
45.71
0.00
0.00
Current Assets
1,203.33
1,174.70
1,160.18
1,037.46
1,012.11
874.13
718.99
568.12
452.13
403.56
Current Investments
228.38
436.55
286.02
165.03
251.40
219.14
155.29
115.48
35.16
99.88
Inventories
0.32
0.30
0.36
0.44
0.25
0.46
0.00
0.00
0.00
0.00
Sundry Debtors
293.02
237.78
242.59
232.85
213.83
186.09
126.14
98.73
65.48
42.18
Cash & Bank
490.86
334.50
451.55
440.27
355.65
328.46
286.57
240.56
234.85
168.66
Other Current Assets
190.74
52.79
168.36
188.16
190.98
139.98
150.99
113.35
116.65
92.83
Short Term Loans & Adv.
98.93
112.78
11.30
10.71
16.41
16.95
4.18
2.17
5.25
4.38
Net Current Assets
917.54
944.45
1,012.27
874.71
875.96
733.40
498.09
384.17
289.31
289.84
Total Assets
1,974.17
1,697.53
1,576.92
1,418.90
1,398.15
1,288.11
952.20
787.67
599.87
460.67

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
364.57
332.80
206.16
305.00
312.43
417.72
243.17
194.86
153.29
172.05
PBT
380.62
280.52
311.47
379.52
435.83
460.24
297.93
331.57
210.94
199.15
Adjustment
77.10
62.59
17.99
22.75
26.10
53.92
27.44
20.66
17.48
0.00
Changes in Working Capital
7.28
48.70
-30.01
-2.69
-46.84
16.18
-14.62
-80.64
-34.81
11.34
Cash after chg. in Working capital
465.00
391.81
299.46
399.58
415.09
530.34
310.76
271.59
193.61
210.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.43
-59.02
-93.31
-94.58
-102.67
-112.62
-67.59
-76.73
-40.32
-38.44
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
0.02
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.53
18.29
-230.83
16.99
-169.53
-164.65
-62.29
-133.72
-34.86
-83.24
Net Fixed Assets
-28.97
-115.12
-36.28
-10.25
-16.66
53.58
-49.95
-12.28
-13.95
-20.93
Net Investments
-39.01
-154.15
-116.79
82.18
-23.14
-214.36
-35.38
-50.32
-61.11
-72.05
Others
63.45
287.56
-77.76
-54.94
-129.73
-3.87
23.04
-71.12
40.20
9.74
Cash from Financing Activity
-188.31
-308.24
-53.87
-303.51
-245.29
-165.01
-115.43
-83.54
-52.68
-72.44
Net Cash Inflow / Outflow
171.74
42.85
-78.55
18.48
-102.40
88.06
65.44
-22.40
65.75
16.37
Opening Cash & Equivalents
174.56
125.62
203.03
175.23
283.47
197.58
131.84
149.30
168.66
151.53
Closing Cash & Equivalent
349.02
174.56
125.62
203.03
175.23
283.47
197.58
131.85
234.85
168.66

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.)
437.06
356.70
359.92
310.89
302.27
267.86
176.48
146.17
109.81
88.37
ROA
15.41%
12.76%
15.24%
20.58%
26.35%
30.51%
26.40%
36.85%
32.36%
39.31%
ROE
20.39%
15.78%
17.93%
24.30%
30.87%
37.83%
35.27%
49.86%
44.01%
55.05%
ROCE
28.63%
22.35%
24.11%
31.37%
37.83%
50.94%
45.80%
64.74%
53.98%
68.49%
Fixed Asset Turnover
1.79
2.31
2.80
2.99
3.17
3.56
3.24
3.61
4.49
6.22
Receivable days
61.92
60.98
60.65
59.72
54.88
43.36
43.56
35.63
29.75
41.73
Inventory Days
0.07
0.08
0.10
0.09
0.10
0.13
0.00
0.00
0.00
0.00
Payable days
3971.18
4.77
6.64
7.74
7.26
4.33
1.00
10.61
21.02
21.27
Cash Conversion Cycle
-3909.19
56.30
54.11
52.07
47.71
39.15
42.56
25.03
8.73
20.45
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
18.77
14.92
245.49
324.82
278.95
425.97
451.73
341.07
0.00
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.