Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

IT - Software

Rating :
61/99

BSE: 543227 | NSE: HAPPSTMNDS

643.70
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  645
  •  646
  •  634.2
  •  643.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  233508
  •  149572507.25
  •  838
  •  519.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,793.55
  • 53.04
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,896.23
  • 0.93%
  • 6.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.21%
  • 1.63%
  • 33.43%
  • FII
  • DII
  • Others
  • 5.04%
  • 10.58%
  • 5.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.82
  • 21.65
  • 12.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 57.46
  • 12.94
  • 0.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.94
  • 2.59
  • -7.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 60.92
  • 54.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.84
  • 11.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 43.71
  • 31.38

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
16.73
12.13
19.08
23.37
P/E Ratio
38.48
53.07
33.74
27.54
Revenue
1625
2061
2392
2817
EBITDA
336
354
470
575
Net Income
248
185
291
351
ROA
12.8
6.6
11.7
13.3
P/B Ratio
6.52
6.23
5.47
4.81
ROE
21.42
12.09
16.42
18.8
FCFF
243
231
246
287
FCFF Yield
2.7
2.57
2.73
3.18
Net Debt
-824
-165
-320
-396
BVPS
98.67
103.4
117.59
133.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
544.57
417.29
30.50%
530.81
409.88
29.50%
521.64
406.62
28.29%
463.82
390.87
18.66%
Expenses
460.69
334.28
37.82%
436.91
328.98
32.81%
429.84
324.01
32.66%
378.98
301.54
25.68%
EBITDA
83.88
83.01
1.05%
93.90
80.90
16.07%
91.80
82.61
11.12%
84.84
89.33
-5.03%
EBIDTM
15.40%
19.89%
17.69%
19.74%
17.60%
20.32%
18.29%
22.85%
Other Income
25.95
25.21
2.94%
22.96
24.29
-5.48%
27.03
22.21
21.70%
25.44
13.66
86.24%
Interest
24.74
10.33
139.50%
26.93
10.72
151.21%
27.99
11.15
151.03%
19.83
10.07
96.92%
Depreciation
22.55
14.69
53.51%
20.99
14.81
41.73%
23.12
14.55
58.90%
22.04
14.24
54.78%
PBT
50.38
96.15
-47.60%
68.94
80.73
-14.60%
67.72
79.12
-14.41%
68.41
78.68
-13.05%
Tax
16.38
24.17
-32.23%
18.84
21.11
-10.75%
18.20
20.66
-11.91%
17.38
20.35
-14.59%
PAT
34.00
71.98
-52.76%
50.10
59.62
-15.97%
49.52
58.46
-15.29%
51.03
58.33
-12.52%
PATM
6.24%
17.25%
9.44%
14.55%
9.49%
14.38%
11.00%
14.92%
EPS
2.27
4.82
-52.90%
3.34
4.00
-16.50%
3.31
3.92
-15.56%
3.41
4.06
-16.01%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
-
2,060.84
1,624.66
1,429.29
1,093.65
773.41
698.21
Net Sales Growth
-
26.85%
13.67%
30.69%
41.41%
10.77%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
2,060.84
1,624.66
1,429.29
1,093.65
773.41
698.21
GP Margin
-
100%
100%
100%
100%
100%
100%
Total Expenditure
-
1,709.80
1,288.81
1,084.76
835.98
582.40
601.11
Power & Fuel Cost
-
5.14
5.67
4.41
2.04
1.84
4.49
% Of Sales
-
0.25%
0.35%
0.31%
0.19%
0.24%
0.64%
Employee Cost
-
1,365.34
1,014.69
806.81
620.00
452.38
441.23
% Of Sales
-
66.25%
62.46%
56.45%
56.69%
58.49%
63.19%
Manufacturing Exp.
-
19.97
20.86
19.56
15.41
8.17
81.23
% Of Sales
-
0.97%
1.28%
1.37%
1.41%
1.06%
11.63%
General & Admin Exp.
-
78.10
49.81
38.46
22.87
13.19
47.15
% Of Sales
-
3.79%
3.07%
2.69%
2.09%
1.71%
6.75%
Selling & Distn. Exp.
-
12.16
10.13
7.81
4.07
2.99
4.49
% Of Sales
-
0.59%
0.62%
0.55%
0.37%
0.39%
0.64%
Miscellaneous Exp.
-
29.91
11.39
19.09
6.74
11.50
10.14
% Of Sales
-
1.45%
0.70%
1.34%
0.62%
1.49%
1.45%
EBITDA
-
351.04
335.85
344.53
257.67
191.01
97.10
EBITDA Margin
-
17.03%
20.67%
24.10%
23.56%
24.70%
13.91%
Other Income
-
104.76
85.37
35.44
37.10
24.24
16.02
Interest
-
99.48
42.27
21.86
9.95
6.49
8.02
Depreciation
-
88.70
58.29
41.91
32.88
22.74
20.23
PBT
-
267.62
320.66
316.20
251.94
186.02
84.87
Tax
-
70.80
86.29
78.87
64.65
23.56
1.90
Tax Rate
-
27.71%
25.78%
25.45%
26.30%
12.67%
2.58%
PAT
-
184.66
248.39
230.99
181.20
162.46
71.71
PAT before Minority Interest
-
184.66
248.39
230.99
181.20
162.46
71.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.96%
15.29%
16.16%
16.57%
21.01%
10.27%
PAT Growth
-
-25.66%
7.53%
27.48%
11.54%
126.55%
 
EPS
-
12.12
16.31
15.17
11.90
10.67
4.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,574.58
1,480.24
838.82
665.80
545.99
265.31
Share Capital
30.01
29.87
28.66
28.54
28.37
45.13
Total Reserves
1,543.89
1,448.74
807.50
633.41
514.01
215.64
Non-Current Liabilities
540.45
184.21
213.15
87.63
86.91
31.18
Secured Loans
94.76
104.45
112.78
17.24
36.61
1.32
Unsecured Loans
240.61
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
59.40
33.38
24.66
18.58
16.53
12.55
Current Liabilities
1,207.90
566.98
576.40
364.61
278.79
211.66
Trade Payables
104.81
79.15
70.52
60.72
44.99
34.42
Other Current Liabilities
247.82
136.76
153.97
134.21
109.00
95.62
Short Term Borrowings
815.86
329.59
328.99
152.71
109.72
69.16
Short Term Provisions
39.41
21.48
22.92
16.97
15.08
12.46
Total Liabilities
3,322.93
2,231.43
1,628.37
1,118.04
911.69
508.15
Net Block
1,211.15
412.94
431.59
157.60
128.29
37.81
Gross Block
1,386.17
499.69
513.74
197.20
157.53
73.04
Accumulated Depreciation
175.02
86.75
82.15
39.60
29.24
35.23
Non Current Assets
1,321.98
453.66
555.39
190.65
167.16
63.01
Capital Work in Progress
0.18
0.31
2.66
0.35
0.14
0.17
Non Current Investment
0.00
0.00
12.96
7.62
0.00
0.00
Long Term Loans & Adv.
108.58
39.98
35.68
10.19
17.57
21.02
Other Non Current Assets
2.07
0.43
72.50
14.89
21.16
4.01
Current Assets
2,000.95
1,777.77
1,072.98
927.39
744.53
445.14
Current Investments
350.39
0.00
0.00
464.00
391.48
83.37
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
358.13
254.44
213.19
167.38
121.92
114.87
Cash & Bank
1,058.23
1,336.53
691.83
168.00
145.18
189.60
Other Current Assets
234.20
43.19
32.03
13.19
85.95
57.30
Short Term Loans & Adv.
182.99
143.61
135.93
114.82
71.88
50.57
Net Current Assets
793.05
1,210.79
496.58
562.78
465.74
233.48
Total Assets
3,322.93
2,231.43
1,628.37
1,118.04
911.69
508.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
236.42
212.56
207.17
168.12
143.17
112.22
PBT
255.46
334.68
309.86
245.85
186.02
73.61
Adjustment
112.87
10.93
48.66
30.71
22.30
37.64
Changes in Working Capital
-31.94
-30.63
-62.53
-54.97
-29.15
7.02
Cash after chg. in Working capital
336.39
314.98
295.99
221.59
179.17
118.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-99.97
-102.42
-88.82
-53.47
-36.00
-6.05
Other Direct Exp. Paid
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
Cash From Investing Activity
-762.16
-466.41
-351.02
-96.08
-283.63
-73.74
Net Fixed Assets
-39.80
18.15
-167.32
-36.25
7.72
Net Investments
-1,077.66
0.00
327.06
-35.57
-405.31
Others
355.30
-484.56
-510.76
-24.26
113.96
Cash from Financing Activity
499.45
363.47
72.07
-90.78
169.84
-13.34
Net Cash Inflow / Outflow
-26.29
109.62
-71.78
-18.74
29.38
25.14
Opening Cash & Equivalents
108.97
-1.20
67.29
85.83
43.53
16.27
Closing Cash & Equivalent
119.11
108.97
-1.20
67.29
85.83
43.53

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
104.89
99.00
58.39
46.42
38.24
51.06
ROA
6.65%
12.87%
16.82%
17.85%
22.88%
16.03%
ROE
12.10%
21.46%
30.84%
30.09%
42.37%
36.81%
ROCE
15.24%
23.35%
30.67%
32.32%
35.37%
25.83%
Fixed Asset Turnover
2.19
3.21
4.02
6.17
6.71
8.96
Receivable days
54.25
52.53
48.59
48.28
55.87
64.91
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
54.25
52.53
48.59
48.28
55.87
64.91
Total Debt/Equity
0.74
0.30
0.56
0.29
0.33
0.30
Interest Cover
3.57
8.92
15.17
25.71
29.66
10.18

News Update:


  • Happiest Minds Technologies launches generative AI investor solution
    2nd Apr 2025, 12:30 PM

    Investment Companion is a comprehensive investor relations knowledge management system that extracts, processes and prioritizes content from multiple sources

    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.