Nifty
Sensex
:
:
15016.85
50658.24
78.75 (0.53%)
252.92 (0.50%)

IT - Software Services

Rating :
69/99

BSE: 532129 | NSE: HEXAWARE

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,138.06
  • 21.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,034.58
  • 1.81%
  • 4.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 91.16%
  • 0.14%
  • 4.02%
  • FII
  • DII
  • Others
  • 2.94%
  • 0.00%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 12.31
  • 12.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.18
  • 10.42
  • 6.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.54
  • 10.26
  • 8.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.03
  • 17.21
  • 18.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.32
  • 4.42
  • 4.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.51
  • 12.04
  • 12.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,585.91
1,481.35
7.06%
1,569.12
1,308.34
19.93%
1,541.75
1,264.02
21.97%
1,528.82
1,252.42
22.07%
Expenses
1,308.46
1,243.57
5.22%
1,304.94
1,096.51
19.01%
1,308.16
1,083.61
20.72%
1,288.87
1,085.56
18.73%
EBITDA
277.45
237.78
16.68%
264.18
211.83
24.71%
233.60
180.41
29.48%
239.95
166.86
43.80%
EBIDTM
17.49%
16.05%
16.84%
16.19%
14.01%
14.01%
15.70%
13.32%
Other Income
-6.33
20.38
-
3.18
10.85
-70.69%
43.96
4.07
980.10%
1.17
3.00
-61.00%
Interest
13.27
3.39
291.45%
15.40
0.99
1,455.56%
11.19
0.01
111,800.00%
3.02
0.02
15,000.00%
Depreciation
57.45
32.43
77.15%
63.67
20.55
209.83%
51.77
14.83
249.09%
35.55
15.82
124.72%
PBT
200.41
222.34
-9.86%
188.30
184.18
2.24%
214.60
169.65
26.50%
202.68
154.01
31.60%
Tax
38.12
38.69
-1.47%
36.06
32.92
9.54%
39.70
31.23
27.12%
35.08
30.58
14.72%
PAT
162.29
183.65
-11.63%
152.24
151.27
0.64%
174.91
138.42
26.36%
167.60
123.43
35.79%
PATM
10.23%
12.40%
9.70%
11.56%
7.11%
7.11%
10.96%
9.86%
EPS
5.42
6.16
-12.01%
5.10
5.08
0.39%
28.29
28.29
0.00%
5.62
4.15
35.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
6,225.60
5,582.52
4,647.76
3,942.01
3,534.90
3,123.52
2,581.68
2,285.35
1,948.18
1,450.51
1,054.56
Net Sales Growth
17.33%
20.11%
17.90%
11.52%
13.17%
20.99%
12.97%
17.31%
34.31%
37.55%
 
Cost Of Goods Sold
5,507.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
717.83
5,582.52
4,647.76
3,942.01
3,534.90
3,123.52
2,581.68
2,285.35
1,948.18
1,450.51
1,054.56
GP Margin
11.53%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,210.43
4,701.55
3,911.63
3,285.47
2,960.30
2,586.71
2,138.61
1,807.06
1,556.76
1,208.55
996.19
Power & Fuel Cost
-
30.41
24.92
23.69
21.37
19.52
17.81
17.20
17.99
14.26
10.40
% Of Sales
-
0.54%
0.54%
0.60%
0.60%
0.62%
0.69%
0.75%
0.92%
0.98%
0.99%
Employee Cost
-
3,027.93
2,479.95
2,168.65
1,994.39
1,773.22
1,459.63
1,221.88
1,060.56
821.03
673.65
% Of Sales
-
54.24%
53.36%
55.01%
56.42%
56.77%
56.54%
53.47%
54.44%
56.60%
63.88%
Manufacturing Exp.
-
84.14
70.32
66.53
56.78
47.97
31.19
21.65
18.24
16.49
13.93
% Of Sales
-
1.51%
1.51%
1.69%
1.61%
1.54%
1.21%
0.95%
0.94%
1.14%
1.32%
General & Admin Exp.
-
304.01
247.96
226.50
207.78
176.75
168.64
143.00
129.87
113.03
108.84
% Of Sales
-
5.45%
5.34%
5.75%
5.88%
5.66%
6.53%
6.26%
6.67%
7.79%
10.32%
Selling & Distn. Exp.
-
39.30
33.01
30.44
28.76
15.06
14.41
2.53
2.64
3.26
2.92
% Of Sales
-
0.70%
0.71%
0.77%
0.81%
0.48%
0.56%
0.11%
0.14%
0.22%
0.28%
Miscellaneous Exp.
-
33.12
30.43
30.47
21.14
21.59
46.82
52.91
27.45
30.66
2.92
% Of Sales
-
0.59%
0.65%
0.77%
0.60%
0.69%
1.81%
2.32%
1.41%
2.11%
3.17%
EBITDA
1,015.18
880.97
736.13
656.54
574.60
536.81
443.07
478.29
391.42
241.96
58.37
EBITDA Margin
16.31%
15.78%
15.84%
16.65%
16.26%
17.19%
17.16%
20.93%
20.09%
16.68%
5.54%
Other Income
41.98
28.38
57.86
48.54
42.19
17.16
27.41
41.04
46.08
93.33
63.50
Interest
42.88
10.32
2.52
1.50
1.14
1.11
1.82
1.23
1.13
3.06
3.23
Depreciation
208.44
103.35
65.06
63.28
55.25
48.25
43.97
38.60
32.41
24.70
24.23
PBT
805.99
795.68
726.41
640.31
560.40
504.61
424.68
479.50
403.96
307.53
94.41
Tax
148.96
137.92
143.12
141.06
141.23
111.40
97.97
100.36
76.31
40.50
9.23
Tax Rate
18.48%
17.71%
19.70%
22.03%
25.20%
22.08%
23.43%
20.93%
18.89%
13.17%
7.90%
PAT
657.04
640.93
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
PAT before Minority Interest
657.04
640.93
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.55%
11.48%
12.55%
12.67%
11.86%
12.59%
12.40%
16.59%
16.82%
18.41%
10.20%
PAT Growth
10.10%
9.88%
16.83%
19.11%
6.60%
22.82%
-15.56%
15.71%
22.70%
148.19%
 
EPS
21.89
21.36
19.44
16.64
13.97
13.10
10.67
12.63
10.92
8.90
3.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
2,765.46
2,391.86
2,007.28
1,740.91
1,433.21
1,290.60
1,199.25
1,203.86
1,016.18
965.47
Share Capital
59.68
59.47
59.36
60.41
60.31
60.19
59.98
59.31
58.67
29.04
Total Reserves
2,625.01
2,233.18
1,874.61
1,635.70
1,349.63
1,230.37
1,139.19
1,144.10
956.82
935.24
Non-Current Liabilities
46.55
-147.81
-112.50
-95.30
9.74
14.37
26.22
27.01
16.26
-5.68
Secured Loans
142.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
42.84
23.04
17.93
26.80
32.27
28.78
20.48
26.57
20.17
0.00
Current Liabilities
1,213.01
711.00
516.99
540.14
552.04
431.10
582.97
327.24
400.61
278.45
Trade Payables
394.92
329.99
220.42
195.86
98.19
68.03
49.40
53.26
53.89
43.11
Other Current Liabilities
716.38
292.90
219.31
237.02
298.50
214.57
176.03
175.53
222.93
104.40
Short Term Borrowings
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
101.59
88.11
77.26
107.26
155.35
148.49
357.54
98.45
123.79
130.94
Total Liabilities
4,025.02
2,955.05
2,411.77
2,185.75
1,994.99
1,736.07
1,808.44
1,558.11
1,433.05
1,238.24
Net Block
2,037.54
574.15
541.37
478.66
532.82
513.83
515.04
444.27
397.18
310.94
Gross Block
2,584.54
1,019.23
938.73
823.30
832.49
772.98
733.71
643.55
566.90
462.89
Accumulated Depreciation
547.00
445.08
397.36
344.64
299.67
259.14
218.67
199.28
169.72
151.95
Non Current Assets
2,299.82
968.12
958.25
952.47
850.24
722.04
684.28
646.28
629.43
407.84
Capital Work in Progress
86.33
224.44
256.31
323.32
116.03
35.05
22.04
75.68
79.87
96.89
Non Current Investment
3.00
2.59
2.42
2.15
0.46
0.46
0.46
0.46
0.00
0.00
Long Term Loans & Adv.
80.95
67.05
57.78
55.35
181.33
139.89
129.07
108.88
80.78
0.00
Other Non Current Assets
91.99
99.89
100.38
92.98
19.61
32.81
17.67
17.00
71.61
0.00
Current Assets
1,725.20
1,986.93
1,453.51
1,233.29
1,144.74
1,014.02
1,124.16
911.83
803.62
830.40
Current Investments
0.00
10.13
18.92
18.85
40.93
185.10
337.81
234.98
22.88
39.71
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
979.56
803.10
536.03
437.60
440.58
365.64
323.58
364.91
299.30
191.90
Cash & Bank
246.55
820.49
529.77
426.40
386.45
286.50
301.05
196.90
376.92
435.57
Other Current Assets
499.09
342.40
356.10
338.47
276.79
176.79
161.72
115.04
104.52
163.21
Short Term Loans & Adv.
24.23
10.81
12.69
11.97
76.94
53.79
48.34
50.87
47.93
97.55
Net Current Assets
512.20
1,275.93
936.52
693.15
592.70
582.93
541.19
584.59
403.01
551.95
Total Assets
4,025.02
2,955.05
2,411.76
2,185.76
1,994.98
1,736.06
1,808.44
1,558.11
1,433.05
1,238.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
596.38
548.70
476.24
472.98
393.20
412.92
335.81
219.90
141.34
12.23
PBT
779.27
726.58
640.58
560.40
504.61
418.12
479.50
403.96
307.53
116.82
Adjustment
102.00
97.92
100.50
76.94
86.14
139.77
-56.23
-13.20
-34.58
-42.15
Changes in Working Capital
-127.49
-116.64
-90.08
-19.65
-75.50
-30.89
14.03
-79.09
-68.28
-48.94
Cash after chg. in Working capital
753.78
707.87
651.00
617.69
515.26
527.00
437.30
311.67
204.68
25.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-157.40
-159.17
-174.76
-144.71
-122.06
-114.08
-101.49
-91.77
-63.34
-13.50
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
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-997.67
-45.45
-93.80
-199.86
14.15
119.27
-116.18
-248.38
-17.47
168.17
Net Fixed Assets
-121.44
-40.87
-55.49
-216.81
-101.93
-88.99
-12.24
-60.92
-59.94
13.68
Net Investments
-29.99
21.70
-3.17
24.07
136.00
155.46
-98.14
-206.13
14.28
83.88
Others
-846.24
-26.28
-35.14
-7.12
-19.92
52.80
-5.80
18.67
28.19
70.61
Cash from Financing Activity
-168.87
-250.22
-279.58
-249.42
-314.21
-535.32
-125.54
-189.73
-145.49
-27.50
Net Cash Inflow / Outflow
-570.16
253.03
102.86
23.70
93.14
-3.14
94.09
-218.21
-21.62
152.90
Opening Cash & Equivalents
805.05
514.74
412.64
386.45
285.98
289.11
195.02
413.23
434.86
283.34
Closing Cash & Equivalent
231.64
805.05
514.74
412.64
379.12
285.98
289.11
195.02
413.23
436.24

Financial Ratios

Consolidated /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
89.97
77.10
65.16
56.16
46.75
42.89
39.99
40.58
34.62
33.21
ROA
18.36%
21.74%
21.72%
20.05%
21.08%
18.06%
22.52%
21.91%
19.99%
9.10%
ROE
25.75%
27.60%
27.51%
26.99%
29.12%
25.72%
31.56%
29.53%
26.98%
11.88%
ROCE
29.78%
33.14%
34.25%
35.38%
37.13%
33.73%
40.01%
36.49%
31.17%
13.03%
Fixed Asset Turnover
3.10
4.75
4.47
4.27
3.89
3.43
3.32
3.22
2.82
2.31
Receivable days
58.28
52.58
45.08
45.34
47.11
48.72
54.98
62.22
61.80
59.62
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
40.18
37.49
32.22
24.82
15.89
13.63
14.33
17.22
20.06
17.40
Cash Conversion Cycle
18.09
15.09
12.86
20.52
31.22
35.09
40.65
45.01
41.75
42.21
Total Debt/Equity
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
76.46
288.69
429.30
494.31
453.97
230.61
390.52
359.44
101.47
37.18

Top Investors:

News Update:


No Latest News!

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.