Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

IT - Software Services

Rating :
N/A

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
  • 29.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,301.87
  • 1.70%
  • 6.54

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
  • 13.60
  • 11.75
  • 10.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.89
  • 8.55
  • 4.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 8.90
  • 5.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 17.21
  • 17.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 4.40
  • 4.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 12.06
  • 11.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
0.00
1,541.75
-100.00%
0.00
1,528.82
-100.00%
1,585.91
1,481.35
7.06%
1,569.12
1,308.34
19.93%
Expenses
0.00
1,308.16
-100.00%
0.00
1,288.87
-100.00%
1,308.46
1,243.57
5.22%
1,304.94
1,096.51
19.01%
EBITDA
0.00
233.60
-100.00%
0.00
239.95
-100.00%
277.45
237.78
16.68%
264.18
211.83
24.71%
EBIDTM
0.00%
14.01%
0.00%
15.70%
17.49%
16.05%
16.84%
16.19%
Other Income
0.00
43.96
-100.00%
0.00
1.17
-100.00%
-6.33
20.38
-
3.18
10.85
-70.69%
Interest
0.00
11.19
-100.00%
0.00
3.02
-100.00%
13.27
3.39
291.45%
15.40
0.99
1,455.56%
Depreciation
0.00
51.77
-100.00%
0.00
35.55
-100.00%
57.45
32.43
77.15%
63.67
20.55
209.83%
PBT
0.00
214.60
-100.00%
0.00
202.68
-100.00%
200.41
222.34
-9.86%
188.30
184.18
2.24%
Tax
0.00
39.70
-100.00%
0.00
35.08
-100.00%
38.12
38.69
-1.47%
36.06
32.92
9.54%
PAT
0.00
174.91
-100.00%
0.00
167.60
-100.00%
162.29
183.65
-11.63%
152.24
151.27
0.64%
PATM
0.00%
7.11%
0.00%
10.96%
10.23%
12.40%
9.70%
11.56%
EPS
0.00
28.29
-100.00%
0.00
5.62
-100.00%
5.42
6.16
-12.01%
5.10
5.08
0.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Net Sales
-
6,262.08
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
Net Sales Growth
-
12.17%
20.11%
17.90%
11.52%
13.17%
20.99%
12.97%
17.31%
34.31%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
6,262.08
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
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
5,212.38
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
Power & Fuel Cost
-
17.23
30.41
24.92
23.69
21.37
19.52
17.81
17.20
17.99
14.26
% Of Sales
-
0.28%
0.54%
0.54%
0.60%
0.60%
0.62%
0.69%
0.75%
0.92%
0.98%
Employee Cost
-
3,695.01
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
% Of Sales
-
59.01%
54.24%
53.36%
55.01%
56.42%
56.77%
56.54%
53.47%
54.44%
56.60%
Manufacturing Exp.
-
189.74
84.14
70.32
66.53
56.78
47.97
31.19
21.65
18.24
16.49
% Of Sales
-
3.03%
1.51%
1.51%
1.69%
1.61%
1.54%
1.21%
0.95%
0.94%
1.14%
General & Admin Exp.
-
309.31
304.01
247.96
226.50
207.78
176.75
168.64
143.00
129.87
113.03
% Of Sales
-
4.94%
5.45%
5.34%
5.75%
5.88%
5.66%
6.53%
6.26%
6.67%
7.79%
Selling & Distn. Exp.
-
43.06
39.30
33.01
30.44
28.76
15.06
14.41
2.53
2.64
3.26
% Of Sales
-
0.69%
0.70%
0.71%
0.77%
0.81%
0.48%
0.56%
0.11%
0.14%
0.22%
Miscellaneous Exp.
-
49.86
33.12
30.43
30.47
21.14
21.59
46.82
52.91
27.45
3.26
% Of Sales
-
0.80%
0.59%
0.65%
0.77%
0.60%
0.69%
1.81%
2.32%
1.41%
2.11%
EBITDA
-
1,049.70
880.97
736.13
656.54
574.60
536.81
443.07
478.29
391.42
241.96
EBITDA Margin
-
16.76%
15.78%
15.84%
16.65%
16.26%
17.19%
17.16%
20.93%
20.09%
16.68%
Other Income
-
34.61
28.38
57.86
48.54
42.19
17.16
27.41
41.04
46.08
93.33
Interest
-
52.09
10.32
2.52
1.50
1.14
1.11
1.82
1.23
1.13
3.06
Depreciation
-
232.39
103.35
65.06
63.28
55.25
48.25
43.97
38.60
32.41
24.70
PBT
-
799.83
795.68
726.41
640.31
560.40
504.61
424.68
479.50
403.96
307.53
Tax
-
179.00
137.92
143.12
141.06
141.23
111.40
97.97
100.36
76.31
40.50
Tax Rate
-
22.38%
17.71%
19.70%
22.03%
25.20%
22.08%
23.43%
20.93%
18.89%
13.17%
PAT
-
620.83
640.93
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
PAT before Minority Interest
-
620.83
640.93
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
9.91%
11.48%
12.55%
12.67%
11.86%
12.59%
12.40%
16.59%
16.82%
18.41%
PAT Growth
-
-3.14%
9.88%
16.83%
19.11%
6.60%
22.82%
-15.56%
15.71%
22.70%
 
EPS
-
20.69
21.36
19.44
16.64
13.97
13.10
10.67
12.63
10.92
8.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Shareholder's Funds
3,235.85
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
Share Capital
60.07
59.68
59.47
59.36
60.41
60.31
60.19
59.98
59.31
58.67
Total Reserves
3,093.31
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
Non-Current Liabilities
453.71
46.55
-147.81
-112.50
-95.30
9.74
14.37
26.22
27.01
16.26
Secured Loans
146.14
142.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
90.77
42.84
23.04
17.93
26.80
32.27
28.78
20.48
26.57
20.17
Current Liabilities
1,255.48
1,213.01
711.00
516.99
540.14
552.04
431.10
582.97
327.24
400.61
Trade Payables
421.57
394.92
329.99
220.42
195.86
98.19
68.03
49.40
53.26
53.89
Other Current Liabilities
549.13
716.38
292.90
219.31
237.02
298.50
214.57
176.03
175.53
222.93
Short Term Borrowings
43.84
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
240.95
101.59
88.11
77.26
107.26
155.35
148.49
357.54
98.45
123.79
Total Liabilities
4,945.04
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
Net Block
2,477.81
2,037.54
574.15
541.37
478.66
532.82
513.83
515.04
444.27
397.18
Gross Block
3,240.31
2,584.54
1,019.23
938.73
823.30
832.49
772.98
733.71
643.55
566.90
Accumulated Depreciation
762.50
547.00
445.08
397.36
344.64
299.67
259.14
218.67
199.28
169.72
Non Current Assets
2,631.67
2,299.82
967.40
958.25
952.47
850.24
722.04
684.28
646.28
629.43
Capital Work in Progress
10.24
86.33
224.44
256.31
323.32
116.03
35.05
22.04
75.68
79.87
Non Current Investment
0.46
3.00
2.59
2.42
2.15
0.46
0.46
0.46
0.46
0.00
Long Term Loans & Adv.
94.02
80.95
67.05
57.78
55.35
181.33
139.89
129.07
108.88
80.78
Other Non Current Assets
49.13
91.99
99.17
100.38
92.98
19.61
32.81
17.67
17.00
71.61
Current Assets
2,313.38
1,725.20
1,987.65
1,453.51
1,233.29
1,144.74
1,014.02
1,124.16
911.83
803.62
Current Investments
0.00
0.00
10.13
18.92
18.85
40.93
185.10
337.81
234.98
22.88
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
814.00
979.56
803.10
536.03
437.60
440.58
365.64
323.58
364.91
299.30
Cash & Bank
1,026.17
246.55
820.49
529.77
426.40
386.45
286.50
301.05
196.90
376.92
Other Current Assets
473.21
474.86
343.12
356.10
350.44
276.79
176.79
161.72
115.04
104.52
Short Term Loans & Adv.
349.44
24.23
10.81
12.69
11.97
76.94
53.79
48.34
50.87
47.93
Net Current Assets
1,057.89
512.20
1,276.65
936.52
693.15
592.70
582.93
541.19
584.59
403.01
Total Assets
4,945.05
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
1,437.74
596.38
548.70
476.24
472.98
393.20
412.92
335.81
219.90
141.34
PBT
800.50
779.27
726.58
640.58
560.40
504.61
418.12
479.50
403.96
307.53
Adjustment
341.32
102.00
97.92
100.50
76.94
86.14
139.77
-56.23
-13.20
-34.58
Changes in Working Capital
440.65
-127.49
-116.64
-90.08
-19.65
-75.50
-30.89
14.03
-79.09
-68.28
Cash after chg. in Working capital
1,582.46
753.78
707.87
651.00
617.69
515.26
527.00
437.30
311.67
204.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-144.72
-157.40
-159.17
-174.76
-144.71
-122.06
-114.08
-101.49
-91.77
-63.34
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
-422.55
-997.67
-45.45
-93.80
-199.86
14.15
119.27
-116.18
-248.38
-17.47
Net Fixed Assets
-313.54
-121.44
-40.87
-55.49
-216.81
-101.93
-88.99
-12.24
-60.92
-59.94
Net Investments
-1.07
-29.99
21.70
-3.17
24.07
136.00
155.46
-98.14
-206.13
14.28
Others
-107.94
-846.24
-26.28
-35.14
-7.12
-19.92
52.80
-5.80
18.67
28.19
Cash from Financing Activity
-241.63
-168.87
-250.22
-279.58
-249.42
-314.21
-535.32
-125.54
-189.73
-145.49
Net Cash Inflow / Outflow
773.57
-570.16
253.03
102.86
23.70
93.14
-3.14
94.09
-218.21
-21.62
Opening Cash & Equivalents
231.64
805.05
514.74
412.64
386.45
285.98
289.11
195.02
413.23
434.86
Closing Cash & Equivalent
1,011.45
231.64
805.05
514.74
412.64
379.12
285.98
289.11
195.02
413.23

Financial Ratios

Consolidated /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
105.00
89.97
77.10
65.16
56.16
46.75
42.89
39.99
40.58
34.62
ROA
13.84%
18.36%
21.74%
21.72%
20.05%
21.08%
18.06%
22.52%
21.91%
19.99%
ROE
21.27%
25.75%
27.60%
27.51%
26.99%
29.12%
25.72%
31.56%
29.53%
26.98%
ROCE
26.90%
29.78%
33.14%
34.25%
35.38%
37.13%
33.73%
40.01%
36.49%
31.17%
Fixed Asset Turnover
2.15
3.10
4.75
4.47
4.27
3.89
3.43
3.32
3.22
2.82
Receivable days
52.27
58.28
52.58
45.08
45.34
47.11
48.72
54.98
62.22
61.80
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
35.58
40.18
37.49
32.22
24.82
15.89
13.63
14.33
17.22
20.06
Cash Conversion Cycle
16.69
18.09
15.09
12.86
20.52
31.22
35.09
40.65
45.01
41.75
Total Debt/Equity
0.06
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
16.35
76.46
288.69
429.30
494.31
453.97
230.61
390.52
359.44
101.47

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.