Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

IT - Software Services

Rating :
80/99

BSE: 532129 | NSE: HEXAWARE

458.85
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  457.00
  •  461.65
  •  457.00
  •  458.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  721879
  •  3313.23
  •  463.00
  •  202.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,756.54
  • 20.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,653.06
  • 1.85%
  • 4.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.34%
  • 1.59%
  • 6.85%
  • FII
  • DII
  • Others
  • 14.03%
  • 12.99%
  • 2.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 12.48
  • 9.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.15
  • 10.69
  • 5.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 12.75
  • 11.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.84
  • 17.37
  • 18.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 4.48
  • 4.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 12.08
  • 12.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,569.12
1,308.34
19.93%
1,541.75
1,264.02
21.97%
1,528.82
1,252.42
22.07%
1,481.35
1,209.62
22.46%
Expenses
1,304.94
1,096.51
19.01%
1,308.16
1,083.61
20.72%
1,288.87
1,085.56
18.73%
1,243.57
1,007.30
23.46%
EBITDA
264.18
211.83
24.71%
233.60
180.41
29.48%
239.95
166.86
43.80%
237.78
202.32
17.53%
EBIDTM
16.84%
16.19%
14.01%
14.27%
15.70%
13.32%
16.05%
16.73%
Other Income
3.18
10.85
-70.69%
43.96
4.07
980.10%
1.17
3.00
-61.00%
20.38
26.44
-22.92%
Interest
15.40
0.99
1,455.56%
11.19
0.01
111,800.00%
3.02
0.02
15,000.00%
3.39
0.01
33,800.00%
Depreciation
63.67
20.55
209.83%
51.77
14.83
249.09%
35.55
15.82
124.72%
32.43
15.91
103.83%
PBT
188.30
184.18
2.24%
214.60
169.65
26.50%
202.68
154.01
31.60%
222.34
212.84
4.46%
Tax
36.06
32.92
9.54%
39.70
31.23
27.12%
35.08
30.58
14.72%
38.69
40.58
-4.66%
PAT
152.24
151.27
0.64%
174.91
138.42
26.36%
167.60
123.43
35.79%
183.65
172.26
6.61%
PATM
9.70%
11.56%
7.11%
10.95%
10.96%
9.86%
12.40%
14.24%
EPS
5.09
5.06
0.59%
5.85
4.63
26.35%
5.61
4.13
35.84%
6.14
5.76
6.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
6,121.04
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
1,038.56
Net Sales Growth
21.58%
17.90%
11.52%
13.17%
20.99%
12.97%
17.31%
34.31%
37.55%
1.54%
 
Cost Of Goods Sold
5,526.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
594.92
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
1,038.56
GP Margin
9.72%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,145.54
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
910.96
Power & Fuel Cost
-
24.92
23.69
21.37
19.52
17.81
17.20
17.99
14.26
10.40
9.62
% Of Sales
-
0.54%
0.60%
0.60%
0.62%
0.69%
0.75%
0.92%
0.98%
0.99%
0.93%
Employee Cost
-
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
570.45
% Of Sales
-
53.36%
55.01%
56.42%
56.77%
56.54%
53.47%
54.44%
56.60%
63.88%
54.93%
Manufacturing Exp.
-
70.32
66.53
56.78
47.97
31.19
21.65
18.24
16.49
13.93
9.91
% Of Sales
-
1.51%
1.69%
1.61%
1.54%
1.21%
0.95%
0.94%
1.14%
1.32%
0.95%
General & Admin Exp.
-
247.96
226.50
207.78
176.75
168.64
143.00
129.87
113.03
108.84
109.49
% Of Sales
-
5.34%
5.75%
5.88%
5.66%
6.53%
6.26%
6.67%
7.79%
10.32%
10.54%
Selling & Distn. Exp.
-
33.01
30.44
28.76
15.06
14.41
2.53
2.64
3.26
2.92
3.39
% Of Sales
-
0.71%
0.77%
0.81%
0.48%
0.56%
0.11%
0.14%
0.22%
0.28%
0.33%
Miscellaneous Exp.
-
30.43
30.47
21.14
21.59
46.82
52.91
27.45
30.66
33.39
3.39
% Of Sales
-
0.65%
0.77%
0.60%
0.69%
1.81%
2.32%
1.41%
2.11%
3.17%
8.51%
EBITDA
975.51
736.13
656.54
574.60
536.81
443.07
478.29
391.42
241.96
58.37
127.60
EBITDA Margin
15.94%
15.84%
16.65%
16.26%
17.19%
17.16%
20.93%
20.09%
16.68%
5.54%
12.29%
Other Income
68.69
57.86
48.54
42.19
17.16
27.41
41.04
46.08
93.33
63.50
46.64
Interest
33.00
2.52
1.50
1.14
1.11
1.82
1.23
1.13
3.06
3.23
2.62
Depreciation
183.42
65.06
63.28
55.25
48.25
43.97
38.60
32.41
24.70
24.23
27.09
PBT
827.92
726.41
640.31
560.40
504.61
424.68
479.50
403.96
307.53
94.41
144.54
Tax
149.53
143.12
141.06
141.23
111.40
97.97
100.36
76.31
40.50
9.23
10.36
Tax Rate
18.06%
19.70%
22.03%
25.20%
22.08%
23.43%
20.93%
18.89%
13.17%
7.90%
7.17%
PAT
678.40
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
PAT before Minority Interest
678.40
583.30
499.26
419.16
393.21
320.15
379.13
327.65
267.03
107.59
134.18
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
11.08%
12.55%
12.67%
11.86%
12.59%
12.40%
16.59%
16.82%
18.41%
10.20%
12.92%
PAT Growth
15.89%
16.83%
19.11%
6.60%
22.82%
-15.56%
15.71%
22.70%
148.19%
-19.82%
 
EPS
22.70
19.51
16.70
14.02
13.16
10.71
12.68
10.96
8.93
3.60
4.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
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
849.72
Share Capital
59.47
59.36
60.41
60.31
60.19
59.98
59.31
58.67
29.04
28.73
Total Reserves
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
818.55
Non-Current Liabilities
-147.81
-112.50
-95.30
9.74
14.37
26.22
27.01
16.26
-5.68
5.25
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
16.29
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
23.04
17.93
26.80
32.27
28.78
20.48
26.57
20.17
0.00
0.00
Current Liabilities
711.00
516.99
540.14
552.04
431.10
582.97
327.24
400.61
278.45
270.89
Trade Payables
329.99
220.42
195.86
98.19
68.03
49.40
53.26
53.89
43.11
26.46
Other Current Liabilities
292.90
219.31
237.02
298.50
214.57
176.03
175.53
222.93
104.40
173.39
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
88.11
77.26
107.26
155.35
148.49
357.54
98.45
123.79
130.94
71.04
Total Liabilities
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
1,125.86
Net Block
574.15
541.37
478.66
532.82
513.83
515.04
444.27
397.18
310.94
310.03
Gross Block
1,019.23
938.73
823.30
832.49
772.98
733.71
643.55
566.90
462.89
450.46
Accumulated Depreciation
445.08
397.36
344.64
299.67
259.14
218.67
199.28
169.72
151.95
140.43
Non Current Assets
968.12
958.25
952.47
850.24
722.04
684.28
646.28
629.43
407.84
435.80
Capital Work in Progress
224.44
256.31
323.32
116.03
35.05
22.04
75.68
79.87
96.89
125.76
Non Current Investment
2.59
2.42
2.15
0.46
0.46
0.46
0.46
0.00
0.00
0.00
Long Term Loans & Adv.
67.05
57.78
55.35
181.33
139.89
129.07
108.88
80.78
0.00
0.00
Other Non Current Assets
99.89
100.38
92.98
19.61
32.81
17.67
17.00
71.61
0.00
0.00
Current Assets
1,986.93
1,453.51
1,233.29
1,144.74
1,014.02
1,124.16
911.83
803.62
830.40
690.06
Current Investments
10.13
18.92
18.85
40.93
185.10
337.81
234.98
22.88
39.71
126.91
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
803.10
536.03
437.60
440.58
365.64
323.58
364.91
299.30
191.90
152.59
Cash & Bank
820.49
529.77
426.40
386.45
286.50
301.05
196.90
376.92
435.57
284.87
Other Current Assets
353.21
356.10
338.47
199.85
176.79
161.72
115.04
104.52
163.21
125.69
Short Term Loans & Adv.
10.81
12.69
11.97
76.94
53.79
48.34
50.87
47.93
97.55
93.02
Net Current Assets
1,275.93
936.52
693.15
592.70
582.93
541.19
584.59
403.01
551.95
419.18
Total Assets
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
1,125.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
548.70
476.24
472.98
393.20
412.92
335.81
219.90
141.34
12.23
151.08
PBT
726.58
640.58
560.40
504.61
418.12
479.50
403.96
307.53
116.82
144.54
Adjustment
97.92
100.50
76.94
86.14
139.77
-56.23
-13.20
-34.58
-42.15
5.59
Changes in Working Capital
-116.64
-90.08
-19.65
-75.50
-30.89
14.03
-79.09
-68.28
-48.94
20.13
Cash after chg. in Working capital
707.87
651.00
617.69
515.26
527.00
437.30
311.67
204.68
25.73
170.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-159.17
-174.76
-144.71
-122.06
-114.08
-101.49
-91.77
-63.34
-13.50
-19.18
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
-45.45
-93.80
-199.86
14.15
119.27
-116.18
-248.38
-17.47
168.17
-122.18
Net Fixed Assets
-40.87
-55.49
-216.81
-101.93
-88.99
-12.24
-60.92
-59.94
13.68
-5.84
Net Investments
21.70
-3.17
24.07
136.00
155.46
-98.14
-206.13
14.28
83.88
-124.03
Others
-26.28
-35.14
-7.12
-19.92
52.80
-5.80
18.67
28.19
70.61
7.69
Cash from Financing Activity
-250.22
-279.58
-249.42
-314.21
-535.32
-125.54
-189.73
-145.49
-27.50
-22.29
Net Cash Inflow / Outflow
253.03
102.86
23.70
93.14
-3.14
94.09
-218.21
-21.62
152.90
6.61
Opening Cash & Equivalents
514.74
412.64
386.45
285.98
289.11
195.02
413.23
434.86
283.34
276.73
Closing Cash & Equivalent
805.05
514.74
412.64
379.12
285.98
289.11
195.02
413.23
436.24
283.34

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
77.10
65.16
56.16
46.75
42.89
39.99
40.58
34.62
33.21
29.49
ROA
21.74%
21.72%
20.05%
21.08%
18.06%
22.52%
21.91%
19.99%
9.10%
12.36%
ROE
27.60%
27.51%
26.99%
29.12%
25.72%
31.56%
29.53%
26.98%
11.88%
17.79%
ROCE
33.14%
34.25%
35.38%
37.13%
33.73%
40.01%
36.49%
31.17%
13.03%
19.01%
Fixed Asset Turnover
4.75
4.47
4.27
3.89
3.43
3.32
3.22
2.82
2.31
2.41
Receivable days
52.58
45.08
45.34
47.11
48.72
54.98
62.22
61.80
59.62
63.11
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
37.49
32.22
24.82
15.89
13.63
14.33
17.22
20.06
17.40
24.44
Cash Conversion Cycle
15.09
12.86
20.52
31.22
35.09
40.65
45.01
41.75
42.21
38.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.02
Interest Cover
288.69
429.30
494.31
453.97
230.61
390.52
359.44
101.47
37.18
56.21

News Update:


  • SEBI allows extension of closure of Hexaware Technologies’ delisting offer to September 16
    16th Sep 2020, 12:49 PM

    The voluntary delisting process of Hexaware Technologies from the BSE and the NSE had started on September 9

    Read More
  • Hexaware Technologies launches Hexaware Immersive
    12th Sep 2020, 09:17 AM

    The Digital twin offers an excellent opportunity for all to walk around and experience the vibes of a great workplace and an empowered culture

    Read More
  • Hexaware Technologies' promoter raises $600 million
    11th Sep 2020, 14:35 PM

    HT Global IT Solutions Holdings has borrowed the amount for inter alia repayment of secured and unsubordinated 7 per cent senior notes

    Read More
  • Hexaware partners with ICT Academy for corporate initiatives on skill development
    1st Sep 2020, 12:35 PM

    Through this initiative, Hexaware endeavours to help students from the rural community and enable a better future for them

    Read More
  • Hexaware Technologies recognized as market leader in UK & US for SAP Services
    13th Aug 2020, 15:01 PM

    Hexaware was recognized as a leader in the SAP S/4 HANA System Transformation - Midmarket quadrant in the U.S. and U.K.

    Read More
  • Hexaware Technologies enters into strategic partnership with Freshworks
    11th Aug 2020, 16:44 PM

    Hexaware will make use of Freshworks’ customer and employee engagement software to build digital solutions for its customers

    Read More
  • Hexaware Tech. - Quarterly Results
    28th Jul 2020, 16:22 PM

    Read More
  • Hexaware Technologies launches Unified Teams Bot ‘COCO’
    9th Jul 2020, 14:23 PM

    The company has launched COCO-Unified Teams Bot for improved employee experiences & seamless return to workplaces

    Read More
  • Hexaware ranked two in 2020 UK IT Sourcing Study conducted by Whitelane Research
    25th Jun 2020, 14:02 PM

    From a contractual flexibility and account management quality perspective, Hexaware ranked first, with a customer satisfaction score of 84%

    Read More
  • Hexaware Technologies to join Spryker’s Solution Partner Network
    19th Jun 2020, 15:10 PM

    Spryker Systems has entered into a strategic partnership with Hexaware Technologies

    Read More
  • Hexaware Technologies featured among Top 25 Case Studies in New ISG Book
    17th Jun 2020, 14:48 PM

    Air Canada partnered with Hexaware on the digital transformation initiative to replace IBM TPF PSS applications

    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.