Nifty
Sensex
:
:
19523.55
65508.32
-192.90 (-0.98%)
-610.37 (-0.92%)

BPO/ITeS

Rating :
53/99

BSE: 532761 | NSE: HOVS

53.10
28-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  51.00
  •  54.00
  •  51.00
  •  51.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63787
  •  33.29
  •  64.60
  •  29.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.98
  • 18.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55.45
  • N/A
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 1.67%
  • 30.57%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.56
  • 2.73
  • 7.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 99.64
  • 0.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 90.20
  • 23.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.79
  • 65.23
  • 23.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.10
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.68
  • 23.48
  • 14.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
3.57
2.92
22.26%
3.13
2.65
18.11%
3.02
2.50
20.80%
2.98
2.45
21.63%
Expenses
3.04
2.36
28.81%
2.63
1.99
32.16%
2.35
1.88
25.00%
2.31
1.93
19.69%
EBITDA
0.53
0.57
-7.02%
0.50
0.65
-23.08%
0.66
0.62
6.45%
0.67
0.53
26.42%
EBIDTM
14.89%
19.46%
15.93%
24.69%
22.01%
24.76%
22.48%
21.52%
Other Income
0.37
1.55
-76.13%
0.45
0.44
2.27%
0.43
0.29
48.28%
1.39
0.29
379.31%
Interest
0.04
0.01
300.00%
0.04
0.02
100.00%
0.05
0.02
150.00%
0.06
0.03
100.00%
Depreciation
0.16
0.13
23.08%
0.16
0.15
6.67%
0.18
0.15
20.00%
0.14
0.16
-12.50%
PBT
0.71
1.98
-64.14%
0.75
0.92
-18.48%
0.86
0.74
16.22%
1.86
0.63
195.24%
Tax
0.22
0.25
-12.00%
0.04
0.27
-85.19%
0.39
0.23
69.57%
0.28
0.18
55.56%
PAT
0.49
1.73
-71.68%
0.71
0.65
9.23%
0.47
0.51
-7.84%
1.58
0.45
251.11%
PATM
13.71%
58.99%
22.54%
24.65%
15.58%
20.52%
53.07%
18.42%
EPS
0.41
1.30
-68.46%
0.66
0.49
34.69%
0.39
0.42
-7.14%
1.28
0.38
236.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
12.70
12.06
10.06
9.66
11.37
10.54
13.60
15.43
15.15
16.40
17.33
Net Sales Growth
20.72%
19.88%
4.14%
-15.04%
7.87%
-22.50%
-11.86%
1.85%
-7.62%
-5.37%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
12.70
12.06
10.06
9.66
11.37
10.54
13.60
15.43
15.15
16.40
17.33
GP Margin
100.03%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
10.33
9.84
7.87
7.50
10.04
10.47
13.59
15.54
15.05
18.40
22.05
Power & Fuel Cost
-
0.21
0.13
0.13
0.36
0.31
0.29
0.27
0.25
0.64
0.98
% Of Sales
-
1.74%
1.29%
1.35%
3.17%
2.94%
2.13%
1.75%
1.65%
3.90%
5.65%
Employee Cost
-
8.16
6.26
5.81
6.78
7.32
9.12
10.06
10.44
10.42
12.85
% Of Sales
-
67.66%
62.23%
60.14%
59.63%
69.45%
67.06%
65.20%
68.91%
63.54%
74.15%
Manufacturing Exp.
-
0.18
0.17
0.15
0.13
0.10
0.09
0.10
1.04
3.16
1.58
% Of Sales
-
1.49%
1.69%
1.55%
1.14%
0.95%
0.66%
0.65%
6.86%
19.27%
9.12%
General & Admin Exp.
-
1.08
1.09
1.06
1.38
2.53
3.28
4.64
2.90
3.80
6.25
% Of Sales
-
8.96%
10.83%
10.97%
12.14%
24.00%
24.12%
30.07%
19.14%
23.17%
36.06%
Selling & Distn. Exp.
-
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.03
0.04
0.16
% Of Sales
-
0.17%
0.20%
0.31%
0.18%
0.19%
0.15%
0.13%
0.20%
0.24%
0.92%
Miscellaneous Exp.
-
0.19
0.19
0.32
1.36
0.19
0.79
0.46
0.38
0.34
0.16
% Of Sales
-
1.58%
1.89%
3.31%
11.96%
1.80%
5.81%
2.98%
2.51%
2.07%
1.38%
EBITDA
2.36
2.22
2.19
2.16
1.33
0.07
0.01
-0.11
0.10
-2.00
-4.72
EBITDA Margin
18.58%
18.41%
21.77%
22.36%
11.70%
0.66%
0.07%
-0.71%
0.66%
-12.20%
-27.24%
Other Income
2.64
4.02
1.67
2.02
1.87
1.70
5.05
1.97
2.19
1.75
4.54
Interest
0.19
0.17
0.23
0.40
1.16
0.55
0.92
1.40
1.49
1.41
1.47
Depreciation
0.64
0.60
0.62
0.62
0.55
0.53
1.07
0.85
0.97
1.01
0.97
PBT
4.18
5.45
3.01
3.14
1.48
0.69
3.08
-0.39
-0.18
-2.66
-2.64
Tax
0.93
0.97
0.87
0.75
0.81
0.51
0.70
0.59
0.44
-0.18
0.43
Tax Rate
22.25%
17.80%
28.90%
23.89%
54.73%
73.91%
22.73%
-151.28%
-244.44%
6.77%
-16.29%
PAT
3.25
4.48
2.14
2.39
0.67
0.18
2.38
-0.98
-0.62
-2.01
-2.43
PAT before Minority Interest
3.25
4.48
2.14
2.39
0.67
0.18
2.38
-0.98
-0.62
-2.48
-3.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.47
0.64
PAT Margin
25.59%
37.15%
21.27%
24.74%
5.89%
1.71%
17.50%
-6.35%
-4.09%
-12.26%
-14.02%
PAT Growth
-2.69%
109.35%
-10.46%
256.72%
272.22%
-92.44%
-
-
-
-
 
EPS
2.58
3.56
1.70
1.90
0.53
0.14
1.89
-0.78
-0.49
-1.60
-1.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
22.59
29.95
95.94
33.73
443.62
716.30
34.03
337.45
578.14
168.31
Share Capital
12.60
12.60
12.59
12.59
12.59
12.54
12.53
12.53
12.51
12.50
Total Reserves
9.99
17.36
83.35
21.15
431.03
703.76
21.50
324.92
565.58
155.81
Non-Current Liabilities
0.38
0.94
5.75
1.14
160.05
289.40
3.45
5.74
6.63
7.41
Secured Loans
0.00
0.00
0.69
2.05
3.24
4.28
5.23
6.06
6.81
7.41
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
0.00
0.00
0.00
0.00
0.00
0.00
0.41
0.00
0.00
0.00
Current Liabilities
14.75
14.00
14.54
15.59
4.82
3.90
13.19
14.79
13.62
13.51
Trade Payables
0.94
0.68
0.72
1.03
0.94
1.10
1.03
1.14
1.27
1.37
Other Current Liabilities
12.38
12.22
12.71
13.19
2.27
1.64
4.76
5.99
5.93
3.85
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
6.81
6.58
5.18
2.29
Short Term Provisions
1.43
1.09
1.11
1.37
1.60
1.16
0.58
1.08
1.24
5.99
Total Liabilities
37.72
44.89
116.23
50.46
608.49
1,009.60
50.67
357.98
598.39
189.70
Net Block
2.00
2.41
1.06
1.36
1.05
1.41
2.32
3.10
3.79
4.79
Gross Block
4.68
4.49
2.53
2.26
2.61
3.24
3.09
8.32
8.04
7.96
Accumulated Depreciation
2.68
2.08
1.47
0.90
1.56
1.82
0.77
5.22
4.25
3.17
Non Current Assets
21.36
33.84
102.95
39.52
596.80
998.41
33.21
337.88
580.14
169.58
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
7.00
18.09
100.65
35.54
595.36
996.57
29.84
332.51
572.78
161.19
Long Term Loans & Adv.
0.16
0.16
0.22
0.35
0.34
0.36
0.97
1.91
3.44
3.44
Other Non Current Assets
3.82
4.60
1.02
2.27
0.05
0.07
0.09
0.36
0.13
0.16
Current Assets
16.36
11.05
13.28
10.94
11.69
11.19
17.46
20.11
18.25
20.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.10
5.20
4.95
5.82
2.81
4.31
4.34
5.24
4.28
2.88
Cash & Bank
8.91
4.74
7.01
3.68
7.13
5.84
11.02
9.94
9.36
8.41
Other Current Assets
1.36
0.46
0.66
0.22
1.75
1.03
2.10
4.92
4.60
8.82
Short Term Loans & Adv.
0.75
0.65
0.65
1.23
1.50
0.31
0.07
2.61
0.66
5.96
Net Current Assets
1.61
-2.94
-1.26
-4.65
6.87
7.29
4.28
5.32
4.63
6.61
Total Assets
37.72
44.89
116.23
50.46
608.49
1,009.60
50.67
357.99
598.39
189.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
2.19
-0.11
1.67
-2.61
2.68
9.89
1.25
-1.25
-3.64
-7.35
PBT
5.45
3.01
3.14
2.26
0.69
3.08
-0.39
-0.18
-2.19
-2.00
Adjustment
-2.76
-0.30
-0.20
0.69
0.36
-2.63
0.73
0.54
0.88
0.56
Changes in Working Capital
0.12
-2.35
-0.68
-5.07
2.11
9.39
1.24
-1.36
-2.11
-5.21
Cash after chg. in Working capital
2.82
0.36
2.27
-2.11
3.15
9.84
1.58
-1.00
-3.42
-6.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.63
-0.47
-0.60
-0.50
-0.48
0.05
-0.33
-0.25
-0.22
-0.70
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
2.48
1.17
0.95
-9.60
0.64
0.63
0.95
1.69
1.23
1.01
Net Fixed Assets
-0.19
-1.96
-0.27
-1.50
-0.19
-0.15
3.12
-0.17
0.00
-0.37
Net Investments
0.00
74.84
-60.50
60.88
0.19
0.18
0.19
0.19
0.19
-2.48
Others
2.67
-71.71
61.72
-68.98
0.64
0.60
-2.36
1.67
1.04
3.86
Cash from Financing Activity
-1.29
-2.08
-2.12
8.36
-1.28
-7.87
-1.12
-0.70
1.10
0.31
Net Cash Inflow / Outflow
3.39
-1.03
0.50
-3.86
2.04
2.66
1.09
-0.27
-1.32
-6.04
Opening Cash & Equivalents
1.34
2.34
1.91
7.01
4.97
2.31
1.22
1.24
2.55
8.59
Closing Cash & Equivalent
4.85
1.34
2.34
1.91
7.01
4.97
2.31
0.97
1.24
2.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
17.94
23.78
76.21
26.80
352.39
571.40
27.16
269.26
461.96
134.65
ROA
10.85%
2.66%
2.87%
0.20%
0.02%
0.45%
-0.48%
-0.13%
-0.63%
-1.43%
ROE
17.07%
3.40%
3.69%
0.28%
0.03%
0.63%
-0.53%
-0.13%
-0.66%
-1.60%
ROCE
20.82%
5.00%
5.22%
1.09%
0.21%
1.04%
0.51%
0.28%
-0.33%
-0.58%
Fixed Asset Turnover
2.63
2.87
4.03
4.67
3.61
4.30
2.71
1.85
2.05
2.28
Receivable days
171.00
184.13
203.54
138.62
123.34
116.09
113.27
114.66
79.65
74.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
45.01
44.26
36.14
34.51
34.21
31.32
46.19
Cash Conversion Cycle
171.00
184.13
203.54
93.61
79.09
79.94
78.75
80.46
48.34
27.81
Total Debt/Equity
0.02
0.04
0.03
0.11
0.01
0.01
0.38
0.04
0.02
0.06
Interest Cover
32.17
14.20
8.77
2.29
2.26
4.36
0.72
0.88
-0.89
-0.79

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.