Nifty
Sensex
:
:
24346.70
80501.99
12.50 (0.05%)
259.75 (0.32%)

Business Support

Rating :
N/A

BSE: 543398 | NSE: LATENTVIEW

461.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  458.50
  •  465.80
  •  455.85
  •  458.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  134639
  •  620.52
  •  575.00
  •  341.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,434.36
  • 48.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,336.89
  • N/A
  • 5.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.24%
  • 1.24%
  • 24.34%
  • FII
  • DII
  • Others
  • 3.02%
  • 2.85%
  • 3.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.38
  • 15.60
  • 16.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.78
  • 11.12
  • 2.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.86
  • 16.84
  • 7.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.54

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.73
8.1
10.6
P/E Ratio
58.6
55.93
42.74
Revenue
292
874
1094
EBITDA
136
198
257
Net Income
159
169
219
ROA
10.5
P/B Ratio
8.46
ROE
12.29
11.7
13.7
FCFF
161.71
92.8
135.8
FCFF Yield
1.92
1.1
1.61

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
232.18
171.64
35.27%
227.84
165.69
37.51%
208.95
155.68
34.22%
178.88
147.68
21.13%
Expenses
177.25
131.25
35.05%
177.52
128.91
37.71%
163.68
124.89
31.06%
140.62
119.60
17.58%
EBITDA
54.92
40.39
35.97%
50.32
36.78
36.81%
45.27
30.79
47.03%
38.26
28.07
36.30%
EBIDTM
23.66%
23.53%
22.09%
22.20%
21.67%
19.78%
21.39%
19.01%
Other Income
21.12
15.81
33.59%
14.69
23.01
-36.16%
22.59
16.98
33.04%
17.43
17.89
-2.57%
Interest
4.71
0.72
554.17%
0.42
0.74
-43.24%
0.77
0.78
-1.28%
0.66
0.80
-17.50%
Depreciation
9.07
2.45
270.20%
8.49
2.49
240.96%
8.82
2.34
276.92%
2.93
2.37
23.63%
PBT
62.26
53.03
17.41%
56.10
56.55
-0.80%
58.27
44.65
30.50%
52.11
42.79
21.78%
Tax
11.00
7.79
41.21%
13.49
10.03
34.50%
17.57
10.63
65.29%
13.18
9.93
32.73%
PAT
51.26
45.24
13.31%
42.61
46.52
-8.40%
40.70
34.02
19.64%
38.93
32.86
18.47%
PATM
22.08%
26.36%
18.70%
28.08%
19.48%
21.86%
21.76%
22.25%
EPS
2.59
2.20
17.73%
2.03
2.26
-10.18%
1.94
1.66
16.87%
1.89
1.60
18.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Net Sales
847.85
640.68
538.76
407.82
305.88
310.36
174.11
118.50
78.18
Net Sales Growth
32.33%
18.92%
32.11%
33.33%
-1.44%
78.26%
46.93%
51.57%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
Gross Profit
847.84
640.68
538.76
407.82
305.88
310.36
174.11
118.50
77.74
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
99.44%
Total Expenditure
659.07
504.39
393.60
285.83
201.31
229.93
140.32
99.50
52.41
Power & Fuel Cost
-
0.49
0.48
0.39
0.28
0.59
0.74
0.82
0.58
% Of Sales
-
0.08%
0.09%
0.10%
0.09%
0.19%
0.43%
0.69%
0.74%
Employee Cost
-
433.89
336.14
242.23
177.24
197.95
105.80
76.75
38.13
% Of Sales
-
67.72%
62.39%
59.40%
57.94%
63.78%
60.77%
64.77%
48.77%
Manufacturing Exp.
-
3.40
3.58
1.16
0.61
0.25
0.30
1.16
1.32
% Of Sales
-
0.53%
0.66%
0.28%
0.20%
0.08%
0.17%
0.98%
1.69%
General & Admin Exp.
-
36.68
33.11
28.63
15.08
27.50
27.49
13.90
9.59
% Of Sales
-
5.73%
6.15%
7.02%
4.93%
8.86%
15.79%
11.73%
12.27%
Selling & Distn. Exp.
-
17.35
12.93
6.34
1.08
2.57
2.35
1.53
0.96
% Of Sales
-
2.71%
2.40%
1.55%
0.35%
0.83%
1.35%
1.29%
1.23%
Miscellaneous Exp.
-
12.58
7.36
7.08
7.02
1.07
3.65
5.34
1.40
% Of Sales
-
1.96%
1.37%
1.74%
2.30%
0.34%
2.10%
4.51%
1.79%
EBITDA
188.77
136.29
145.16
121.99
104.57
80.43
33.79
19.00
25.77
EBITDA Margin
22.26%
21.27%
26.94%
29.91%
34.19%
25.92%
19.41%
16.03%
32.96%
Other Income
75.83
73.70
55.77
20.97
20.83
19.32
1.49
0.85
1.26
Interest
6.56
3.31
2.75
3.25
2.61
2.89
1.33
1.32
1.00
Depreciation
29.31
9.66
8.81
8.16
6.87
6.66
2.64
1.82
1.87
PBT
228.74
197.03
189.36
131.55
115.92
90.19
31.31
16.70
24.16
Tax
55.24
38.38
33.93
24.66
24.46
17.35
6.36
-0.79
6.98
Tax Rate
24.15%
19.48%
17.92%
16.00%
21.10%
19.24%
20.31%
-5.68%
28.89%
PAT
173.50
158.64
155.43
129.51
91.46
72.84
24.95
14.69
17.18
PAT before Minority Interest
174.18
158.64
155.43
129.51
91.46
72.84
24.95
14.69
17.18
Minority Interest
0.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
20.46%
24.76%
28.85%
31.76%
29.90%
23.47%
14.33%
12.40%
21.97%
PAT Growth
9.37%
2.07%
20.01%
41.60%
25.56%
191.94%
69.84%
-14.49%
 
EPS
8.40
7.68
7.53
6.27
4.43
3.53
1.21
0.71
0.83

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Shareholder's Funds
1,374.41
1,207.45
1,026.38
437.79
347.92
34.57
Share Capital
20.59
20.49
20.04
0.81
0.81
0.80
Total Reserves
1,347.26
1,181.97
1,003.31
435.28
344.93
33.77
Non-Current Liabilities
17.63
2.57
-2.53
19.47
-2.05
12.81
Secured Loans
0.24
0.33
0.42
0.51
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
22.11
0.00
11.86
Long Term Provisions
9.39
6.34
4.01
3.33
2.88
0.00
Current Liabilities
53.03
33.96
49.88
32.13
20.32
5.20
Trade Payables
9.95
3.81
4.28
3.40
3.06
1.00
Other Current Liabilities
36.75
26.02
41.78
21.56
13.59
2.75
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.45
Short Term Provisions
6.33
4.12
3.82
7.17
3.67
0.00
Total Liabilities
1,445.07
1,243.98
1,073.73
489.39
366.19
52.58
Net Block
27.50
23.19
28.69
30.36
35.41
7.06
Gross Block
64.09
53.35
50.21
44.06
42.28
7.06
Accumulated Depreciation
36.59
30.15
21.52
13.70
6.87
0.00
Non Current Assets
382.48
301.59
171.79
124.70
62.72
21.23
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.51
Non Current Investment
328.98
245.59
125.79
91.39
0.00
11.70
Long Term Loans & Adv.
11.54
12.86
7.31
2.95
2.92
1.96
Other Non Current Assets
14.45
19.95
10.00
0.01
24.39
0.00
Current Assets
1,062.59
942.39
901.94
364.69
303.47
31.35
Current Investments
346.78
255.14
68.00
47.92
72.19
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
113.14
98.52
83.72
60.90
52.80
12.75
Cash & Bank
415.80
541.33
692.08
221.47
150.02
17.08
Other Current Assets
186.88
17.52
10.22
3.57
28.46
1.53
Short Term Loans & Adv.
171.58
29.89
47.91
30.83
2.73
0.97
Net Current Assets
1,009.56
908.43
852.06
332.56
283.15
26.15
Total Assets
1,445.07
1,243.98
1,073.73
489.39
366.19
52.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
115.37
97.44
87.42
89.89
PBT
197.03
189.36
131.55
115.92
Adjustment
-56.03
-32.45
-4.46
-6.01
Changes in Working Capital
4.56
-32.78
-12.52
-4.52
Cash after chg. in Working capital
145.56
124.13
114.57
105.40
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-30.18
-26.68
-27.14
-15.51
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.75
-284.88
-439.05
-45.40
Net Fixed Assets
-8.40
-1.83
-5.39
Net Investments
-161.81
-196.91
-54.49
Others
166.46
-86.14
-379.17
Cash from Financing Activity
-1.10
-4.06
448.82
17.33
Net Cash Inflow / Outflow
110.52
-191.50
97.20
61.81
Opening Cash & Equivalents
53.38
236.76
135.08
74.71
Closing Cash & Equivalent
164.86
53.38
236.76
135.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 14
Book Value (Rs.)
66.43
58.69
51.06
25.51
43.22
ROA
11.80%
13.41%
16.57%
21.38%
32.67%
ROE
12.34%
13.97%
17.75%
23.40%
49.69%
ROCE
15.51%
17.19%
21.17%
29.33%
52.55%
Fixed Asset Turnover
10.91
10.40
8.68
7.09
11.08
Receivable days
60.29
61.73
64.53
67.84
59.54
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
8.25
Cash Conversion Cycle
60.29
61.73
64.53
67.84
51.28
Total Debt/Equity
0.00
0.00
0.00
0.05
0.38
Interest Cover
60.60
69.86
48.41
45.45
25.15

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.