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

IT - Software

Rating :
74/99

BSE: 532368 | NSE: BCG

7.30
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  7.65
  •  7.70
  •  7.20
  •  7.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2660769
  •  194.14
  •  12.50
  •  2.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 371.09
  • 0.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 335.48
  • N/A
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.72%
  • 13.04%
  • 29.47%
  • FII
  • DII
  • Others
  • 3.87%
  • 0.00%
  • 16.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.97
  • 5.69
  • 1.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.51
  • 5.63
  • 0.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.81
  • 5.34
  • 1.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 0.67
  • 0.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.20
  • 0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 0.61
  • 0.29

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
639.55
574.98
11.23%
628.25
564.94
11.21%
859.52
849.86
1.14%
629.57
620.84
1.41%
Expenses
447.84
388.34
15.32%
427.35
397.72
7.45%
630.43
622.60
1.26%
431.88
423.50
1.98%
EBITDA
191.71
186.64
2.72%
200.91
167.22
20.15%
229.08
227.26
0.80%
197.69
197.34
0.18%
EBIDTM
29.98%
32.46%
31.98%
29.60%
26.65%
26.74%
31.40%
31.79%
Other Income
-0.01
0.27
-
4.86
2.09
132.54%
11.50
2.11
445.02%
-2.49
-3.76
-
Interest
1.62
2.83
-42.76%
1.57
1.95
-19.49%
0.33
3.79
-91.29%
1.57
3.79
-58.58%
Depreciation
51.14
35.73
43.13%
46.01
41.72
10.28%
50.64
36.08
40.35%
47.14
30.83
52.90%
PBT
138.94
122.85
13.10%
158.19
125.65
25.90%
189.62
189.50
0.06%
146.48
158.97
-7.86%
Tax
37.56
39.70
-5.39%
50.55
18.12
178.97%
45.78
51.19
-10.57%
41.01
52.05
-21.21%
PAT
101.38
83.16
21.91%
107.65
107.53
0.11%
143.84
138.30
4.01%
105.47
106.92
-1.36%
PATM
15.85%
14.46%
17.13%
19.03%
16.73%
16.27%
16.75%
17.22%
EPS
2.00
1.64
21.95%
2.12
2.12
0.00%
2.83
2.72
4.04%
2.08
2.11
-1.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,756.89
2,580.24
2,420.74
2,451.32
2,255.90
1,957.00
1,673.37
1,601.05
1,263.18
467.40
384.47
Net Sales Growth
5.60%
6.59%
-1.25%
8.66%
15.27%
16.95%
4.52%
26.75%
170.26%
21.57%
 
Cost Of Goods Sold
1,558.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.06
60.05
0.00
Gross Profit
1,198.67
2,580.24
2,420.74
2,451.32
2,255.90
1,957.00
1,673.37
1,601.05
1,205.11
407.34
384.47
GP Margin
43.48%
100%
100%
100%
100%
100%
100%
100%
95.40%
87.15%
100%
Total Expenditure
1,937.50
1,828.32
1,708.23
1,722.61
1,582.30
1,385.28
1,308.10
1,494.39
1,025.43
392.03
327.81
Power & Fuel Cost
-
2.14
1.87
2.01
1.59
1.50
1.15
0.54
0.30
0.33
0.33
% Of Sales
-
0.08%
0.08%
0.08%
0.07%
0.08%
0.07%
0.03%
0.02%
0.07%
0.09%
Employee Cost
-
158.51
147.42
145.42
136.63
99.42
127.75
111.96
106.01
158.71
308.12
% Of Sales
-
6.14%
6.09%
5.93%
6.06%
5.08%
7.63%
6.99%
8.39%
33.96%
80.14%
Manufacturing Exp.
-
11.60
10.74
11.55
9.59
4.58
3.70
1.06
9.43
1.13
5.89
% Of Sales
-
0.45%
0.44%
0.47%
0.43%
0.23%
0.22%
0.07%
0.75%
0.24%
1.53%
General & Admin Exp.
-
92.96
86.12
85.19
78.58
78.93
76.51
79.09
35.29
8.10
6.07
% Of Sales
-
3.60%
3.56%
3.48%
3.48%
4.03%
4.57%
4.94%
2.79%
1.73%
1.58%
Selling & Distn. Exp.
-
92.95
84.52
88.61
87.09
86.48
81.43
80.18
53.99
1.93
1.85
% Of Sales
-
3.60%
3.49%
3.61%
3.86%
4.42%
4.87%
5.01%
4.27%
0.41%
0.48%
Miscellaneous Exp.
-
7.17
3.28
6.96
3.44
2.09
17.47
151.30
57.06
3.27
1.85
% Of Sales
-
0.28%
0.14%
0.28%
0.15%
0.11%
1.04%
9.45%
4.52%
0.70%
1.45%
EBITDA
819.39
751.92
712.51
728.71
673.60
571.72
365.27
106.66
237.75
75.37
56.66
EBITDA Margin
29.72%
29.14%
29.43%
29.73%
29.86%
29.21%
21.83%
6.66%
18.82%
16.13%
14.74%
Other Income
13.86
4.91
0.78
0.69
0.01
14.17
3.38
14.34
34.33
0.23
0.16
Interest
5.09
13.18
14.80
15.24
15.90
22.52
26.94
35.17
27.66
12.33
11.34
Depreciation
194.93
135.10
108.15
95.74
63.65
41.38
68.83
26.03
16.76
5.85
4.81
PBT
633.23
608.55
590.35
618.41
594.07
521.99
272.87
59.80
227.67
57.42
40.68
Tax
174.90
164.57
183.34
189.77
194.56
179.77
51.91
8.81
35.86
7.23
7.99
Tax Rate
27.62%
27.04%
31.06%
30.69%
32.75%
34.44%
19.02%
14.73%
15.75%
12.59%
19.64%
PAT
458.34
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
32.68
PAT before Minority Interest
458.34
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
32.68
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
16.63%
17.21%
16.81%
17.49%
17.71%
17.49%
13.20%
3.18%
15.18%
10.74%
8.50%
PAT Growth
5.15%
9.08%
-5.05%
7.29%
16.74%
54.88%
333.34%
-73.42%
282.22%
53.55%
 
EPS
9.03
8.74
8.02
8.44
7.87
6.74
4.35
1.00
3.78
0.99
0.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,003.76
2,825.21
2,408.55
2,031.96
1,529.91
1,159.20
1,038.21
930.71
171.98
123.33
Share Capital
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
25.42
25.42
Total Reserves
2,908.51
2,729.96
2,313.30
1,936.71
1,434.66
1,063.95
942.96
799.88
146.56
97.91
Non-Current Liabilities
8.40
7.15
8.46
9.50
24.83
56.85
135.07
150.61
44.45
130.68
Secured Loans
0.00
0.00
0.00
0.00
6.00
40.78
46.78
57.15
9.97
105.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
4.73
3.43
7.05
24.84
Long Term Provisions
8.98
8.53
8.87
9.10
4.73
7.41
3.87
3.70
11.81
0.00
Current Liabilities
448.64
425.94
431.98
399.88
530.20
586.85
431.92
617.75
249.87
86.97
Trade Payables
84.41
77.21
87.01
89.71
176.07
245.51
231.70
388.47
136.23
67.97
Other Current Liabilities
225.67
205.08
204.19
178.99
214.64
191.36
31.95
54.00
5.43
7.05
Short Term Borrowings
67.02
68.31
68.31
68.31
71.02
89.30
124.75
130.90
93.00
0.00
Short Term Provisions
71.54
75.34
72.47
62.86
68.47
60.69
43.52
44.39
15.21
11.94
Total Liabilities
3,460.80
3,258.30
2,848.99
2,441.34
2,084.94
1,802.90
1,605.20
1,699.07
466.30
340.98
Net Block
524.16
542.07
567.11
482.54
257.92
273.87
283.59
307.01
66.93
57.90
Gross Block
1,002.34
926.48
843.36
663.74
388.94
430.67
372.24
370.53
89.38
74.51
Accumulated Depreciation
478.18
384.40
276.25
181.20
131.02
156.80
88.66
63.51
22.44
16.61
Non Current Assets
1,243.78
1,147.17
941.43
963.86
718.34
507.61
475.63
483.30
155.37
59.90
Capital Work in Progress
284.62
301.30
71.44
172.20
269.74
41.70
41.70
41.70
0.00
0.00
Non Current Investment
225.68
106.71
106.74
108.74
6.06
8.74
7.84
7.84
2.00
2.00
Long Term Loans & Adv.
179.50
168.95
168.08
171.68
142.01
141.92
100.50
97.79
83.93
0.00
Other Non Current Assets
29.83
28.15
28.06
28.70
42.62
41.38
41.99
28.95
2.51
0.00
Current Assets
2,217.02
2,111.13
1,907.57
1,477.48
1,366.60
1,295.29
1,126.94
1,199.88
310.90
281.03
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
889.78
875.13
776.77
719.71
845.29
786.10
638.01
722.80
254.22
172.85
Cash & Bank
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13
7.61
Other Current Assets
1,224.61
550.48
477.90
340.63
465.21
466.14
394.69
306.40
54.55
100.58
Short Term Loans & Adv.
684.03
596.12
572.36
357.62
303.76
294.73
284.82
295.20
54.55
92.97
Net Current Assets
1,768.38
1,685.19
1,475.59
1,077.60
836.40
708.44
695.03
582.13
61.03
194.06
Total Assets
3,460.80
3,258.30
2,849.00
2,441.34
2,084.94
1,802.90
1,605.19
1,699.07
466.31
340.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
509.82
314.80
151.43
242.25
275.59
210.97
-105.31
-146.48
18.36
7.88
PBT
608.55
590.35
619.02
594.07
521.99
272.87
59.80
227.67
58.60
40.68
Adjustment
132.05
108.97
101.21
68.43
48.89
75.47
29.20
22.21
18.18
11.95
Changes in Working Capital
-62.26
-203.08
-392.78
-238.42
-179.42
-137.37
-194.31
-396.36
-58.42
-33.84
Cash after chg. in Working capital
678.34
496.24
327.45
424.08
391.46
210.97
-105.31
-146.48
18.36
18.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-10.91
Tax Paid
-168.52
-181.44
-176.02
-181.83
-115.87
0.00
0.00
0.00
0.00
0.00
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
-387.33
-313.02
-79.56
-293.42
-271.31
-60.01
-2.60
-304.39
-14.86
-9.14
Net Fixed Assets
-0.02
-0.18
-0.16
0.43
67.46
-0.13
-3.13
-65.82
-8.05
-9.13
Net Investments
0.14
-0.05
1.99
-0.31
0.00
0.00
-1.56
-435.11
-1.62
-50.18
Others
-387.45
-312.79
-81.39
-293.54
-338.77
-59.88
2.09
196.54
-5.19
50.17
Cash from Financing Activity
-109.25
7.09
-50.86
53.75
8.78
-202.16
31.47
619.42
-8.98
6.18
Net Cash Inflow / Outflow
13.23
8.86
21.02
2.58
13.06
-51.20
-76.44
168.56
-5.48
4.92
Opening Cash & Equivalents
89.41
80.54
59.52
56.94
43.05
94.24
170.68
2.13
7.61
2.69
Closing Cash & Equivalent
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13
7.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
63.07
59.32
50.57
42.67
32.12
24.34
21.74
18.46
67.63
48.49
ROA
13.22%
13.33%
16.20%
17.65%
17.60%
12.97%
3.09%
17.72%
12.43%
10.60%
ROE
15.23%
15.55%
19.31%
22.43%
25.45%
20.14%
5.33%
36.49%
34.00%
29.58%
ROCE
20.82%
22.46%
27.54%
32.64%
37.02%
23.61%
8.10%
36.33%
25.94%
23.91%
Fixed Asset Turnover
2.68
2.74
3.25
4.29
4.78
4.17
4.31
5.49
5.70
5.50
Receivable days
124.83
124.54
111.41
126.61
152.14
155.32
155.12
141.16
166.75
180.05
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
73.01
84.15
92.99
160.16
323.07
301.81
500.30
383.57
162.99
75.48
Cash Conversion Cycle
51.82
40.39
18.42
-33.55
-170.94
-146.49
-345.19
-242.42
3.76
104.57
Total Debt/Equity
0.02
0.03
0.03
0.04
0.06
0.14
0.18
0.23
0.66
1.05
Interest Cover
47.18
40.90
41.57
38.37
24.18
11.13
2.70
9.23
5.66
4.59

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.