Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

IT - Software

Rating :
78/99

BSE: 532368 | NSE: BCG

48.00
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  52.00
  •  52.65
  •  47.75
  •  50.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11023588
  •  5547.66
  •  52.65
  •  3.76

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,020.67
  • 10.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,937.69
  • 0.08%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.76%
  • 4.26%
  • 43.44%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 15.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.14
  • 3.60
  • 3.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.47
  • 3.21
  • 2.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.25
  • 1.95
  • 2.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.64
  • 0.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.15
  • 0.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 0.54
  • 0.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
654.05
639.55
2.27%
699.37
628.25
11.32%
878.55
859.52
2.21%
638.34
629.57
1.39%
Expenses
449.14
447.84
0.29%
473.15
427.35
10.72%
628.28
630.43
-0.34%
441.14
431.88
2.14%
EBITDA
204.91
191.71
6.89%
226.21
200.91
12.59%
250.26
229.08
9.25%
197.20
197.69
-0.25%
EBIDTM
31.33%
29.98%
32.35%
31.98%
28.49%
26.65%
30.89%
31.40%
Other Income
-0.93
-0.01
-
23.84
4.86
390.53%
0.51
11.50
-95.57%
1.33
-2.49
-
Interest
0.04
1.62
-97.53%
0.00
1.57
-100.00%
1.65
0.33
400.00%
1.69
1.57
7.64%
Depreciation
57.66
51.14
12.75%
58.97
46.01
28.17%
60.69
50.64
19.85%
55.29
47.14
17.29%
PBT
146.27
138.94
5.28%
191.08
158.19
20.79%
188.44
189.62
-0.62%
141.54
146.48
-3.37%
Tax
40.72
37.56
8.41%
51.06
50.55
1.01%
49.84
45.78
8.87%
38.54
41.01
-6.02%
PAT
105.55
101.38
4.11%
140.02
107.65
30.07%
138.60
143.84
-3.64%
103.00
105.47
-2.34%
PATM
16.14%
15.85%
20.02%
17.13%
15.78%
16.73%
16.14%
16.75%
EPS
1.66
1.60
3.75%
2.21
1.81
22.10%
2.18
2.42
-9.92%
1.62
2.21
-26.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,870.31
2,692.32
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
Net Sales Growth
4.11%
4.34%
6.59%
-1.25%
8.66%
15.27%
16.95%
4.52%
26.75%
170.26%
 
Cost Of Goods Sold
1,609.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.06
60.05
Gross Profit
1,260.63
2,692.32
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
GP Margin
43.92%
100%
100%
100%
100%
100%
100%
100%
100%
95.40%
87.15%
Total Expenditure
1,991.71
1,903.34
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
Power & Fuel Cost
-
2.31
2.14
1.87
2.01
1.59
1.50
1.15
0.54
0.30
0.33
% Of Sales
-
0.09%
0.08%
0.08%
0.08%
0.07%
0.08%
0.07%
0.03%
0.02%
0.07%
Employee Cost
-
160.86
158.51
147.42
145.42
136.63
99.42
127.75
111.96
106.01
158.71
% Of Sales
-
5.97%
6.14%
6.09%
5.93%
6.06%
5.08%
7.63%
6.99%
8.39%
33.96%
Manufacturing Exp.
-
11.42
11.60
10.74
11.55
9.59
4.58
3.70
1.06
9.43
1.13
% Of Sales
-
0.42%
0.45%
0.44%
0.47%
0.43%
0.23%
0.22%
0.07%
0.75%
0.24%
General & Admin Exp.
-
94.17
92.96
86.12
85.19
78.58
78.93
76.51
79.09
35.29
8.10
% Of Sales
-
3.50%
3.60%
3.56%
3.48%
3.48%
4.03%
4.57%
4.94%
2.79%
1.73%
Selling & Distn. Exp.
-
87.29
92.95
84.52
88.61
87.09
86.48
81.43
80.18
53.99
1.93
% Of Sales
-
3.24%
3.60%
3.49%
3.61%
3.86%
4.42%
4.87%
5.01%
4.27%
0.41%
Miscellaneous Exp.
-
28.47
7.17
3.28
6.96
3.44
2.09
17.47
151.30
57.06
1.93
% Of Sales
-
1.06%
0.28%
0.14%
0.28%
0.15%
0.11%
1.04%
9.45%
4.52%
0.70%
EBITDA
878.58
788.98
751.92
712.51
728.71
673.60
571.72
365.27
106.66
237.75
75.37
EBITDA Margin
30.61%
29.30%
29.14%
29.43%
29.73%
29.86%
29.21%
21.83%
6.66%
18.82%
16.13%
Other Income
24.75
13.99
4.91
0.78
0.69
0.01
14.17
3.38
14.34
34.33
0.23
Interest
3.38
6.30
13.18
14.80
15.24
15.90
22.52
26.94
35.17
27.66
12.33
Depreciation
232.61
179.53
135.10
108.15
95.74
63.65
41.38
68.83
26.03
16.76
5.85
PBT
667.33
617.14
608.55
590.35
618.41
594.07
521.99
272.87
59.80
227.67
57.42
Tax
180.16
177.04
164.57
183.34
189.77
194.56
179.77
51.91
8.81
35.86
7.23
Tax Rate
27.00%
28.69%
27.04%
31.06%
30.69%
32.75%
34.44%
19.02%
14.73%
15.75%
12.59%
PAT
487.17
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
PAT before Minority Interest
487.17
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
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
16.97%
16.35%
17.21%
16.81%
17.49%
17.71%
17.49%
13.20%
3.18%
15.18%
10.74%
PAT Growth
6.29%
-0.87%
9.08%
-5.05%
7.29%
16.74%
54.88%
333.34%
-73.42%
282.22%
 
EPS
9.60
8.67
8.74
8.02
8.44
7.87
6.74
4.35
1.00
3.78
0.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,826.46
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
Share Capital
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
25.42
Total Reserves
2,731.21
2,908.51
2,729.96
2,313.30
1,936.71
1,434.66
1,063.95
942.96
799.88
146.56
Non-Current Liabilities
9.06
8.40
7.15
8.46
9.50
24.83
56.85
135.07
150.61
44.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
6.00
40.78
46.78
57.15
9.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.73
3.43
7.05
Long Term Provisions
9.98
8.98
8.53
8.87
9.10
4.73
7.41
3.87
3.70
11.81
Current Liabilities
430.65
448.64
425.94
431.98
399.88
530.20
586.85
431.92
617.75
249.87
Trade Payables
101.54
84.41
77.21
87.01
89.71
176.07
245.51
231.70
388.47
136.23
Other Current Liabilities
236.66
225.67
205.08
204.19
178.99
214.64
191.36
31.95
54.00
5.43
Short Term Borrowings
36.02
67.02
68.31
68.31
68.31
71.02
89.30
124.75
130.90
93.00
Short Term Provisions
56.43
71.54
75.34
72.47
62.86
68.47
60.69
43.52
44.39
15.21
Total Liabilities
3,266.17
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
Net Block
695.21
524.38
542.29
567.11
482.76
257.92
273.87
283.59
307.01
66.93
Gross Block
1,440.76
1,002.56
926.70
843.36
663.96
388.94
430.67
372.24
370.53
89.38
Accumulated Depreciation
745.55
478.18
384.40
276.25
181.20
131.02
156.80
88.66
63.51
22.44
Non Current Assets
1,362.13
1,243.78
1,147.17
941.43
963.86
718.34
507.61
475.63
483.30
155.37
Capital Work in Progress
267.68
284.62
301.30
71.44
172.20
269.74
41.70
41.70
41.70
0.00
Non Current Investment
251.15
225.46
106.49
106.74
108.52
6.06
8.74
7.84
7.84
2.00
Long Term Loans & Adv.
117.36
179.50
168.95
168.08
171.68
142.01
141.92
100.50
97.79
83.93
Other Non Current Assets
30.74
29.83
28.15
28.06
28.70
42.62
41.38
41.99
28.95
2.51
Current Assets
1,904.04
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
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
974.71
889.78
875.13
776.77
719.71
845.29
786.10
638.01
722.80
254.22
Cash & Bank
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13
Other Current Assets
810.33
540.58
550.48
477.90
698.25
465.21
466.14
394.69
306.40
54.55
Short Term Loans & Adv.
652.93
684.03
596.12
572.36
357.62
303.76
294.73
284.82
295.20
54.55
Net Current Assets
1,473.39
1,768.38
1,685.19
1,475.59
1,077.60
836.40
708.44
695.03
582.13
61.03
Total Assets
3,266.17
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
89.06
509.82
314.80
151.43
242.25
275.59
210.97
-105.31
-146.48
18.36
PBT
617.14
608.55
590.35
619.02
594.07
521.99
272.87
59.80
227.67
58.60
Adjustment
192.99
132.05
108.97
101.21
68.43
48.89
75.47
29.20
22.21
18.18
Changes in Working Capital
-530.78
-62.26
-203.08
-392.78
-238.42
-179.42
-137.37
-194.31
-396.36
-58.42
Cash after chg. in Working capital
279.36
678.34
496.24
327.45
424.08
391.46
210.97
-105.31
-146.48
18.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-190.30
-168.52
-181.44
-176.02
-181.83
-115.87
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
-271.84
-387.33
-313.02
-79.56
-293.42
-271.31
-60.01
-2.60
-304.39
-14.86
Net Fixed Assets
0.00
-0.02
-0.40
0.06
0.21
67.46
-0.13
-3.13
-65.82
-8.05
Net Investments
0.00
0.14
0.17
1.77
-0.09
0.00
0.00
-1.56
-435.11
-1.62
Others
-271.84
-387.45
-312.79
-81.39
-293.54
-338.77
-59.88
2.09
196.54
-5.19
Cash from Financing Activity
199.15
-109.25
7.09
-50.86
53.75
8.78
-202.16
31.47
619.42
-8.98
Net Cash Inflow / Outflow
16.36
13.23
8.86
21.02
2.58
13.06
-51.20
-76.44
168.56
-5.48
Opening Cash & Equivalents
102.63
89.41
80.54
59.52
56.94
43.05
94.24
170.68
2.13
7.61
Closing Cash & Equivalent
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
47.48
63.07
59.32
50.57
42.67
32.12
24.34
21.74
18.46
67.63
ROA
13.08%
13.22%
13.33%
16.20%
17.65%
17.60%
12.97%
3.09%
17.72%
12.43%
ROE
15.10%
15.23%
15.55%
19.31%
22.43%
25.45%
20.14%
5.33%
36.49%
34.00%
ROCE
21.02%
20.82%
22.46%
27.54%
32.64%
37.02%
23.61%
8.10%
36.33%
25.94%
Fixed Asset Turnover
2.20
2.67
2.74
3.25
4.29
4.78
4.17
4.31
5.49
5.70
Receivable days
126.39
124.83
124.54
111.41
126.61
152.14
155.32
155.12
141.16
166.75
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
76.21
73.01
84.15
92.99
160.16
323.07
301.81
500.30
383.57
162.99
Cash Conversion Cycle
50.17
51.82
40.39
18.42
-33.55
-170.94
-146.49
-345.19
-242.42
3.76
Total Debt/Equity
0.01
0.02
0.03
0.03
0.04
0.06
0.14
0.18
0.23
0.66
Interest Cover
98.99
47.18
40.90
41.57
38.37
24.18
11.13
2.70
9.23
5.66

News Update:


  • Brightcom to be certified Google MCM partner
    21st Jul 2021, 12:46 PM

    Brightcom has been chosen as one of the partners

    Read More
  • Brightcom Group signs LoI to acquire Digital Marketing Services company
    8th Jul 2021, 09:09 AM

    This is done with intent of strengthening company’s back-end to prepare it for the growth

    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.